{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["Information","Main","WACC","Assets_tab_AA4","Inputs","Inputs_rows","Control - set up hist depr","Inputs_rows_$2023","2019 Capex NGR 77(2)(a)","Adjustments","Load Yarraloola","Load NGI","LoadTotal","CoS","Revenue","Tax_CoRE","Assets ","TempSheet","AA4_asset_rows","Asset life row","Asset depr row","Tax Assets","2020 Depr - pipeline","2024 Depr - pipeline","Q22004 Depr - compressor","Specul_Inv","SolverSheet","Tariff Variation Mechanism","Max Asset Life","TEST"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":3,"defined_names":460,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Information","index":0,"n_rows":63,"n_cols":3,"rows_kept":63,"cut":false,"hidden":false,"merged":[[32,1,32,2],[10,1,10,2],[6,1,6,2],[11,1,11,2]]}
[{"$f":"ROW()","v":1},{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[{"$f":"ROW()","v":2},"Information"]
[{"$f":"ROW()","v":3},"Prior to using this model"]
[{"$f":"ROW()","v":4},"Solver must be both installed using Excel Add-ins and enabled in the VBA window > Tools > References > Check Solver"]
[{"$f":"ROW()","v":5}]
[{"$f":"ROW()","v":6},"Purpose of the model"]
[{"$f":"ROW()","v":7},"The purpose of this model is to calculate the forecast GGP reference tariff for access arrangement period 2025 -2029.  This model should not be used for any other purposes."]
[{"$f":"ROW()","v":8},"Any data, information and formulas that are not relevant to the calculation of the reference tariff are not to be relied upon."]
[{"$f":"ROW()","v":9}]
[{"$f":"ROW()","v":10},"Construction of the model"]
[{"$f":"ROW()","v":11},"This model was built by expanding/modifying the AA4 Final Decision tariff model. Key changes to the model includes:"]
[{"$f":"ROW()","v":12},"• Expanded the date range to includes calendar years 2025 -2029, and populated data/formulas for this expanded data range."]
[{"$f":"ROW()","v":13},"• Changing the base year from December 2018 to December 2023."]
[{"$f":"ROW()","v":14},"• in the \"WACC\" tab, created additional rows to hold actual historical WACC and discounting factor data for the purpose of estimating capital indexation."]
[{"$f":"ROW()","v":15},"• Expanded data range for historically approved capex regulatory depreciation to include depreciations for 2025 - 2029."]
[{"$f":"ROW()","v":16},"(note: historically approved regulatory depreciations were calculated based on the forecast capex.  This depreciations for any year were not retrospectively adjusted even if the actual capex for a year differ from forecast capex."]
[{"$f":"ROW()","v":17},"The tax depreciations for a year, on the other hand, were retrospectively adjusted to account for the actual capex for that year)."]
[{"$f":"ROW()","v":18},"• In \"Assets\" and \"Tax Assets\" tabs, added capex accounts for years 2025  and 2029, and populated the formulas."]
[{"$f":"ROW()","v":19},"• Added additional line items for capex: Shared support assets - IOT & cyber security, Shared support assets (net IOT & cyber security) and Miscellaneous assets."]
[{"$f":"ROW()","v":20},"• Added in adjustment calculations for Rules 77.2(2)(a) adjustments."]
[{"$f":"ROW()","v":21},"• Solver sheets and macro for X  factor calculations - modified to suit years 2025 -2029"]
[{"$f":"ROW()","v":22},"• \"Tax_CoRE\" tab - modified to suit years 2025 -2029."]
[{"$f":"ROW()","v":23},"• \"CoS\" tab - modified to suit years  2025 - 2029."]
[{"$f":"ROW()","v":24},"• \"Main\" tab -  modified to suit years 2029 - 2029."]
[{"$f":"ROW()","v":25},"• Demand forecast - added demand forecast tab for NGI-origin gas, and added a tab to sum demands for NGI-origin and Yarraloola-origin gas."]
[{"$f":"ROW()","v":26},"• \"Specul_Inv\" tab - expanded to include years 2025 -2029."]
[{"$f":"ROW()","v":27},"• Asset lives - added feature to allow selection of asset life cases: (a) uncapped; (b) capped after 2024; (c) cap all, with the selected default case  being \"capped after 2024\". \"Max Asset Life\" tab added."]
[{"$f":"ROW()","v":28},"• Actual/Forecast labelling updated."]
[{"$f":"ROW()","v":29},"• Other miscellaneous changes."]
[null,"• Foncier check and Annual Tariff Variation not added."]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},"Capex"]
[{"$f":"ROW()","v":33},{"$f":"\"Under Current Cost Accounting all capex occuring after 31/12/2014 is inflated to \"&TEXT(Inputs!$D$19,\"dd/mm/yyyy\")&\" dollars.\"","v":"Under Current Cost Accounting all capex occuring after 31/12/2014 is inflated to 31/12/2023 dollars."}]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},"Key colour codes"]
[{"$f":"ROW()","v":36},"blue text","Input cell, hard coded input"]
[{"$f":"ROW()","v":37},"yellow cell","Extraordinary cell (solver target, solver input etc)"]
[{"$f":"ROW()","v":38},"blue text","Extraordinary cell (solver target, solver input etc)"]
[{"$f":"ROW()","v":39},"green text","Formula linking to another worksheet"]
[{"$f":"ROW()","v":40},"pink text","Extraordinary calculation"]
[null,"orange cell","Highlight"]
[null,"pink cell","Confidential information"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},"Worksheets"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},"Worksheet","Description"]
[{"$f":"ROW()","v":47},"Main","Summary of outputs, total revenue, X-factor, tariffs.\n"]
[{"$f":"ROW()","v":48},"WACC","Contains the relevant parameters related to computing the WACC\n"]
[{"$f":"ROW()","v":49},"Inputs","Contains general inputs of assumptions, capital expenditures, operating expenditures, approved depreciations\n"]
[{"$f":"ROW()","v":50},"2019 Capex NGR 77(2)(a)","Calculation of adjustments under Rule 77(2)(a)"]
[{"$f":"ROW()","v":51},"Adjustments","This sheet is used when making adjustments to the initial capital base, capital expenditures and operating expenditure"]
[{"$f":"ROW()","v":52},"Load Yarraloola","Contains inputs of gas volumes,  distances, reserved capacity and other relevant information required to compute the reference tariffs (from Yaraloola)\n"]
[{"$f":"ROW()","v":53},"Load NGI","Contains inputs of gas volumes,  distances, reserved capacity and other relevant information required to compute the reference tariffs (from NGI)\n"]
[{"$f":"ROW()","v":54},"LoadTotal","Total Yaraloola and NGI loads"]
[{"$f":"ROW()","v":55},"CoS","Computations of total revenue building block (cost of service), inflationary gain and Credit Foncier Check\n"]
[{"$f":"ROW()","v":56},"Revenue","Contains relevant load parameters, tariffs and revenue\n"]
[{"$f":"ROW()","v":57},"Tax_CoRE","Contains calculation of tax and imputation credits"]
[{"$f":"ROW()","v":58},"Assets",{"$f":"\"Contains regulatory asset base. Computations prior to 31/12/2014 are nominal and thereafter are in Real at \"&TEXT(Inputs!$D$19,\"dd/mm/yyyy\")&\" $m.\"","v":"Contains regulatory asset base. Computations prior to 31/12/2014 are nominal and thereafter are in Real at 31/12/2023 $m."}]
[{"$f":"ROW()","v":59},"Tax Assets","Contains tax asset base modelled from inception in 1994 based on assumed tax asset lives. The tax depreciation for capex before 2020 are nominal straight line while the capex from 2020 onwards are diminishing value\n"]
[{"$f":"ROW()","v":60},"Specul_Inv","This sheet is used to record a speculative investment which could potentially be included in the Regulated Asset Base in the future\n"]
[{"$f":"ROW()","v":61},"SolverSheet","This sheet is used with Excel addin Solver to compute the X-Factors and cost of raising equity"]
[{"$f":"ROW()","v":62},"Tariff Variation Mechanism","This sheet was not updated in this mdel."]
[{"$f":"ROW()","v":63},"Max Asset Life","Maximum asset life of asset for a given year"]

{"sheet":"Main","index":1,"n_rows":42,"n_cols":8,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"Goldfields Gas Pipeline Tariff Model, 1 January 2024"]
[null,"Main Summary"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8}]
[{"$f":"ROW()","v":4},"WACC"]
[{"$f":"ROW()","v":5},null,null,"Real ","Nominal"]
[{"$f":"ROW()","v":6},null,"Post-tax WACC",{"$f":"WACC!O35","v":4.7128582569701649E-2},{"$f":"WACC!O34","v":7.4144500000000002E-2}]
[{"$f":"ROW()","v":7}]
[{"$f":"ROW()","v":8},"Closing Regulated Asset Base"]
[{"$f":"ROW()","v":9}]
[{"$f":"ROW()","v":10},null,null,"December 2024","December 2029"]
[{"$f":"ROW()","v":11},null,null,{"$f":"\"[m$ \" & TEXT(Inputs!$D$19,\"dd/mm/yyyy\") & \"]\"","v":"[m$ 31/12/2023]"},{"$f":"\"[m$ \" & TEXT(Inputs!$D$19,\"dd/mm/yyyy\") & \"]\"","v":"[m$ 31/12/2023]"}]
[{"$f":"ROW()","v":12},null,"Closing Value of Regulated Asset Base",{"$f":"'Assets '!BF24","v":441.64925971167969},{"$f":"'Assets '!BK24","v":409.99065722937337}]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"Revenue Building Block"]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,"Real","Nominal","Real [%]","Nominal [%]"]
[{"$f":"ROW()","v":17},{"$f":"\"PV of Total Revenue (CoS) [m$ \" & TEXT(Inputs!$D$19,\"dd/mm/yyyy\") & \"]\"","v":"PV of Total Revenue (CoS) [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":18},null,"Opex",{"$f":"CoS!D53","v":113.33402562916456},{"$f":"CoS!D43","v":113.33402562916453},{"$f":"D18/D$24","v":0.37454476281827004},{"$f":"E18/E$24","v":0.37454476281826993}]
[{"$f":"ROW()","v":19},null,"Depreciation",{"$f":"CoS!D52","v":88.04796593957245},{"$f":"CoS!D41","v":88.04796593957245},{"$f":"D19/$D$24","v":0.2909797330183424},{"$f":"E19/E$24","v":0.2909797330183424}]
[{"$f":"ROW()","v":20},null,"Inflationary Gains on RAB",null,{"$f":"CoS!D42","v":-47.881717656236845},{"$f":"D20/$D$24","v":0},{"$f":"E20/E$24","v":-0.15823885618928932}]
[{"$f":"ROW()","v":21},null,"Return on Asset",{"$f":"CoS!D51","v":89.721616249300013},{"$f":"CoS!D40","v":137.60333390553694},{"$f":"D21/$D$24","v":0.29651079004042991},{"$f":"E21/E$24","v":0.45474964622971953}]
[{"$f":"ROW()","v":22},null,"Tax",{"$f":"Tax_CoRE!C46","v":22.975592295241015},{"$f":"Tax_CoRE!C46","v":22.975592295241015},{"$f":"D22/$D$24","v":7.5929428245914782E-2},{"$f":"E22/E$24","v":7.5929428245914782E-2}]
[{"$f":"ROW()","v":23},null,"Imputation Credits",{"$f":"Tax_CoRE!C47","v":-11.487796147620507},{"$f":"Tax_CoRE!C47","v":-11.487796147620507},{"$f":"D23/$D$24","v":-3.7964714122957391E-2},{"$f":"E23/E$24","v":-3.7964714122957391E-2}]
[{"$f":"ROW()","v":24},null,"Total Revenue (Cost of Service)",{"$f":"SUM(D18:D23)","v":302.59140396565761},{"$f":"SUM(E18:E23)","v":302.59140396565761},{"$f":"SUM(F18:F23)","v":0.99999999999999967},{"$f":"SUM(G18:G23)","v":0.99999999999999989}]
[{"$f":"ROW()","v":25},null,"Tariff Revenue",{"$f":"CoS!D72","v":302.59140396565755},{"$f":"CoS!D72","v":302.59140396565755}]
[{"$f":"ROW()","v":26},null,"Check:",{"$f":"IF(ROUND(D24-D25,6)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"IF(ROUND(E24-E25,6)=0,\"OK\",\"Error\")","v":"OK"}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},"X-Factor"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,{"$f":"YEAR(CoS!L$8)","v":2025},{"$f":"YEAR(CoS!M$8)","v":2026},{"$f":"YEAR(CoS!N$8)","v":2027},{"$f":"YEAR(CoS!O$8)","v":2028},{"$f":"YEAR(CoS!P$8)","v":2029}]
[{"$f":"ROW()","v":31},null,"1. Toll charge",{"$f":"IF(CoS!L60=\"\",\"\",CoS!L60)","v":0.30502814298646674},{"$f":"IF(CoS!M60=\"\",\"\",CoS!M60)","v":""},{"$f":"IF(CoS!N60=\"\",\"\",CoS!N60)","v":""},{"$f":"IF(CoS!O60=\"\",\"\",CoS!O60)","v":""},{"$f":"IF(CoS!P60=\"\",\"\",CoS!P60)","v":""}]
[{"$f":"ROW()","v":32},null,"2. Reservation charge",{"$f":"IF(CoS!L61=\"\",\"\",CoS!L61)","v":0.65802384154432947},{"$f":"IF(CoS!M61=\"\",\"\",CoS!M61)","v":""},{"$f":"IF(CoS!N61=\"\",\"\",CoS!N61)","v":""},{"$f":"IF(CoS!O61=\"\",\"\",CoS!O61)","v":""},{"$f":"IF(CoS!P61=\"\",\"\",CoS!P61)","v":""}]
[{"$f":"ROW()","v":33},null,"3. Throughput charge",{"$f":"IF(CoS!L62=\"\",\"\",CoS!L62)","v":0.63362624649267396},{"$f":"IF(CoS!M62=\"\",\"\",CoS!M62)","v":""},{"$f":"IF(CoS!N62=\"\",\"\",CoS!N62)","v":""},{"$f":"IF(CoS!O62=\"\",\"\",CoS!O62)","v":""},{"$f":"IF(CoS!P62=\"\",\"\",CoS!P62)","v":""}]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,"Delta",{"$f":"NPVTarget","v":0}]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},"Tariff"]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,"Calculated Tariff [Nominal $]",{"$f":"YEAR(CoS!L$8)","v":2025},{"$f":"YEAR(CoS!M$8)","v":2026},{"$f":"YEAR(CoS!N$8)","v":2027},{"$f":"YEAR(CoS!O$8)","v":2028},{"$f":"YEAR(CoS!P$8)","v":2029}]
[{"$f":"ROW()","v":40},null,"Toll charge",{"$f":"CoS!L65","v":0.17183566564331407},{"$f":"CoS!M65","v":0.17183566564331407},{"$f":"CoS!N65","v":0.17183566564331407},{"$f":"CoS!O65","v":0.17183566564331407},{"$f":"CoS!P65","v":0.17183566564331407}]
[{"$f":"ROW()","v":41},null,"Reservation charge",{"$f":"CoS!L66","v":1.3231030255523748E-3},{"$f":"CoS!M66","v":1.3231030255523748E-3},{"$f":"CoS!N66","v":1.3231030255523748E-3},{"$f":"CoS!O66","v":1.3231030255523748E-3},{"$f":"CoS!P66","v":1.3231030255523748E-3}]
[{"$f":"ROW()","v":42},null,"Throughput charge",{"$f":"CoS!L67","v":3.5122964299592489E-4},{"$f":"CoS!M67","v":3.5122964299592489E-4},{"$f":"CoS!N67","v":3.5122964299592489E-4},{"$f":"CoS!O67","v":3.5122964299592489E-4},{"$f":"CoS!P67","v":3.5122964299592489E-4}]

{"sheet":"WACC","index":2,"n_rows":92,"n_cols":21,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[null,"WACC"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19}]
[{"$f":"ROW()","v":4},null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[{"$f":"ROW()","v":5},null,"AA1","AA2","AA3\n2015","AA3\n2016","AA3\n2017","AA3\n2018","AA3\n2019","AA4\n2020","AA4\n2021","AA4\n2022","AA4\n2023","AA4\n2024","AA5\n2025","AA5\n2026","AA5\n2027","AA5\n2028","AA5\n2029"]
[{"$f":"ROW()","v":6},"Return on Debt"]
[{"$f":"ROW()","v":7},"Debt: Nominal Risk Free Rate (DRfn)",5.45E-2,5.79E-2,1.8200000000000001E-2,{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2}]
[{"$f":"ROW()","v":8},"Debt: Real Risk Free Rate (DRfr)",{"$f":"((1+C7)/(C25+1))-1","v":2.6900008472290127E-2},{"$f":"((1+D7)/(D25+1))-1","v":3.2097560975610007E-2},{"$f":"((1+E7)/(E25+1))-1","v":3.548196333530429E-3},{"$f":"$E$8","v":3.548196333530429E-3},{"$f":"$E$8","v":3.548196333530429E-3},{"$f":"$E$8","v":3.548196333530429E-3},{"$f":"$E$8","v":3.548196333530429E-3}]
[{"$f":"ROW()","v":9},"Cost of Debt; 5 year Interest Rate Swap Spread",null,null,2.9600000000000008E-3,{"$f":"E9","v":2.9600000000000008E-3},{"$f":"F9","v":2.9600000000000008E-3},{"$f":"G9","v":2.9600000000000008E-3},{"$f":"H9","v":2.9600000000000008E-3},8.6999999999999994E-3,{"$f":"J9","v":8.6999999999999994E-3},{"$f":"K9","v":8.6999999999999994E-3},{"$f":"L9","v":8.6999999999999994E-3},{"$f":"M9","v":8.6999999999999994E-3},4.2849999999999999E-2,{"$f":"O9","v":4.2849999999999999E-2},{"$f":"P9","v":4.2849999999999999E-2},{"$f":"Q9","v":4.2849999999999999E-2},{"$f":"R9","v":4.2849999999999999E-2}]
[{"$f":"ROW()","v":10},"Cost of Debt; Debt Risk Premium (Drp)",null,2.8299999999999999E-2,2.5259000000000004E-2,{"$f":"IF(ISNUMBER(F58),AVERAGE(F58:F67),E10)","v":2.7127999999999996E-2},{"$f":"IF(ISNUMBER(G57),AVERAGE(G57:G66),F10)","v":2.8551E-2},{"$f":"IF(ISNUMBER(H56),AVERAGE(H56:H65),G10)","v":2.6656999999999997E-2},{"$f":"IF(ISNUMBER(I55),AVERAGE(I55:I64),H10)","v":2.3651999999999999E-2},{"$f":"J39","v":2.325E-2},2.2880000000000001E-2,2.12E-2,2.036E-2,2.002E-2,{"$f":"O39","v":1.9859999999999999E-2},1.9859999999999999E-2,1.9859999999999999E-2,1.9859999999999999E-2,1.9859999999999999E-2]
[{"$f":"ROW()","v":11},"Cost of Debt; Debt Issuing Cost (Disc) + Hedging Cost",null,1.25E-3,{"$f":"0.125%+0.114%","v":2.3899999999999998E-3},{"$f":"$E11","v":2.3899999999999998E-3},2.3899999999999998E-3,2.3899999999999998E-3,2.3899999999999998E-3,{"$f":"0.1%+0.114%","v":2.14E-3},{"$f":"J11","v":2.14E-3},2.14E-3,2.14E-3,2.14E-3,{"$f":"0.165%+0.123%","v":2.8799999999999997E-3},{"$f":"O11","v":2.8799999999999997E-3},{"$f":"P11","v":2.8799999999999997E-3},{"$f":"Q11","v":2.8799999999999997E-3},{"$f":"R11","v":2.8799999999999997E-3}]
[{"$f":"ROW()","v":12},"Cost of Debt; Risk Margin (Rm) -- Nominal Return on Debt (DPn)",null,{"$f":"SUM(D9:D11)","v":2.955E-2},3.0609000000000004E-2,3.2477999999999993E-2,3.3901000000000001E-2,3.2006999999999994E-2,2.9002E-2,3.4090000000000002E-2,3.372E-2,3.2039999999999999E-2,3.1199999999999999E-2,3.0859999999999999E-2,{"$f":"SUM(O9:O11)","v":6.5589999999999996E-2},6.5589999999999996E-2,6.5589999999999996E-2,6.5589999999999996E-2,6.5589999999999996E-2]
[{"$f":"ROW()","v":13},"Nominal Cost of Debt (DPn)",{"$f":"C7+C12","v":5.45E-2},8.745E-2,4.8809000000000005E-2,5.0677999999999994E-2,5.2101000000000001E-2,5.0206999999999995E-2,4.7202000000000001E-2,{"$f":"J12","v":3.4090000000000002E-2},{"$f":"K12","v":3.372E-2},3.2039999999999999E-2,3.1199999999999999E-2,3.0859999999999999E-2,{"$f":"O12","v":6.5589999999999996E-2},{"$f":"P12","v":6.5589999999999996E-2},6.5589999999999996E-2,6.5589999999999996E-2,6.5589999999999996E-2]
[{"$f":"ROW()","v":14}]
[{"$f":"ROW()","v":15},"Return on Equity"]
[{"$f":"ROW()","v":16},"Equity: Nominal Risk Free Rate (ERfn)",5.45E-2,5.79E-2,1.8200000000000001E-2,{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2},7.1999999999999998E-3,{"$f":"J16","v":7.1999999999999998E-3},{"$f":"K16","v":7.1999999999999998E-3},7.1999999999999998E-3,7.1999999999999998E-3,4.19E-2,{"$f":"O16","v":4.19E-2},{"$f":"P16","v":4.19E-2},{"$f":"Q16","v":4.19E-2},{"$f":"R16","v":4.19E-2}]
[{"$f":"ROW()","v":17},"Australian Market Risk Premium (Rp)",null,0.06,7.3999999999999996E-2,{"$f":"$E17","v":7.3999999999999996E-2},7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,0.06,{"$f":"J17","v":0.06},0.06,0.06,0.06,6.0999999999999999E-2,{"$f":"O17","v":6.0999999999999999E-2},6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[{"$f":"ROW()","v":18},"Equity Beta (Be)",null,null,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"J18","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":19},"Nominal Pre Tax Cost of Equity (EPn)",{"$f":"(C7+C17*C18)/(1-C26*(1-C27))","v":7.864357864357864E-2},0.13076206926761275,{"$f":"(E7+E17*E18)/(1-E26*(1-E27))","v":8.5365853658536564E-2},{"$f":"(F7+F17*F18)/(1-F26*(1-F27))","v":8.5365853658536564E-2},{"$f":"(G7+G17*G18)/(1-G26*(1-G27))","v":8.5365853658536564E-2},{"$f":"(H7+H17*H18)/(1-H26*(1-H27))","v":8.5365853658536564E-2},{"$f":"(I7+I17*I18)/(1-I26*(1-I27))","v":8.5365853658536564E-2},{"$f":"J20/(1-J26*(1-J27))","v":5.7882352941176468E-2},5.7882352941176468E-2,5.7882352941176468E-2,5.7882352941176468E-2,5.7882352941176468E-2,9.952941176470588E-2,9.952941176470588E-2,9.952941176470588E-2,9.952941176470588E-2,9.952941176470588E-2]
[{"$f":"ROW()","v":20},"Nominal After Tax Cost of Equity (EAn) -- Nominal return on Equity",{"$f":"C16+C17*C18","v":5.45E-2},0.11290000000000001,{"$f":"E16+E17*E18","v":6.9999999999999993E-2},6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,4.9199999999999994E-2,4.9199999999999994E-2,4.9199999999999994E-2,4.9199999999999994E-2,4.9199999999999994E-2,{"$f":"O16+O17*O18","v":8.4599999999999995E-2},8.4599999999999995E-2,8.4599999999999995E-2,8.4599999999999995E-2,8.4599999999999995E-2]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},"Other Parameter"]
[{"$f":"ROW()","v":23},"Debt Proportion (D)",0.6,0.6,0.6,{"$f":"$E$23","v":0.6},{"$f":"$E$23","v":0.6},0.6,0.6,0.55000000000000004,{"$f":"J23","v":0.55000000000000004},{"$f":"K23","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"O23","v":0.55000000000000004},{"$f":"P23","v":0.55000000000000004},{"$f":"Q23","v":0.55000000000000004},{"$f":"R23","v":0.55000000000000004}]
[{"$f":"ROW()","v":24},"Equity Proportion (E)",{"$f":"1-C23","v":0.4},{"$f":"1-D23","v":0.4},{"$f":"1-E23","v":0.4},{"$f":"$E$24","v":0.4},{"$f":"$E$24","v":0.4},0.4,0.4,{"$f":"1-J23","v":0.44999999999999996},{"$f":"1-K23","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,0.44999999999999996,{"$f":"1-O23","v":0.44999999999999996},{"$f":"1-P23","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,0.44999999999999996]
[{"$f":"ROW()","v":25},"Inflation Rate for WACC (I)",2.6877000000000002E-2,2.5000000000000001E-2,1.46E-2,{"$f":"$E$25","v":1.46E-2},{"$f":"$E$25","v":1.46E-2},{"$f":"$E$25","v":1.46E-2},1.46E-2,1.14E-2,{"$f":"J25","v":1.14E-2},1.14E-2,1.14E-2,1.14E-2,2.58E-2,{"$f":"O25","v":2.58E-2},{"$f":"P25","v":2.58E-2},{"$f":"Q25","v":2.58E-2},{"$f":"R25","v":2.58E-2}]
[{"$f":"ROW()","v":26},"Corporate Tax Rate (T)",0.307,0.3,0.3,{"$f":"$E26","v":0.3},0.3,0.3,0.3,0.3,{"$f":"J26","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[{"$f":"ROW()","v":27},"Franking Credit (g)",null,null,0.4,0.4,0.4,0.4,0.4,0.5,{"$f":"J27","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":28},"Imputation Adj (G)",null,null,null,null,null,null,null,{"$f":"(1-J26)/(1-J26*(1-J27))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,{"$f":"(1-O26)/(1-O26*(1-O27))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[{"$f":"ROW()","v":31},"Nominal Pre Tax WACC (WPn)",0.106,0.1047748277070451,{"$f":"E19*E24+E13*E23","v":6.3431741463414626E-2},6.4553141463414621E-2,6.5406941463414636E-2,6.4270541463414627E-2,6.2467541463414628E-2,4.4796558823529412E-2,4.4593058823529409E-2,4.3669058823529408E-2,4.3207058823529411E-2,4.3020058823529411E-2,{"$f":"O19*O24+O13*O23","v":8.0862735294117638E-2},8.0862735294117638E-2,8.0862735294117638E-2,8.0862735294117638E-2,8.0862735294117638E-2]
[{"$f":"ROW()","v":32},"Real Pre Tax WACC (WPr)",{"$f":"((1+C31)/(1+C25))-1","v":7.7052071474967399E-2},7.7799999999999994E-2,{"$f":"(1+E31)/(1+E25)-1","v":4.8129057227887628E-2},4.9234320385782349E-2,5.0075834282884646E-2,4.8955786973600146E-2,4.7178731976556865E-2,{"$f":"(1+J31)/(1+J25)-1","v":3.3020129348951377E-2},3.2818923100187192E-2,3.190533797066375E-2,3.1448545405901918E-2,3.1263653177308059E-2,{"$f":"(1+O31)/(1+O25)-1","v":5.3677846845503474E-2},5.3677846845503474E-2,5.3677846845503474E-2,5.3677846845503474E-2,5.3677846845503474E-2]
[{"$f":"ROW()","v":33},"WACC:  Vanilla"]
[{"$f":"ROW()","v":34},"Nominal After Tax WACC",null,null,{"$f":"E13*E23+E20*E24","v":5.72854E-2},5.8406799999999995E-2,5.9260599999999997E-2,5.8124199999999994E-2,5.6321199999999995E-2,4.0889499999999995E-2,4.0686E-2,3.9761999999999999E-2,3.9300000000000002E-2,3.9112999999999995E-2,{"$f":"O13*O23+O20*O24","v":7.4144500000000002E-2},7.4144500000000002E-2,7.4144500000000002E-2,7.4144500000000002E-2,7.4144500000000002E-2]
[{"$f":"ROW()","v":35},"Real After Tax WACC",null,null,{"$f":"(1+E34)/(1+E25)-1","v":4.2071161048689243E-2},4.3176424206583963E-2,4.401793810368626E-2,4.2897890794401761E-2,4.1120835797358479E-2,2.9157108957880151E-2,2.8955902709115966E-2,2.8042317579592746E-2,2.7585525014830692E-2,2.7400632786236834E-2,{"$f":"(1+O34)/(1+O25)-1","v":4.7128582569701649E-2},4.7128582569701649E-2,4.7128582569701649E-2,4.7128582569701649E-2,4.7128582569701649E-2]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},"Cost of Debt; Debt Risk Premium (Drp)"]
[{"$f":"ROW()","v":38},"Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Inputs!BE$24=\"\",\"\",Inputs!BE$24)","v":2.325E-2},{"$f":"IF(Inputs!BF$24=\"\",\"\",Inputs!BF$24)","v":2.2880000000000001E-2},{"$f":"IF(Inputs!BG$24=\"\",\"\",Inputs!BG$24)","v":2.12E-2},{"$f":"IF(Inputs!BH$24=\"\",\"\",Inputs!BH$24)","v":2.036E-2},{"$f":"IF(Inputs!BI$24=\"\",\"\",Inputs!BI$24)","v":2.002E-2},{"$f":"IF(Inputs!BJ$24=\"\",\"\",Inputs!BJ$24)","v":1.9859999999999999E-2},{"$f":"IF(Inputs!BK$24=\"\",\"\",Inputs!BK$24)","v":""},{"$f":"IF(Inputs!BL$24=\"\",\"\",Inputs!BL$24)","v":""},{"$f":"IF(Inputs!BM$24=\"\",\"\",Inputs!BM$24)","v":""},{"$f":"IF(Inputs!BN$24=\"\",\"\",Inputs!BN$24)","v":""}]
[{"$f":"ROW()","v":39},"Modelled DRP",null,null,null,null,null,null,null,{"$f":"IF(J38=\"\",I39,J38)","v":2.325E-2},{"$f":"IF(K38=\"\",J39,K38)","v":2.2880000000000001E-2},{"$f":"IF(L38=\"\",K39,L38)","v":2.12E-2},{"$f":"IF(M38=\"\",L39,M38)","v":2.036E-2},{"$f":"IF(N38=\"\",M39,N38)","v":2.002E-2},{"$f":"IF(O38=\"\",N39,O38)","v":1.9859999999999999E-2},{"$f":"IF(P38=\"\",O39,P38)","v":1.9859999999999999E-2},{"$f":"IF(Q38=\"\",P39,Q38)","v":1.9859999999999999E-2},{"$f":"IF(R38=\"\",Q39,R38)","v":1.9859999999999999E-2},{"$f":"IF(S38=\"\",R39,S38)","v":1.9859999999999999E-2}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41},"Annual Update of Debt Risk Premium",null,null,2015,{"$f":"E41+1","v":2016},{"$f":"F41+1","v":2017},2018,2019,2020,2021,2022,2023,2024,{"$f":"N41+1","v":2025},{"$f":"O41+1","v":2026},{"$f":"P41+1","v":2027},{"$f":"Q41+1","v":2028},{"$f":"R41+1","v":2029}]
[{"$f":"ROW()","v":42},"Trailing Average DRP",null,null,{"$f":"ROUND(AVERAGE(E55:E68),5)","v":2.5260000000000001E-2},{"$f":"IF(F58=\"\",\"\",ROUND(AVERAGE(F55:F68),5))","v":2.7130000000000001E-2},{"$f":"IF(G57=\"\",\"\",ROUND(AVERAGE(G55:G68),5))","v":2.8549999999999999E-2},{"$f":"IF(H56=\"\",\"\",ROUND(AVERAGE(H55:H68),5))","v":2.666E-2},{"$f":"IF(I55=\"\",\"\",ROUND(AVERAGE(I55:I68),5))","v":2.3650000000000001E-2},{"$f":"IF(J54=\"\",\"\",ROUND(AVERAGE(J45:J68),5))","v":2.325E-2},{"$f":"IF(K53=\"\",\"\",ROUND(AVERAGE(K45:K68),5))","v":2.2880000000000001E-2},{"$f":"IF(L52=\"\",\"\",ROUND(AVERAGE(L45:L68),5))","v":2.12E-2},{"$f":"IF(M51=\"\",\"\",ROUND(AVERAGE(M45:M68),5))","v":2.036E-2},{"$f":"IF(N50=\"\",\"\",ROUND(AVERAGE(N45:N68),5))","v":2.002E-2},{"$f":"IF(O49=\"\",\"\",ROUND(AVERAGE(O45:O68),5))","v":1.9859999999999999E-2},{"$f":"IF(P48=\"\",\"\",ROUND(AVERAGE(P45:P68),5))","v":""},{"$f":"IF(Q47=\"\",\"\",ROUND(AVERAGE(Q45:Q68),5))","v":""},{"$f":"IF(R46=\"\",\"\",ROUND(AVERAGE(R45:R68),5))","v":""},{"$f":"IF(S45=\"\",\"\",ROUND(AVERAGE(S45:S68),5))","v":""}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},"Annual Debt Risk Premium, Year",null,null,{"$f":"E41","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029]
[null,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!$BN$23=\"\",\"\",Inputs!$BN$23)","v":""}]
[null,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!$BM$23=\"\",\"\",Inputs!$BM$23)","v":""},{"$f":"R46","v":""}]
[null,2027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!$BL$23=\"\",\"\",Inputs!$BL$23)","v":""},{"$f":"Q47","v":""},{"$f":"R47","v":""}]
[null,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!$BK$23=\"\",\"\",Inputs!$BK$23)","v":""},{"$f":"P48","v":""},{"$f":"Q48","v":""},""]
[null,2025,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BJ$23=\"\",\"\",Inputs!BJ$23)","v":1.908E-2},{"$f":"O49","v":1.908E-2},{"$f":"P49","v":1.908E-2},1.908E-2,1.908E-2]
[{"$f":"ROW()","v":50},{"$f":"B51+1","v":2024},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BI$23=\"\",\"\",Inputs!BI$23)","v":1.908E-2},{"$f":"N50","v":1.908E-2},{"$f":"O50","v":1.908E-2},1.908E-2,1.908E-2,1.908E-2]
[{"$f":"ROW()","v":51},2023,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BH$23=\"\",\"\",Inputs!BH$23)","v":2.2089999999999999E-2},{"$f":"M51","v":2.2089999999999999E-2},{"$f":"N51","v":2.2089999999999999E-2},2.2089999999999999E-2,2.2089999999999999E-2,2.2089999999999999E-2,2.2089999999999999E-2]
[{"$f":"ROW()","v":52},2022,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BG$23=\"\",\"\",Inputs!BG$23)","v":1.482E-2},1.482E-2,{"$f":"M52","v":1.482E-2},1.482E-2,1.482E-2,1.482E-2,1.482E-2,1.482E-2]
[{"$f":"ROW()","v":53},2021,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BF$23=\"\",\"\",Inputs!BF$23)","v":2.009E-2},2.009E-2,2.009E-2,{"$f":"M53","v":2.009E-2},2.009E-2,2.009E-2,2.009E-2,2.009E-2,2.009E-2]
[{"$f":"ROW()","v":54},2020,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BE$23=\"\",\"\",Inputs!BE$23)","v":1.7250000000000001E-2},1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2]
[{"$f":"ROW()","v":55},2019,null,null,null,null,null,null,1.619E-2,{"$f":"I55","v":1.619E-2},1.619E-2,1.619E-2,1.619E-2,{"$f":"M55","v":1.619E-2},1.619E-2,1.619E-2,1.619E-2,1.619E-2]
[{"$f":"ROW()","v":56},2018,null,null,null,null,null,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,{"$f":"M56","v":1.8620000000000001E-2},1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2]
[{"$f":"ROW()","v":57},2017,null,null,null,null,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,{"$f":"M57","v":2.5530000000000001E-2},2.5530000000000001E-2,2.5530000000000001E-2]
[{"$f":"ROW()","v":58},2016,null,null,null,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,{"$f":"M58","v":2.5819999999999999E-2},2.5819999999999999E-2]
[{"$f":"ROW()","v":59},2015,null,null,2.07E-2,{"$f":"E59","v":2.07E-2},2.07E-2,2.07E-2,2.07E-2,2.07E-2,2.07E-2,2.07E-2,2.07E-2,{"$f":"M59","v":2.07E-2}]
[{"$f":"ROW()","v":60},2014,null,null,2.2509999999999999E-2,{"$f":"E60","v":2.2509999999999999E-2},2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2]
[{"$f":"ROW()","v":61},2013,null,null,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2]
[{"$f":"ROW()","v":62},2012,null,null,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2]
[{"$f":"ROW()","v":63},2011,null,null,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2]
[{"$f":"ROW()","v":64},2010,null,null,2.1250000000000002E-2,2.1250000000000002E-2,2.1250000000000002E-2,2.1250000000000002E-2,2.1250000000000002E-2]
[{"$f":"ROW()","v":65},2009,null,null,4.6240000000000003E-2,{"$f":"E65","v":4.6240000000000003E-2},{"$f":"F65","v":4.6240000000000003E-2},4.6240000000000003E-2]
[{"$f":"ROW()","v":66},2008,null,null,3.7560000000000003E-2,{"$f":"E66","v":3.7560000000000003E-2},{"$f":"F66","v":3.7560000000000003E-2}]
[{"$f":"ROW()","v":67},{"$f":"B68+1","v":2007},null,null,1.1299999999999999E-2,{"$f":"E67","v":1.1299999999999999E-2}]
[{"$f":"ROW()","v":68},2006,null,null,7.1300000000000001E-3]
[null,null,"Outcome based on regulatory judgement"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"COUNT(J45:J63)","v":10},{"$f":"COUNT(K45:K63)","v":10},10,10,10,10,9,8,7,6]
[]
[]
[]
["Discount factors calculations"]
[]
[]
[null,null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[null,null,"AA2","AA3\n2015","AA3\n2016","AA3\n2017","AA3\n2018","AA3\n2019","AA4\n2020","AA3\n2019","AA3\n2019","AA3\n2020","AA4\n2021","AA4\n2022","AA4\n2023","AA4\n2024","AA5\n2025","AA5\n2026","AA5\n2027","AA5\n2028","AA5\n2029"]
["Start Date",null,null,null,null,null,null,null,null,"2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01"]
["End Date",null,null,null,null,null,null,null,null,"2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[]
["Discount factors - nominal"]
["Nominal After Tax WACC",null,null,null,null,null,null,null,null,null,{"$f":"I34","v":5.6321199999999995E-2},{"$f":"J34","v":4.0889499999999995E-2},{"$f":"K34","v":4.0686E-2},3.9761999999999999E-2,3.9300000000000002E-2,3.9112999999999995E-2,7.4144500000000002E-2,7.4144500000000002E-2,7.4144500000000002E-2,7.4144500000000002E-2,7.4144500000000002E-2]
["Nominal WACC discount factor - base: 31 December 2018",null,null,null,null,null,null,null,null,1,{"$f":"J85/(1+K84)","v":0.9466817479380325},{"$f":"K85/(1+L84)","v":0.90949303258226011},0.87393606965238324,0.84051549263425973,0.80873231274344248,0.77829101622580266,0.72456826453591916,0.67455380960002975,0.62799168044898035,0.58464357490913033,0.54428763998617535]
[{"$f":"\"Nominal WACC discount factor - base: \" & TEXT(Inputs!$D$15,\"dd-mmm-yyyy\")","v":"Nominal WACC discount factor - base: 31-Dec-2023"},null,null,null,null,null,null,null,null,{"$f":"K86*(1+J84)","v":1.189746065079538},{"$f":"L86*(1+K84)","v":1.189746065079538},{"$f":"M86*(1+L84)","v":1.1263108844918932},{"$f":"N86*(1+M84)","v":1.082065756732},{"$f":"O86*(1+N84)","v":1.0397620000000001},{"$f":"O85/HLOOKUP(Inputs!$D$15,WACC!$A$81:$U$85,5,FALSE)","v":1},{"$f":"O86/(1+P84)","v":0.96235924293123076},{"$f":"P86/(1+Q84)","v":0.89593089470851517},0.83408786686382985,0.77651365050403354,0.72291358425615315,0.67301334620821796]
[]
[]
["Discount factors - real"]
["Real After Tax WACC",null,null,null,null,null,null,null,null,null,{"$f":"(1+K84)/(1+HLOOKUP(K81,Inputs!$BD$8:$BN$17,10,FALSE))-1","v":3.7231057831325076E-2},{"$f":"(1+L84)/(1+HLOOKUP(L81,Inputs!$BD$8:$BN$17,10,FALSE))-1","v":3.2008190273037584E-2},{"$f":"(1+M84)/(1+HLOOKUP(M81,Inputs!$BD$8:$BN$17,10,FALSE))-1","v":5.5102984336357075E-3},{"$f":"(1+N84)/(1+HLOOKUP(N81,Inputs!$BD$8:$BN$17,10,FALSE))-1","v":-3.5755882262996974E-2},{"$f":"(1+O84)/(1+HLOOKUP(O81,Inputs!$BD$8:$BN$17,10,FALSE))-1","v":-3.0695443645084586E-3},{"$f":"(1+P84)/(1+HLOOKUP(P81,Inputs!$BD$8:$BN$17,10,FALSE))-1","v":6.404842615012063E-3},{"$f":"(1+Q84)/(1+HLOOKUP(Q81,Inputs!$BD$8:$BN$17,10,FALSE))-1","v":4.7128582569701649E-2},{"$f":"(1+R84)/(1+HLOOKUP(R81,Inputs!$BD$8:$BN$17,10,FALSE))-1","v":4.7128582569701649E-2},{"$f":"(1+S84)/(1+HLOOKUP(S81,Inputs!$BD$8:$BN$17,10,FALSE))-1","v":4.7128582569701649E-2},{"$f":"(1+T84)/(1+HLOOKUP(T81,Inputs!$BD$8:$BN$17,10,FALSE))-1","v":4.7128582569701649E-2},{"$f":"(1+U84)/(1+HLOOKUP(U81,Inputs!$BD$8:$BN$17,10,FALSE))-1","v":4.7128582569701649E-2}]
["Real WACC discount factor - base: 31 December 2018",null,null,null,null,null,null,null,null,1,{"$f":"J91/(1+K90)","v":0.96410533839087986},{"$f":"K91/(1+L90)","v":0.93420318508887734},0.92908365686971162,0.96353572687608413,0.96650244902176252,0.9603515484985462,0.91712857855699004,0.87585096407770124,0.83643114958081155,0.79878552023493721,0.7628342244986579]
[{"$f":"\"Real WACC discount factor - base: \" & TEXT(Inputs!$D$15,\"dd-mmm-yyyy\")","v":"Real WACC discount factor - base: 31-Dec-2023"},null,null,null,null,null,null,null,null,{"$f":"K92*(1+J90)","v":1.0378442356695357},{"$f":"L92*(1+K90)","v":1.0378442356695357},{"$f":"M92*(1+L90)","v":1.0005911680272017},{"$f":"N92*(1+M90)","v":0.96955739058861168},{"$f":"O92*(1+N90)","v":0.96424411773700303},{"$f":"O91/HLOOKUP(Inputs!$D$15,WACC!$A$81:$U$91,11,FALSE)","v":1},{"$f":"O92/(1+P90)","v":0.99363591832649578},0.94891490392523481,0.90620666814055828,0.86542062094865702,0.82647024955127768,0.78927293487021599]

{"sheet":"Assets_tab_AA4","index":3,"n_rows":3588,"n_cols":58,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,"ERA, GGT Tariff Model, December 2019 [Final Decision] "]
[null,"Assets"]
["Ref",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[4,"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[5,"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[6,"Regulatory Period",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4]
[7,"Start Date","1999-10-01","2000-01-01","2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01"]
[8,"End Date","1999-12-31","2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31"]
[9,"Year","1999-12-31","2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31"]
[10,"Quarter",null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,"Days",92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[12,"Years (nearest half)",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[13,"Period End CPI",null,69.7,70.2,72.900000000000006,73.099999999999994,73.900000000000006,74.5,74.7,75.400000000000006,76.099999999999994,76.599999999999994,77.099999999999994,77.599999999999994,78.599999999999994,78.599999999999994,79.099999999999994,79.5,80.2,80.599999999999994,80.900000000000006,81.5,82.1,82.6,83.4,83.8,84.5,85.9,86.7,86.6,86.6,87.7,88.3,89.1,90.3,91.6,92.7,92.4,92.5,92.9,93.8,94.3,96.9,99.8,102,104.8,106.6,108.4,110,112.1,114.1,115.40074,116.71630843600001,118.04687435217042,119.39260871978517,120.75368445919074,122.13027646202552]
[14,"Period End December Inflation",null,null,7.1736011477760986E-3,3.8461538461538547E-2,2.7434842249656199E-3,1.0943912448700521E-2,8.1190798376182816E-3,2.6845637583892135E-3,9.3708165997323789E-3,9.2838196286471053E-3,6.5703022339027584E-3,6.5274151436032213E-3,6.4850843060959562E-3,1.2886597938144284E-2,0,6.3613231552162031E-3,5.0568900126422012E-3,8.8050314465408785E-3,4.9875311720697368E-3,3.7220843672458592E-3,7.4165636588379158E-3,7.3619631901840066E-3,6.0901339829475543E-3,9.6852300242131761E-3,4.7961630695443347E-3,8.3532219570405797E-3,1.6568047337278236E-2,9.3131548311990997E-3,-1.1534025374856371E-3,0,1.2702078521940052E-2,6.8415051311288E-3,9.060022650056565E-3,1.3468013468013407E-2,1.439645625692143E-2,1.2008733624454315E-2,-3.2362459546925182E-3,1.0822510822510178E-3,4.3243243243242802E-3,9.687836383207582E-3,5.3304904051172386E-3,2.7571580063626921E-2,2.9927760577915352E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-2]
[15,"Inflation Factor (convert nominal to real $ 31/12/2018)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0703564727954973,1.0525830258302582,1.0372727272727271,1.0178412132024979,1,0.98872849515523031,0.97758403713192632,0.9665651939212242,0.95567054965515541,0.94489870442471358,0.9342482740999738]
[16]
[17,"Regulated Asset Base"]
[18,"Total Assets ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[19,"Opening Capital Base",null,513.6507412391561,512.3542725973756,510.68120736188894,508.97841952182648,507.28554753692316,507.5448638943767,506.9821672676598,506.40168869749738,505.83053481327323,502.79558544638837,500.36328510654636,497.92752129707787,495.508216696337,496.79916571396666,496.57231242895637,496.32418922254658,496.08962500865988,494.1251487204201,492.84834942520007,491.54807677259822,490.25499696829075,487.98110237802746,485.66495429150388,482.91868460954112,480.19182026330964,477.95199307357876,475.80605816332195,473.55865181987804,471.03591436721251,468.78051483038035,466.58948587704401,463.8700789444419,460.96244482316166,457.81693724243405,455.35394109619284,452.72134590052497,450.34563257428374,448.47899193021641,446.72599485441475,444.21133222399374,442.5623506584015,432.26272351114886,421.28292556849783,410.05460658509838,400.48816772369281,417.82701747249592,413.78010960039546,403.68943518212546,393.56532943837823,382.76760697035695,372.95428077025832,365.48735629339728,354.82417756333399,343.76342944852593,332.48030283800131]
[20,"Capex",null,1.2777261839978502,0.91103296499999997,0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652177,0.25901625535714273,0.25946904350155298,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076933,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999985E-2,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.4260748481656949,1.4613930170391849,1.4576267428189016,0.76630778991938309,1.6216718551590528,3.2884860505959477,1.0392664359075081,0.67954228100714187,0.47501918117997816,0.83222503786616564]
[21,"Depreciation",null,2.5741948257783447,2.5840982004866779,2.5940015751950112,2.6039049499033449,2.6138083246116781,2.6322063278158447,2.6506043310200114,2.669002334224178,2.6874003374283446,2.6913165951991771,2.6952328529700105,2.6991491107408447,2.7030653685116781,2.7251268561366779,2.7471883437616773,2.7692498313866771,2.7913113190116778,2.8116558852200111,2.8075918280991203,2.8279363943074536,2.8482809605157868,2.8562541357543396,2.8642273109928924,2.8722004862314452,2.880173661469998,2.8960044952018338,2.91183532893367,2.9276661626655049,2.9434969963973407,2.9600491513583043,2.9766013063192669,2.9931534612802304,3.0097056162411944,3.0197681162411936,3.0298306162411937,3.0398931162411937,3.0499556162411938,3.0607056162411919,2.7567603234597051,2.7675103234597054,10.756916867252629,11.294444542651018,11.891975917245579,12.159732890104991,12.261890267556094,7.4729827202661596,11.552067435309176,11.581732486566125,11.56403025794063,11.434998055257685,10.755410527457004,11.70244516597082,11.740290395815205,11.758145791704589,10.73149732949039]
[22,"Over-Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38701712786746051,null,null,null,null,0]
[23,"Asset Adjustment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Closing Capital Base",513.6507412391561,512.3542725973756,510.68120736188894,508.97841952182648,507.28554753692316,507.5448638943767,506.9821672676598,506.40168869749738,505.83053481327323,502.79558544638837,500.36328510654636,497.92752129707787,495.508216696337,496.79916571396666,496.57231242895637,496.32418922254658,496.08962500865988,494.1251487204201,492.84834942520007,491.54807677259822,490.25499696829075,487.98110237802746,485.66495429150388,482.91868460954112,480.19182026330964,477.95199307357876,475.80605816332195,473.55865181987804,471.03591436721251,468.78051483038035,466.58948587704401,463.8700789444419,460.96244482316166,457.81693724243405,455.35394109619284,452.72134590052497,450.34563257428374,448.47899193021641,446.72599485441475,444.21133222399374,442.5623506584015,432.26272351114886,421.28292556849783,410.05460658509838,400.48816772369281,390.36248959305942,413.78010960039546,403.68943518212546,393.56532943837823,382.76760697035695,372.95428077025832,365.48735629339728,354.82417756333399,343.76342944852593,332.48030283800131,322.58103054637712]
[25,"Asset Account"]
[26,"Opening Capital Base ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[27,"Pipeline and laterals",null,438.65553578864484,436.95532053365008,435.25510527865532,433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,403.25214027375489,401.55217987876011,399.85242094376537,398.15187568877059,396.45166043377583,394.75144517878107,393.05122992378631,391.35101466879155,389.65079941379679,388.23679791880204,386.53658266380728,384.83636740881252,383.13615215381776,381.43948798882298,379.74929474382822,378.10984815883347,376.4110778238387,374.71228566884395,373.02063327384917,371.32146337885445,364.42754673696709,357.61656709507974,350.8055874531924,344.02024081130509,360.93411537927352,355.59126280519257,348.77124105696782,341.70232590809678,334.35103491406113,326.99882967044653,319.88476143707305,312.55456933871017,305.22437724034728,297.89418514198439]
[28,"Main line valve and scraper stations",null,9.1777717576504454,9.1262112421580266,9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,7.4762747464006347,7.4247142309082168,7.3731537154157989,7.321593199923381,7.2971471744309628,7.2467315789385447,7.1951710634461268,7.1436105479537089,6.9367948082667619,6.7286590685798151,6.5205233288928683,6.3123875892059216,6.5337254787065211,6.4333380433344605,6.2135272879395691,5.9809984900210731,5.7484696921025771,5.5159408941840811,5.3239980923000836,5.1001244038653564,4.8762507154306292,4.6523770269959019]
[29,"Compressor stations",null,41.575994885587399,41.878357847316103,42.174665743982303,42.464918575586005,42.749116342127209,44.317329378605905,45.868736763897104,47.403338498000799,48.921134580916998,48.567810137645694,48.213132667145224,47.85710216941559,47.499718644456792,49.428933617268825,51.337729300143359,53.226105693080392,55.094062796079925,55.509504751641956,55.916461549412325,56.314933189391027,56.704919671578061,56.304887850973429,56.033719401603939,55.461742703469604,54.859796966570414,54.258559220906371,53.948518378774914,53.629081840176042,53.171232735109754,52.594477593576059,52.099554936189506,51.472403592950101,50.799470863857849,50.098644968912744,49.629848663967643,48.96999053902254,48.397935764077438,47.981112139132335,47.288136444187231,46.589257989242128,46.013028280806736,43.757837697130142,41.070462149823015,38.370619154392919,35.971567510278618,36.14481460381424,33.684503849597753,30.802134484526711,28.87633054200213,26.294678487478059,24.279594358133988,22.115322267132964,19.332008056897592,16.812227345579284,13.895242126502655]
[30,"Receipt and delivery point facilities",null,1.5343439751319885,1.5587464639571722,1.5828151272823558,1.6065499651075397,1.6299509774327234,1.6372451967579071,1.6443370319789241,1.6512264830957746,1.6579135501084583,1.6548928680169754,1.6517490131963259,1.6484819856465098,1.6450917853675271,1.6441750273593774,1.6431134581637277,1.641907077780578,1.6405558862099283,1.6301272909517788,1.6196283227769626,1.6090589816854797,1.5984192676773301,1.5792644307525139,1.5601095938276976,1.5409547569028814,1.5393535899780653,1.5338801830532491,1.6372708061284329,1.7365176492036167,1.8431242722788006,2.2200426353539848,2.2854186284291687,2.2663924615043527,2.2472376245795367,2.2280827876547207,2.2089279507299047,2.1897731138050887,2.1738374168802728,2.1546825799554568,2.1355277430306407,2.1163729061058247,2.0972180691810087,1.9879696768552886,1.8757976967708281,1.7617141159356753,1.7812178878391851,1.9809519464746401,2.3086605110232674,1.7605918033200845,1.6238638933940486,1.6582567587406123,1.6173195746581506,2.0508767318125152,2.5011245047674335,2.4036304147144847,2.2216864393010733]
[31,"SCADA and communications",null,10.129588107098701,9.8700051140171574,9.6103057023522798,9.3504898721040686,9.0905576232725238,8.824819428357646,8.5590596403177681,8.2932782591528902,8.0274752848630122,7.7743297374481344,7.5209512799082558,7.2673399122433775,7.0134956344534993,6.7627906565386215,6.5117965649987433,6.2605133598338654,6.0089410410439879,5.8496272461291099,5.6884818769642322,5.525504933549354,5.3606964158844761,5.1091635389695984,4.8379370475912324,4.5618541517493778,4.2845814414440344,4.0583522866752038,3.9774917452397056,3.8672043871375408,3.5993205123687089,3.3544191509332109,3.1265954328310457,2.8420540280622144,2.5929873866267159,2.2894035385245513,2.0358462904223864,2.0283712823202218,2.0546323942180571,1.9913488661158922,2.1443094180137288,2.1043005779931083,2.1257907652676056,1.8837201766142435,1.7939997264162997,1.7642901852041644,1.4273603209512924,2.0079117888604632,3.0148520957977145,3.6417798216664012,3.3209988421226422,3.0531499324156459,2.7926289596041762,2.5349342215575583,2.130666499084473,1.791107821644419,1.7081845645560141]
[32,"Cathodic protection",null,1.8288330185978565,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2071268674985898,1.1628811452986461,1.1185696355987025,1.0741923383987588,1.0258020036988151,0.97741166899887155,0.92902133429892797,0.88063099959898439,0.8325376648990408,0.78414733019909721,0.73575699549915363,0.68736666079921005,0.63897632609926647,0.59058599139932288,0.55044565669937928,0.5020553219994357,0.45366498729949212,0.40527465259954853,0.35688431789960495,0.30849398319966137,0.26010364849971779,0.27739928379977419,0.23088444909983058,0.22865730439988702,0.28876139969994341,0.98025367499999982,1.1413897049999997,1.7298093749999996,1.610898403880429,1.4038920587722474,1.1063990819552258,0.80649092842459957,0.53950559316269509,1.0878498954881985,0.95317996646694703,0.81589198725987688,0.67654772285881792,0.60934897183659364,0.52280055295770222,0.39196631965149342,0.26169573150915032,0.13406562041739439]
[33,"Maintenance bases and depots",null,7.7276425577145043,7.6860517854801529,7.6444518984958023,7.6028428967614516,7.5612247802771009,7.5188416440427499,7.4764531725833985,7.4340593658990475,7.391660223989696,7.3487387018553445,7.3058144297209928,7.262887407586641,7.2199576354522899,7.176475113317939,7.1329925911835881,7.0895100690492372,7.0460275469148863,7.0025450247805354,6.9590625026461845,6.9155799805118336,6.8720974583774828,6.8286149362431319,6.785132414108781,6.7416498919744301,6.7007863698400794,6.6573038477057285,6.648658625571378,6.6051761034370271,6.5616935813026762,6.5182110591683253,6.4747285370339744,6.4417118748996236,6.3998903527652731,6.3564078306309222,6.3742042484965715,6.3429647963622209,6.3707036142278701,6.3272210920935192,6.2837385699591684,6.2402560478248175,6.2155835256904668,6.1055224487112403,5.9267526706699165,5.7475241084484265,6.6238125108842159,6.9160077649641458,6.7287734820657921,6.5093836994698711,6.28999391687395,6.0896834246927938,6.1762812666250602,8.0979082566163392,8.0075164339840388,7.7384909005008904,7.469465367017742]
[34,"Other assets",null,0.43935521992602611,0.55050462909680242,0.65826508745507872,0.76263659500085501,0.86361915173413129,0.88017630765490751,0.89537042401318379,0.90920150080896001,0.92166953804223639,0.96642886071301259,1.0089837856962889,1.0493343129920651,1.0874804426003415,1.0809456820211178,1.0732684360668943,1.0644487047376707,1.054486488033447,1.3959808209542233,1.7275176926249995,2.0735057263749992,2.4095362988749991,2.4184927501249991,2.5340574393647861,2.5243817865943603,2.5196966818137216,2.57037690502287,2.5511940276342648,2.4994317896479061,2.4394693210637941,2.4078831818819286,2.4621375002586179,2.5364477061938624,2.4119554196876614,2.315864820740015,2.3075096917923688,2.2084214128447224,2.0599328738970759,2.1443908549494299,2.0820721960017838,1.9806626170541375,2.0925586721691243,1.7291455192452811,1.0435070589076074,0.15466111359839041,-0.27819787867440637,-1.3222961874588832,0.83858781319711739,0.94531595706945648,0.86264475390916706,0.80350493330879003,0.87205597007122648,0.84732891557705481,0.69729847170917691,0.54726802784129902,0.39723758397342113]
[35,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477966E-2,1.6622429965722E-2,1.6100146259966034E-2,1.5577862554210066E-2]
[36,"Non-depreciable assets",null,2.5816759288043478,2.9483691478021981,2.9483691478021981,2.9285499179347827,2.9285499179347827,3.7038261500000003,3.6754874010989012,3.6477647119565217,3.6477647119565217,3.0203711725,2.9995429178571427,2.9791674513586957,2.9791674513586957,4.4384962199999993,4.4020841736263741,4.366463693478261,4.366463693478261,3.6584421342501883,3.6584421342501883,3.6309047197474689,3.6309047197474689,3.5609999999999999,3.5342307692307693,3.5080434782608698,3.5080434782608698,3.8941249999999998,3.8636950549450551,3.8339266304347825,3.8339266304347825,3.8984999999999999,3.8680219780219778,3.8382065217391301,3.8382065217391301,3.6560027472527472,3.6560027472527472,3.628491847826087,3.628491847826087,3.8832499999999999,3.8529395604395602,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892]
[37,"Total",null,513.6507412391561,512.3542725973756,510.68120736188894,508.97841952182648,507.2855475369231,507.5448638943767,506.98216726765969,506.40168869749726,505.830534813273,502.7955854463882,500.36328510654613,497.9275212970777,495.50821669633683,496.79916571396649,496.57231242895608,496.32418922254629,496.0896250086596,494.12514872041987,492.84834942519984,491.54807677259805,490.25499696829058,487.98110237802723,485.6649542915037,482.91868460954083,480.19182026330941,477.95199307357854,475.80605816332172,473.55865181987781,471.03591436721223,468.78051483038007,466.58948587704378,463.87007894444167,460.96244482316143,457.81693724243377,455.35394109619256,452.72134590052468,450.34563257428346,448.47899193021624,446.72599485441452,444.21133222399357,442.56235065840133,432.26272351114869,421.28292556849777,410.05460658509827,400.48816772369275,417.82701747249587,413.78010960039552,403.68943518212546,393.56532943837828,382.76760697035695,372.95428077025844,365.48735629339734,354.82417756333416,343.76342944852604,332.48030283800142]
[38,"Capex ($m)"]
[39,"Pipeline and laterals",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,2.5486000000000015E-4,4.5632000000000002E-4,-3.3E-4,0,0,0,0,0,0.28621376000000004,0,0,0,3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.858949046580743,0.51027097037691793,0.28096462968758867,9.1424957895529723E-4,0,0.21307986689098146,0,0,0,0]
[40,"Main line valve and scraper stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.11532764810149104,1.5558102550211582E-3,0,0,0,0,0,0,0,0]
[41,"Compressor stations",null,0.72660780749999998,0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326750000002,0.16236326750000002,0.16236326750000002,0.16236326750000002,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189350000002,1.0182189350000002,1.0182189350000002,1.0182189350000002,0.23668579000000001,0.36644481000000001,6.6532209999999994E-2,3.7458820000000004E-2,3.906246E-2,0.33773978000000004,0.33582450000000003,0.20489235000000003,9.3466729999999998E-2,0.18295022,5.8372540000000001E-2,2.0242159999999999E-2,0,0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.6479239852398523E-2,0,0.98273994112399654,0.32689182912451098,0.90002337942494115,0.54897969307325434,0.16344706844966259,0.43242880298171882,4.9638588656119843E-2,0.5155026365213865]
[42,"Receipt and delivery point facilities",null,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.4780727500000002E-2,1.47807275E-2,1.4780727499999998E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.368143E-2,0.12254546000000001,0.11840168000000001,0.12576145999999999,0.39607320000000001,8.4530830000000015E-2,1.2866999999999997E-4,0,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.43330422324723233,-0.41003287181818171,1.3079259589652099E-3,0.18754422409527186,0.12306634492736951,0.14856343162966859,0.60916215340450852,8.1725695510125249E-2,0,0]
[43,"SCADA and communications",null,6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.39746075E-2,1.3974607500000001E-2,1.39746075E-2,1.3974607500000001E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,0.109894455,0.10989445499999999,0.109894455,0.109894455,2.500167E-2,5.5541100000000001E-3,9.4376000000000008E-4,0,5.1289610000000006E-2,0.20082489000000001,0.17556474,2.2134889999999997E-2,4.9284069999999999E-2,7.0528380000000002E-2,1.7977360000000001E-2,5.7618789999999989E-2,7.2682500000000004E-3,5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.93846302675276749,1.0264767927272724,6.6191231935771644E-2,0.10990726754910647,0,0.21645373582758723,9.1526124983878979E-2,0.1653877825152979,0.42538059252385829,0.31672240134477914]
[44,"Cathodic protection",null,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,7.3539882869799789E-2,0,0,0,0,0]
[45,"Maintenance bases and depots",null,1.8229499999999998E-3,1.8229499999999996E-3,1.82295E-3,1.8229499999999998E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,3.4837300000000009E-2,0,0,0,0,1.046586E-2,1.6609999999999999E-3,0,6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.6125378524493908E-2,0,0,1.9079290414764666E-2,0.30598762452818773,2.144264609502978,0.17513108906945801,0,0,0]
[46,"Other assets",null,0.13555803250000001,0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999999E-2,5.4521582499999999E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999992,0.39829844999999997,8.1181790000000004E-2,0.19462149999999998,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140009999999994E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,3.9133560000000005E-2,0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,7.0384764811365713E-2,0.33312231549815496,0.12642301411257947,0.12197092915677381,0.21905462340875448,0,0,0,0,0]
[47,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477966E-2,0,0,0,0]
[48,"Non-depreciable assets",null,0.36669321899785023,0,-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447015E-2,0,1.4593287686413037,-3.6412046373625273E-2,-3.5620480148113032E-2,0,-0.70802155922807275,0,-2.7537414502719407E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913007,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,-0.18220377448638292,0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Total",null,1.2777261839978502,0.91103296499999997,0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652177,0.25901625535714273,0.25946904350155298,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076933,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999985E-2,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.4260748481656949,1.4613930170391849,1.4576267428189016,0.76630778991938309,1.6216718551590528,3.2884860505959477,1.0392664359075081,0.67954228100714187,0.47501918117997816,0.83222503786616564]
[50,"Depreciation ($m)"]
[51,"Pipeline and laterals",null,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947471,1.7002152549947471,1.7002152549947471,1.7002152549947471,1.7002152549947469,1.7002152549947469,1.7002152549947471,1.7002152549947469,1.7002152549947469,1.7002152549947467,1.7002152549947467,1.7002152549947469,1.7002152549947469,1.7002152549947467,1.7002152549947462,1.7002152549947465,1.7002152549947465,1.7002152549947462,1.7002152549947462,1.700215254994746,1.7002152549947462,1.7002152549947462,1.700215254994746,1.700215254994746,1.700215254994746,1.7002152549947458,1.7002152549947458,1.7002152549947458,1.7002152549947456,1.7002152549947456,1.7002152549947454,1.7002152549947454,1.7002152549947451,1.7002152549947454,1.7002152549947454,6.8109796418873625,6.8109796418873625,6.8109796418873625,6.8109796418873625,6.8109796418873625,7.2018016206616933,7.3302927186016431,7.349879778558658,7.3522052436146135,7.3522052436146135,7.3271481002644574,7.3301920983629003,7.3301920983628994,7.3301920983628994,7.3301920983628985]
[52,"Main line valve and scraper stations",null,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418225E-2,5.1560515492418225E-2,5.1560515492418219E-2,5.1560515492418219E-2,5.1560515492418212E-2,5.1560515492418212E-2,5.1560515492418205E-2,5.1560515492418205E-2,5.1560515492418198E-2,5.1560515492418198E-2,5.1560515492418191E-2,5.1560515492418191E-2,5.1560515492418184E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418156E-2,5.1560515492418163E-2,5.1560515492418156E-2,5.1560515492418149E-2,5.1560515492418163E-2,5.1560515492418163E-2,5.1560515492418156E-2,5.1560515492418163E-2,5.156051549241817E-2,5.156051549241817E-2,5.156051549241817E-2,5.1560515492418163E-2,5.1560515492418177E-2,5.156051549241817E-2,5.156051549241817E-2,5.156051549241817E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.156051549241817E-2,5.1560515492418184E-2,0.206815739686947,0.20813573968694701,0.20813573968694701,0.20813573968694704,0.20813573968694701,0.21571508347355212,0.22136656564991236,0.23252879791849609,0.23252879791849609,0.23252879791849609,0.19194280188399745,0.22387368843472744,0.22387368843472744,0.22387368843472746,0.22387368843472746]
[53,"Compressor stations",null,0.42424484577130001,0.43029991083379998,0.43635497589630001,0.44241004095880004,0.44846510602130008,0.46527075720880007,0.48207640839630012,0.49888205958380011,0.51568771077130027,0.51704073800046679,0.51839376522963354,0.51974679245880029,0.52109981968796681,0.54151910962546701,0.56193839956296698,0.58235768950046696,0.60277697943796693,0.61126213722963363,0.61974729502130033,0.62823245281296713,0.63671761060463383,0.63761325936948532,0.63850890813433681,0.63940455689918829,0.64030020566403978,0.64778062213145526,0.65526103859887075,0.66274145506628623,0.67022187153370172,0.67787287738655333,0.68552388323940494,0.69317488909225644,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510794,0.70082589494510794,2.6224260036765972,2.7346755473071251,2.8503997892762536,2.8773638287296852,2.9057199194140568,2.4438315143640823,2.8823693650710442,2.9085438836485782,2.9085438836485782,2.9151075087690108,2.7132517840742763,2.9467612786850363,2.9522095143000255,2.9666238077327494,2.0600919939117421]
[54,"Receipt and delivery point facilities",null,1.5656571174816208E-2,1.5990396674816207E-2,1.6324222174816209E-2,1.6658047674816209E-2,1.6991873174816208E-2,1.7194257278982876E-2,1.7396641383149541E-2,1.7599025487316209E-2,1.7801409591482874E-2,1.7924582320649543E-2,1.8047755049816209E-2,1.8170927778982875E-2,1.829410050814954E-2,1.843891169564954E-2,1.858372288314954E-2,1.872853407064954E-2,1.887334525814954E-2,1.8943718174816205E-2,1.901409109148287E-2,1.9084464008149536E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816197E-2,0.10924839232572015,0.11217198008446053,0.11408358083515281,0.1160962280964901,0.11821278071304808,0.10559565869860517,0.13803583588500101,0.13803583588500101,0.15315135874870814,0.1640035290098312,-0.28499372552469615,0.15891438044959022,0.17921978556307383,0.18194397541341134,0.1484277508159155]
[55,"SCADA and communications",null,0.2665681080815448,0.26668452666487813,0.26680094524821141,0.26691736383154474,0.26703378241487807,0.26705537553987807,0.26707696866487807,0.26709856178987806,0.26712015491487806,0.2673530650398781,0.26758597516487803,0.26781888528987802,0.268051795414878,0.26834090903987801,0.26863002266487801,0.26891913628987796,0.26920824991487796,0.27103982416487798,0.27287139841487795,0.27470297266487792,0.27653454691487789,0.27678060137836624,0.27702665584185465,0.27727271030534306,0.27751876476883147,0.28168543143549812,0.28585209810216483,0.29001876476883148,0.29418543143549813,0.29835209810216479,0.30251876476883149,0.30668543143549815,0.3108520981021648,0.3108520981021648,0.3108520981021648,0.3108520981021648,0.3108520981021648,0.31085209810216347,4.4283990020620285E-2,4.4283990020620292E-2,0.30209164865336197,0.33385505019794359,0.51702868121213508,0.70054639425287191,0.71805253201046526,-6.8477280184483846E-2,0.3995490668585856,0.38697221147953098,0.37775617725610278,0.26052097281146991,0.47414847387420539,0.49579384745696409,0.50494645995535192,0.50830384961226349,0.51327305777568943]
[56,"Cathodic protection",null,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.819297219994359E-2,4.8258759699943594E-2,4.8324547199943592E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943582E-2,4.8390334699943596E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943582E-2,4.8390334699943596E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,2.6315000000000003E-4,2.6315000000000003E-4,0.11891097111957066,0.20700634510818161,0.29749297681702153,0.29990815353062633,0.30244801667049581,-0.54834430232550346,0.13466992902125155,0.13728797920707012,0.13934426440105893,0.14073863389202396,8.6548418878891475E-2,0.13083423330620883,0.1302705881423431,0.12763011109175593,8.5039031837527715E-2]
[57,"Maintenance bases and depots",null,4.3413722234351144E-2,4.3422836984351142E-2,4.3431951734351146E-2,4.3441066484351136E-2,4.3450181234351147E-2,4.345551645935114E-2,4.346085168435114E-2,4.346618690935114E-2,4.3471522134351133E-2,4.3474272134351136E-2,4.3477022134351138E-2,4.3479772134351134E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,0.17833431697922625,0.17876977804132393,0.17922856222149006,0.17971159756421104,0.18021957019218496,0.21335966142284787,0.21938978259592098,0.21938978259592098,0.21938978259592098,0.21938978259592101,0.22263761951169955,0.26552291170175912,0.26902553348314834,0.26902553348314828,0.26902553348314828]
[58,"Other assets",null,2.4408623329223673E-2,2.7797574141723673E-2,3.1186524954223672E-2,3.4575475766723672E-2,3.7964426579223672E-2,3.9327466141723666E-2,4.0690505704223674E-2,4.2053545266723683E-2,4.3416584829223677E-2,4.5620982516723682E-2,4.782538020422368E-2,5.0029777891723679E-2,5.2234175579223677E-2,5.3376660954223679E-2,5.4519146329223681E-2,5.5661631704223682E-2,5.6804117079223684E-2,6.6761578329223692E-2,5.2310416250000005E-2,6.2267877500000006E-2,7.2225338750000007E-2,7.9056810760212926E-2,8.5888282770425844E-2,9.2719754780638763E-2,9.9551226790851682E-2,0.10373497738860513,0.10791872798635857,0.11210247858411201,0.11628622918186546,0.12102071162331066,0.12575519406475585,0.13048967650620105,0.13522415894764625,0.14528665894764625,0.15534915894764625,0.16541165894764626,0.17547415894764626,0.18622415894764627,0.19697415894764628,0.20772415894764629,0.40811015292384334,0.70885046033767374,0.91462694530921707,0.96699130635679686,1.0181220669815334,-2.0904992358446348,0.22639417162581574,0.20909421727286889,0.18111074975715086,0.15050358664631802,2.4727054494171639E-2,0.15003044386787787,0.15003044386787789,0.15003044386787789,0.10105189116298212]
[59,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2228370575596714E-4,5.2228370575596724E-4,5.2228370575596724E-4,5.2228370575596724E-4]
[60,"Non-depreciable assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Total",null,2.5741948257783447,2.5840982004866779,2.5940015751950112,2.6039049499033449,2.6138083246116781,2.6322063278158443,2.6506043310200114,2.669002334224178,2.6874003374283451,2.6913165951991775,2.6952328529700109,2.6991491107408447,2.7030653685116772,2.7251268561366779,2.7471883437616778,2.7692498313866776,2.7913113190116778,2.811655885220012,2.8075918280991208,2.827936394307454,2.8482809605157873,2.8562541357543401,2.8642273109928928,2.8722004862314452,2.8801736614699984,2.8960044952018338,2.9118353289336696,2.9276661626655049,2.9434969963973407,2.9600491513583043,2.9766013063192669,2.9931534612802309,3.0097056162411939,3.0197681162411936,3.0298306162411937,3.0398931162411937,3.0499556162411934,3.0607056162411923,2.7567603234597051,2.7675103234597054,10.756916867252627,11.294444542651018,11.891975917245581,12.159732890104989,12.261890267556094,7.4729827202661587,11.552067435309171,11.581732486566123,11.564030257940628,11.434998055257685,10.755410527457002,11.702445165970818,11.740290395815205,11.758145791704589,10.731497329490388]
[62,"Over-Depreciation ($m)"]
[63,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3E-4]
[64,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[65,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12459618650970994]
[66,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[67,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.577417729511742E-2]
[68,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[69,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[70,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19631676406263315]
[71,"Equity Raising Cost"]
[72,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[73,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38701712786746051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Asset Adjustment ($m)"]
[75,"Pipeline and laterals",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Main line valve and scraper stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Compressor stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Receipt and delivery point facilities",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"SCADA and communications",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Cathodic protection",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Maintenance bases and depots",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Other assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Non-depreciable assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Closing Capital Base ($m)"]
[87,"Pipeline and laterals",null,436.95532053365008,435.25510527865532,433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,403.25214027375489,401.55217987876011,399.85242094376537,398.15187568877059,396.45166043377583,394.75144517878107,393.05122992378631,391.35101466879155,389.65079941379679,388.23679791880204,386.53658266380728,384.83636740881252,383.13615215381776,381.43948798882298,379.74929474382822,378.10984815883347,376.4110778238387,374.71228566884395,373.02063327384917,371.32146337885445,364.42754673696709,357.61656709507974,350.8055874531924,344.02024081130509,337.20926116941774,355.59126280519257,348.77124105696782,341.70232590809678,334.35103491406113,326.99882967044653,319.88476143707305,312.55456933871017,305.22437724034728,297.89418514198439,290.56399304362151]
[88,"Main line valve and scraper stations",null,9.1262112421580266,9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,7.4762747464006347,7.4247142309082168,7.3731537154157989,7.321593199923381,7.2971471744309628,7.2467315789385447,7.1951710634461268,7.1436105479537089,6.9367948082667619,6.7286590685798151,6.5205233288928683,6.3123875892059216,6.1042518495189748,6.4333380433344605,6.2135272879395691,5.9809984900210731,5.7484696921025771,5.5159408941840811,5.3239980923000836,5.1001244038653564,4.8762507154306292,4.6523770269959019,4.4285033385611747]
[89,"Compressor stations",null,41.878357847316103,42.174665743982303,42.464918575586005,42.749116342127209,44.317329378605905,45.868736763897104,47.403338498000799,48.921134580916998,48.567810137645694,48.213132667145224,47.85710216941559,47.499718644456792,49.428933617268825,51.337729300143359,53.226105693080392,55.094062796079925,55.509504751641956,55.916461549412325,56.314933189391027,56.704919671578061,56.304887850973429,56.033719401603939,55.461742703469604,54.859796966570414,54.258559220906371,53.948518378774914,53.629081840176042,53.171232735109754,52.594477593576059,52.099554936189506,51.472403592950101,50.799470863857849,50.098644968912744,49.629848663967643,48.96999053902254,48.397935764077438,47.981112139132335,47.288136444187231,46.589257989242128,46.013028280806736,43.757837697130142,41.070462149823015,38.370619154392919,35.971567510278618,33.768950366052593,33.684503849597753,30.802134484526711,28.87633054200213,26.294678487478059,24.279594358133988,22.115322267132964,19.332008056897592,16.812227345579284,13.895242126502655,12.350652769112299]
[90,"Receipt and delivery point facilities",null,1.5587464639571722,1.5828151272823558,1.6065499651075397,1.6299509774327234,1.6372451967579071,1.6443370319789241,1.6512264830957746,1.6579135501084583,1.6548928680169754,1.6517490131963259,1.6484819856465098,1.6450917853675271,1.6441750273593774,1.6431134581637277,1.641907077780578,1.6405558862099283,1.6301272909517788,1.6196283227769626,1.6090589816854797,1.5984192676773301,1.5792644307525139,1.5601095938276976,1.5409547569028814,1.5393535899780653,1.5338801830532491,1.6372708061284329,1.7365176492036167,1.8431242722788006,2.2200426353539848,2.2854186284291687,2.2663924615043527,2.2472376245795367,2.2280827876547207,2.2089279507299047,2.1897731138050887,2.1738374168802728,2.1546825799554568,2.1355277430306407,2.1163729061058247,2.0972180691810087,1.9879696768552886,1.8757976967708281,1.7617141159356753,1.7812178878391851,1.8507403811936629,2.3086605110232674,1.7605918033200845,1.6238638933940486,1.6582567587406123,1.6173195746581506,2.0508767318125152,2.5011245047674335,2.4036304147144847,2.2216864393010733,2.0732586884851578]
[91,"SCADA and communications",null,9.8700051140171574,9.6103057023522798,9.3504898721040686,9.0905576232725238,8.824819428357646,8.5590596403177681,8.2932782591528902,8.0274752848630122,7.7743297374481344,7.5209512799082558,7.2673399122433775,7.0134956344534993,6.7627906565386215,6.5117965649987433,6.2605133598338654,6.0089410410439879,5.8496272461291099,5.6884818769642322,5.525504933549354,5.3606964158844761,5.1091635389695984,4.8379370475912324,4.5618541517493778,4.2845814414440344,4.0583522866752038,3.9774917452397056,3.8672043871375408,3.5993205123687089,3.3544191509332109,3.1265954328310457,2.8420540280622144,2.5929873866267159,2.2894035385245513,2.0358462904223864,2.0283712823202218,2.0546323942180571,1.9913488661158922,2.1443094180137288,2.1043005779931083,2.1257907652676056,1.8837201766142435,1.7939997264162997,1.7642901852041644,1.4273603209512924,1.8759281042289775,3.0148520957977145,3.6417798216664012,3.3209988421226422,3.0531499324156459,2.7926289596041762,2.5349342215575583,2.130666499084473,1.791107821644419,1.7081845645560141,1.5116339081251038]
[92,"Cathodic protection",null,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2071268674985898,1.1628811452986461,1.1185696355987025,1.0741923383987588,1.0258020036988151,0.97741166899887155,0.92902133429892797,0.88063099959898439,0.8325376648990408,0.78414733019909721,0.73575699549915363,0.68736666079921005,0.63897632609926647,0.59058599139932288,0.55044565669937928,0.5020553219994357,0.45366498729949212,0.40527465259954853,0.35688431789960495,0.30849398319966137,0.26010364849971779,0.27739928379977419,0.23088444909983058,0.22865730439988702,0.28876139969994341,0.98025367499999982,1.1413897049999997,1.7298093749999996,1.610898403880429,1.4038920587722474,1.1063990819552258,0.80649092842459957,0.50404291175410376,1.0878498954881985,0.95317996646694703,0.81589198725987688,0.67654772285881792,0.60934897183659364,0.52280055295770222,0.39196631965149342,0.26169573150915032,0.13406562041739439,4.9026588579866678E-2]
[93,"Maintenance bases and depots",null,7.6860517854801529,7.6444518984958023,7.6028428967614516,7.5612247802771009,7.5188416440427499,7.4764531725833985,7.4340593658990475,7.391660223989696,7.3487387018553445,7.3058144297209928,7.262887407586641,7.2199576354522899,7.176475113317939,7.1329925911835881,7.0895100690492372,7.0460275469148863,7.0025450247805354,6.9590625026461845,6.9155799805118336,6.8720974583774828,6.8286149362431319,6.785132414108781,6.7416498919744301,6.7007863698400794,6.6573038477057285,6.648658625571378,6.6051761034370271,6.5616935813026762,6.5182110591683253,6.4747285370339744,6.4417118748996236,6.3998903527652731,6.3564078306309222,6.3742042484965715,6.3429647963622209,6.3707036142278701,6.3272210920935192,6.2837385699591684,6.2402560478248175,6.2155835256904668,6.1055224487112403,5.9267526706699165,5.7475241084484265,6.6238125108842159,6.461406027565106,6.7287734820657921,6.5093836994698711,6.28999391687395,6.0896834246927938,6.1762812666250602,8.0979082566163392,8.0075164339840388,7.7384909005008904,7.469465367017742,7.2004398335345936]
[94,"Other assets",null,0.55050462909680242,0.65826508745507872,0.76263659500085501,0.86361915173413129,0.88017630765490751,0.89537042401318379,0.90920150080896001,0.92166953804223639,0.96642886071301259,1.0089837856962889,1.0493343129920651,1.0874804426003415,1.0809456820211178,1.0732684360668943,1.0644487047376707,1.054486488033447,1.3959808209542233,1.7275176926249995,2.0735057263749992,2.4095362988749991,2.4184927501249991,2.5340574393647861,2.5243817865943603,2.5196966818137216,2.57037690502287,2.5511940276342648,2.4994317896479061,2.4394693210637941,2.4078831818819286,2.4621375002586179,2.5364477061938624,2.4119554196876614,2.315864820740015,2.3075096917923688,2.2084214128447224,2.0599328738970759,2.1443908549494299,2.0820721960017838,1.9806626170541375,2.0925586721691243,1.7291455192452811,1.0435070589076074,0.15466111359839041,-0.27819787867440637,-1.235379260150018,0.83858781319711739,0.94531595706945648,0.86264475390916706,0.80350493330879003,0.87205597007122648,0.84732891557705481,0.69729847170917691,0.54726802784129902,0.39723758397342113,0.29618569281043899]
[95,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477966E-2,1.6622429965722E-2,1.6100146259966034E-2,1.5577862554210066E-2,1.5055578848454099E-2]
[96,"Non-depreciable assets",null,2.9483691478021981,2.9483691478021981,2.9285499179347827,2.9285499179347827,3.7038261500000003,3.6754874010989012,3.6477647119565217,3.6477647119565217,3.0203711725,2.9995429178571427,2.9791674513586957,2.9791674513586957,4.4384962199999993,4.4020841736263741,4.366463693478261,4.366463693478261,3.6584421342501883,3.6584421342501883,3.6309047197474689,3.6309047197474689,3.5609999999999999,3.5342307692307693,3.5080434782608698,3.5080434782608698,3.8941249999999998,3.8636950549450551,3.8339266304347825,3.8339266304347825,3.8984999999999999,3.8680219780219778,3.8382065217391301,3.8382065217391301,3.6560027472527472,3.6560027472527472,3.628491847826087,3.628491847826087,3.8832499999999999,3.8529395604395602,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892]
[97,"Total",null,512.3542725973756,510.68120736188894,508.97841952182648,507.2855475369231,507.5448638943767,506.98216726765969,506.40168869749726,505.830534813273,502.7955854463882,500.36328510654613,497.9275212970777,495.50821669633683,496.79916571396649,496.57231242895608,496.32418922254629,496.0896250086596,494.12514872041987,492.84834942519984,491.54807677259805,490.25499696829058,487.98110237802723,485.6649542915037,482.91868460954083,480.19182026330941,477.95199307357854,475.80605816332172,473.55865181987781,471.03591436721223,468.78051483038007,466.58948587704378,463.87007894444167,460.96244482316143,457.81693724243377,455.35394109619256,452.72134590052468,450.34563257428346,448.47899193021624,446.72599485441452,444.21133222399357,442.56235065840133,432.26272351114869,421.28292556849777,410.05460658509827,400.48816772369275,390.36248959305937,413.78010960039552,403.68943518212546,393.56532943837828,382.76760697035695,372.95428077025844,365.48735629339734,354.82417756333416,343.76342944852604,332.48030283800142,322.58103054637712]
[98,"ICB Account"]
[99,"Life (years)"]
[100,"Pipeline and laterals",null,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,60.5,60.25,60,59.75,59.5,59.25,59,58.75,58.5,58.25,58,57.75,57.5,57.25,57,56.75,56.5,56.25,56,55.75,55.5,55.25,55,54.75,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5]
[101,"Main line valve and scraper stations",null,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40,39.75,39.5,39.25,39,38.75,38.5,38.25,38,37.75,37.5,37.25,37,36.75,36.5,36.25,36,35.75,35.5,35.25,35,34.75,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5]
[102,"Compressor stations",null,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,20,19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[103,"Receipt and delivery point facilities",null,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,20,19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[104,"SCADA and communications",null,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,"Cathodic protection",null,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,"Maintenance bases and depots",null,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40,39.75,39.5,39.25,39,38.75,38.5,38.25,38,37.75,37.5,37.25,37,36.75,36.5,36.25,36,35.75,35.5,35.25,35,34.75,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5]
[107,"Other assets",null,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,"Non-depreciable assets"]
[110]
[111,"ICB Opening Asset Value ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[112,"Pipeline and laterals",null,438.65553578864484,436.95532053365008,435.25510527865532,433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,402.95101543375489,401.25080017876013,399.55058492376537,397.85036966877061,396.15015441377585,394.44993915878109,392.74972390378633,391.04950864879157,389.34929339379681,387.64907813880205,385.94886288380729,384.24864762881253,382.54843237381777,380.84821711882302,379.14800186382826,377.4477866088335,375.74757135383874,374.04735609884398,372.34714084384922,370.64692558885446,363.84606456887548,357.0452035488965,350.24434252891751,343.44348150893853,360.32760785919595,353.04826224587885,345.76891663256174,338.48957101924464,331.21022540592753,323.93087979261043,316.65153417929332,309.37218856597622,302.09284295265911,294.81349733934201]
[113,"Main line valve and scraper stations",null,9.1777717576504454,9.1262112421580266,9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,7.4762747464006347,7.4247142309082168,7.3731537154157989,7.321593199923381,7.2700326844309631,7.2184721689385452,7.1669116534461272,7.1153511379537093,6.9091090759840368,6.7028670140143642,6.4966249520446917,6.2903828900750192,6.5121995167619149,6.2914469907699857,6.0706944647780565,5.8499419387861273,5.6291894127941982,5.408436886802269,5.1876843608103398,4.9669318348184106,4.7461793088264814,4.5254267828345522]
[114,"Compressor stations",null,41.575994885587399,41.1517500398161,40.727505194044802,40.303260348273504,39.879015502502206,39.454770656730908,39.03052581095961,38.606280965188311,38.182036119417013,37.757791273645715,37.333546427874417,36.909301582103119,36.485056736331821,36.060811890560522,35.636567044789224,35.212322199017926,34.788077353246628,34.36383250747533,33.939587661704032,33.515342815932733,33.091097970161435,32.666853124390137,32.242608278618839,31.818363432847537,31.394118587076235,30.969873741304934,30.545628895533632,30.12138404976233,29.697139203991028,29.272894358219727,28.848649512448425,28.424404666677123,28.000159820905822,27.57591497513452,27.151670129363218,26.727425283591916,26.303180437820615,25.878935592049313,25.454690746278011,25.030445900506709,24.606201054735408,22.909221671650208,21.212242288565008,19.515262905479808,17.818283522394609,17.255542235414669,15.439169368528916,13.622796501643162,11.806423634757408,9.9900507678716544,8.1736779009859006,6.3573050341001451,4.5409321672143896,2.7245593003286337,0.90818643344287797]
[115,"Receipt and delivery point facilities",null,1.5343439751319885,1.5186874039571723,1.5030308327823561,1.4873742616075398,1.4717176904327236,1.4560611192579074,1.4404045480830912,1.4247479769082749,1.4090914057334587,1.3934348345586425,1.3777782633838263,1.36212169220901,1.3464651210341938,1.3308085498593776,1.3151519786845614,1.2994954075097451,1.2838388363349289,1.2681822651601127,1.2525256939852965,1.2368691228104802,1.221212551635664,1.2055559804608478,1.1898994092860316,1.1742428381112153,1.1585862669363991,1.1429296957615829,1.1272731245867667,1.1116165534119504,1.0959599822371342,1.080303411062318,1.0646468398875018,1.0489902687126855,1.0333336975378693,1.0176771263630531,1.0020205551882368,0.98636398401342062,0.9707074128386044,0.95505084166378817,0.93939427048897195,0.92373769931415572,0.9080811281393395,0.84545484344007471,0.78282855874080992,0.72020227404154513,0.65757598934228034,0.63680826735242102,0.56977581815742928,0.50274336896243765,0.43571091976744597,0.36867847057245429,0.3016460213774626,0.23461357218247092,0.16758112298747924,0.10054867379248754,3.3516224597495842E-2]
[116,"SCADA and communications",null,10.129588107098701,9.8630199990171565,9.5964518909356116,9.3298837828540666,9.0633156747725216,8.7967475666909767,8.5301794586094317,8.2636113505278868,7.9970432424463418,7.7304751343647968,7.4639070262832519,7.1973389182017069,6.9307708101201619,6.664202702038617,6.397634593957072,6.1310664858755271,5.8644983777939821,5.5979302697124371,5.3313621616308922,5.0647940535493472,4.7982259454678022,4.5316578373862573,4.2650897293047123,3.9985216212231678,3.7319535131416233,3.4653854050600787,3.1988172969785342,2.9322491888969897,2.6656810808154452,2.3991129727339007,2.1325448646523562,1.8659767565708116,1.5994086484892671,1.3328405404077226,1.0662724323261781,0.79970432424463356,0.53313621616308904,0.26656810808154452,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.4260012807849573E-15,0,0,0,0,0,0,0,0,0]
[117,"Cathodic protection",null,1.8288330185978565,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2031796174985898,1.1550524327986462,1.1069252480987026,1.058798063398759,1.0106708786988154,0.96254369399887185,0.91441650929892826,0.86628932459898467,0.81816213989904107,0.77003495519909748,0.72190777049915389,0.6737805857992103,0.6256534010992667,0.57752621639932311,0.52939903169937952,0.48127184699943593,0.43314466229949233,0.38501747759954874,0.33689029289960515,0.28876310819966156,0.24063592349971796,0.19250873879977437,0.14438155409983078,9.6254369399887185E-2,4.8127184699943593E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,"Maintenance bases and depots",null,7.7276425577145043,7.6842288354801527,7.6408151132458011,7.5974013910114495,7.5539876687770988,7.5105739465427472,7.4671602243083957,7.4237465020740441,7.3803327798396925,7.3369190576053418,7.2935053353709911,7.2500916131366395,7.2066778909022879,7.1632641686679372,7.1198504464335866,7.076436724199235,7.0330230019648834,6.9896092797305327,6.946195557496182,6.9027818352618304,6.8593681130274788,6.8159543907931281,6.7725406685587775,6.7291269463244259,6.6857132240900743,6.6422995018557236,6.5988857796213729,6.5554720573870213,6.5120583351526697,6.468644612918319,6.4252308906839684,6.3818171684496168,6.3384034462152652,6.2949897239809145,6.2515760017465638,6.2081622795122131,6.1647485572778624,6.1213348350435117,6.077921112809161,6.0345073905748094,5.9910936683404579,5.8174387794030542,5.6437838904656505,5.4701290015282469,5.2964741125908432,5.4832427149986636,5.2973700805919295,5.1114974461851954,4.9256248117784613,4.7397521773717273,4.5538795429649932,4.3680069085582591,4.1821342741515251,3.9962616397447905,3.810389005338056]
[119,"Other assets",null,0.43935521992602611,0.41494659659680244,0.39053797326757878,0.36612934993835511,0.34172072660913144,0.31731210327990778,0.29290347995068411,0.26849485662146044,0.24408623329223678,0.21967760996301311,0.19526898663378944,0.17086036330456578,0.14645173997534208,0.1220431166461184,9.7634493316894722E-2,7.3225869987671041E-2,4.8817246658447361E-2,2.440862332922368E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,"Non-depreciable assets",null,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061]
[122,"Total",null,513.6507412391561,511.0765464133778,508.50235158759943,505.92815676182107,503.35396193604277,500.77976711026434,498.20557228448598,495.63137745870768,493.05718263292931,490.48298780715089,487.90879298137259,485.33459815559422,482.76040332981597,480.18620850403744,477.61201367825919,475.03781885248083,472.46362402670246,469.8894292009241,467.31523437514579,464.76544817269661,462.21566197024748,459.6658757677983,457.11608956534923,454.5663033629001,452.01651716045097,449.46673095800185,446.91694475555266,444.36715855310359,441.81737235065441,439.26758614820523,436.71779994575616,434.16801374330697,431.61822754085779,429.06844133840872,426.51865513595953,423.96886893351046,421.41908273106128,418.86929652861215,416.31951032616303,414.08441941649534,411.8493285068277,402.90896486815717,393.96860122948669,385.0282375908161,376.08787395214563,392.97871413477969,383.40933804498314,373.83996195518665,364.27058586539016,354.70120977559355,345.13183368579712,335.56245759600057,325.99308150620408,316.42370541640753,306.85432932661104]
[123,"ICB Depreciation ($m)"]
[124,"Pipeline and laterals",null,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947471,1.7002152549947471,1.7002152549947471,1.7002152549947471,1.7002152549947469,1.7002152549947469,1.7002152549947471,1.7002152549947469,1.7002152549947469,1.7002152549947467,1.7002152549947467,1.7002152549947469,1.7002152549947469,1.7002152549947467,1.7002152549947462,1.7002152549947465,1.7002152549947465,1.7002152549947462,1.7002152549947462,1.700215254994746,1.7002152549947462,1.7002152549947462,1.700215254994746,1.700215254994746,1.700215254994746,1.7002152549947458,1.7002152549947458,1.7002152549947458,1.7002152549947456,1.7002152549947456,1.7002152549947454,1.7002152549947454,1.7002152549947451,1.7002152549947454,1.7002152549947454,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,7.2793456133170888,7.2793456133170888,7.2793456133170888,7.2793456133170888,7.2793456133170888,7.279345613317088,7.279345613317088,7.2793456133170871,7.2793456133170871,7.2793456133170862]
[125,"Main line valve and scraper stations",null,5.1560515492418232E-2,5.1560515492418232E-2,5.1560515492418225E-2,5.1560515492418225E-2,5.1560515492418219E-2,5.1560515492418219E-2,5.1560515492418212E-2,5.1560515492418212E-2,5.1560515492418205E-2,5.1560515492418205E-2,5.1560515492418198E-2,5.1560515492418198E-2,5.1560515492418191E-2,5.1560515492418191E-2,5.1560515492418184E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418156E-2,5.1560515492418163E-2,5.1560515492418156E-2,5.1560515492418149E-2,5.1560515492418163E-2,5.1560515492418163E-2,5.1560515492418156E-2,5.1560515492418163E-2,5.156051549241817E-2,5.156051549241817E-2,5.156051549241817E-2,5.1560515492418163E-2,5.1560515492418177E-2,5.156051549241817E-2,5.156051549241817E-2,5.156051549241817E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.156051549241817E-2,5.1560515492418184E-2,0.20624206196967274,0.20624206196967274,0.20624206196967274,0.20624206196967276,0.20624206196967274,0.22075252599192929,0.22075252599192929,0.22075252599192932,0.22075252599192932,0.22075252599192932,0.22075252599192935,0.22075252599192935,0.22075252599192935,0.22075252599192938,0.22075252599192938]
[126,"Compressor stations",null,0.42424484577130001,0.42424484577130001,0.42424484577130001,0.42424484577130006,0.42424484577130006,0.42424484577130006,0.42424484577130012,0.42424484577130012,0.42424484577130023,0.42424484577130017,0.42424484577130017,0.42424484577130028,0.42424484577130023,0.42424484577130034,0.42424484577130028,0.42424484577130034,0.42424484577130034,0.42424484577130034,0.42424484577130039,0.42424484577130045,0.4242448457713005,0.42424484577130045,0.4242448457713005,0.4242448457713005,0.4242448457713005,0.42424484577130045,0.42424484577130045,0.42424484577130045,0.42424484577130039,0.42424484577130039,0.42424484577130039,0.42424484577130028,0.42424484577130034,0.42424484577130023,0.42424484577130028,0.42424484577130028,0.42424484577130023,0.42424484577130028,0.42424484577130017,0.42424484577130017,1.6969793830852005,1.6969793830852005,1.6969793830852005,1.6969793830852005,1.6969793830852005,1.8163728668857544,1.8163728668857544,1.8163728668857542,1.8163728668857544,1.8163728668857542,1.8163728668857557,1.8163728668857557,1.8163728668857559,1.8163728668857557,0.90818643344287797]
[127,"Receipt and delivery point facilities",null,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816208E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816204E-2,1.5656571174816201E-2,1.5656571174816201E-2,1.5656571174816201E-2,1.5656571174816201E-2,1.5656571174816201E-2,1.5656571174816201E-2,1.5656571174816201E-2,1.5656571174816201E-2,1.5656571174816201E-2,1.5656571174816197E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.7032449194991683E-2,6.7032449194991683E-2,6.7032449194991683E-2,6.7032449194991683E-2,6.7032449194991683E-2,6.7032449194991683E-2,6.7032449194991697E-2,6.7032449194991697E-2,6.7032449194991697E-2,3.3516224597495842E-2]
[128,"SCADA and communications",null,0.2665681080815448,0.2665681080815448,0.26656810808154474,0.26656810808154474,0.26656810808154474,0.26656810808154474,0.26656810808154474,0.26656810808154474,0.26656810808154474,0.26656810808154474,0.26656810808154469,0.26656810808154469,0.26656810808154469,0.26656810808154469,0.26656810808154469,0.26656810808154463,0.26656810808154463,0.26656810808154463,0.26656810808154463,0.26656810808154457,0.26656810808154457,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154452,0.26656810808154319,0,0,0,0,0,0,0,1.4260012807849573E-15,0,0,0,0,0,0,0,0,0]
[129,"Cathodic protection",null,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943586E-2,4.81271846999436E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943586E-2,4.81271846999436E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,"Maintenance bases and depots",null,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351144E-2,4.3413722234351138E-2,4.3413722234351144E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351131E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351131E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351131E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351131E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351131E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351131E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351131E-2,4.3413722234351138E-2,4.3413722234351131E-2,4.3413722234351138E-2,4.3413722234351131E-2,4.3413722234351138E-2,4.3413722234351138E-2,4.3413722234351138E-2,0.17365488893740408,0.17365488893740408,0.17365488893740405,0.17365488893740408,0.17365488893740408,0.18587263440673435,0.18587263440673435,0.18587263440673435,0.18587263440673435,0.18587263440673438,0.1858726344067344,0.18587263440673443,0.18587263440673446,0.18587263440673443,0.18587263440673443]
[131,"Other assets",null,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223673E-2,2.4408623329223677E-2,2.4408623329223677E-2,2.4408623329223677E-2,2.440862332922368E-2,2.440862332922368E-2,2.4408623329223684E-2,2.440862332922368E-2,2.440862332922368E-2,2.440862332922368E-2,2.440862332922368E-2,2.440862332922368E-2,2.440862332922368E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,"Non-depreciable assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,"Total",null,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783438,2.5741948257783438,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783438,2.5741948257783438,2.5741948257783447,2.5741948257783447,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491207,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491194,2.5497862024491194,2.5497862024491198,2.5497862024491194,2.5497862024491194,2.5497862024491194,2.5497862024491194,2.5497862024491176,2.235090909667631,2.235090909667631,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705223,9.569376089796501,9.5693760897964992,9.5693760897964992,9.5693760897964992,9.5693760897964992,9.5693760897964992,9.5693760897964992,9.5693760897964992,9.5693760897964992,8.6276734317561257]
[135,"ICB Adjustments (From Adjustments Tab) ($m)"]
[136,"Pipeline and laterals",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,"Main line valve and scraper stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,"Compressor stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,"Receipt and delivery point facilities",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140,"SCADA and communications",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,"Cathodic protection",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,"Maintenance bases and depots",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,"Other assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,"Non-depreciable assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,"ICB Closing Asset Value ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[148,"Pipeline and laterals",438.65553578864484,436.95532053365008,435.25510527865532,433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,402.95101543375489,401.25080017876013,399.55058492376537,397.85036966877061,396.15015441377585,394.44993915878109,392.74972390378633,391.04950864879157,389.34929339379681,387.64907813880205,385.94886288380729,384.24864762881253,382.54843237381777,380.84821711882302,379.14800186382826,377.4477866088335,375.74757135383874,374.04735609884398,372.34714084384922,370.64692558885446,363.84606456887548,357.0452035488965,350.24434252891751,343.44348150893853,336.64262048895955,353.04826224587885,345.76891663256174,338.48957101924464,331.21022540592753,323.93087979261043,316.65153417929332,309.37218856597622,302.09284295265911,294.81349733934201,287.5341517260249]
[149,"Main line valve and scraper stations",9.1777717576504454,9.1262112421580266,9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,7.4762747464006347,7.4247142309082168,7.3731537154157989,7.321593199923381,7.2700326844309631,7.2184721689385452,7.1669116534461272,7.1153511379537093,6.9091090759840368,6.7028670140143642,6.4966249520446917,6.2903828900750192,6.0841408281053466,6.2914469907699857,6.0706944647780565,5.8499419387861273,5.6291894127941982,5.408436886802269,5.1876843608103398,4.9669318348184106,4.7461793088264814,4.5254267828345522,4.3046742568426231]
[150,"Compressor stations",41.575994885587399,41.1517500398161,40.727505194044802,40.303260348273504,39.879015502502206,39.454770656730908,39.03052581095961,38.606280965188311,38.182036119417013,37.757791273645715,37.333546427874417,36.909301582103119,36.485056736331821,36.060811890560522,35.636567044789224,35.212322199017926,34.788077353246628,34.36383250747533,33.939587661704032,33.515342815932733,33.091097970161435,32.666853124390137,32.242608278618839,31.818363432847537,31.394118587076235,30.969873741304934,30.545628895533632,30.12138404976233,29.697139203991028,29.272894358219727,28.848649512448425,28.424404666677123,28.000159820905822,27.57591497513452,27.151670129363218,26.727425283591916,26.303180437820615,25.878935592049313,25.454690746278011,25.030445900506709,24.606201054735408,22.909221671650208,21.212242288565008,19.515262905479808,17.818283522394609,16.121304139309409,15.439169368528916,13.622796501643162,11.806423634757408,9.9900507678716544,8.1736779009859006,6.3573050341001451,4.5409321672143896,2.7245593003286337,0.90818643344287797,0]
[151,"Receipt and delivery point facilities",1.5343439751319885,1.5186874039571723,1.5030308327823561,1.4873742616075398,1.4717176904327236,1.4560611192579074,1.4404045480830912,1.4247479769082749,1.4090914057334587,1.3934348345586425,1.3777782633838263,1.36212169220901,1.3464651210341938,1.3308085498593776,1.3151519786845614,1.2994954075097451,1.2838388363349289,1.2681822651601127,1.2525256939852965,1.2368691228104802,1.221212551635664,1.2055559804608478,1.1898994092860316,1.1742428381112153,1.1585862669363991,1.1429296957615829,1.1272731245867667,1.1116165534119504,1.0959599822371342,1.080303411062318,1.0646468398875018,1.0489902687126855,1.0333336975378693,1.0176771263630531,1.0020205551882368,0.98636398401342062,0.9707074128386044,0.95505084166378817,0.93939427048897195,0.92373769931415572,0.9080811281393395,0.84545484344007471,0.78282855874080992,0.72020227404154513,0.65757598934228034,0.59494970464301555,0.56977581815742928,0.50274336896243765,0.43571091976744597,0.36867847057245429,0.3016460213774626,0.23461357218247092,0.16758112298747924,0.10054867379248754,3.3516224597495842E-2,0]
[152,"SCADA and communications",10.129588107098701,9.8630199990171565,9.5964518909356116,9.3298837828540666,9.0633156747725216,8.7967475666909767,8.5301794586094317,8.2636113505278868,7.9970432424463418,7.7304751343647968,7.4639070262832519,7.1973389182017069,6.9307708101201619,6.664202702038617,6.397634593957072,6.1310664858755271,5.8644983777939821,5.5979302697124371,5.3313621616308922,5.0647940535493472,4.7982259454678022,4.5316578373862573,4.2650897293047123,3.9985216212231678,3.7319535131416233,3.4653854050600787,3.1988172969785342,2.9322491888969897,2.6656810808154452,2.3991129727339007,2.1325448646523562,1.8659767565708116,1.5994086484892671,1.3328405404077226,1.0662724323261781,0.79970432424463356,0.53313621616308904,0.26656810808154452,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,0,0,0,0,0,0,0,0,0,0]
[153,"Cathodic protection",1.8288330185978565,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2031796174985898,1.1550524327986462,1.1069252480987026,1.058798063398759,1.0106708786988154,0.96254369399887185,0.91441650929892826,0.86628932459898467,0.81816213989904107,0.77003495519909748,0.72190777049915389,0.6737805857992103,0.6256534010992667,0.57752621639932311,0.52939903169937952,0.48127184699943593,0.43314466229949233,0.38501747759954874,0.33689029289960515,0.28876310819966156,0.24063592349971796,0.19250873879977437,0.14438155409983078,9.6254369399887185E-2,4.8127184699943593E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,"Maintenance bases and depots",7.7276425577145043,7.6842288354801527,7.6408151132458011,7.5974013910114495,7.5539876687770988,7.5105739465427472,7.4671602243083957,7.4237465020740441,7.3803327798396925,7.3369190576053418,7.2935053353709911,7.2500916131366395,7.2066778909022879,7.1632641686679372,7.1198504464335866,7.076436724199235,7.0330230019648834,6.9896092797305327,6.946195557496182,6.9027818352618304,6.8593681130274788,6.8159543907931281,6.7725406685587775,6.7291269463244259,6.6857132240900743,6.6422995018557236,6.5988857796213729,6.5554720573870213,6.5120583351526697,6.468644612918319,6.4252308906839684,6.3818171684496168,6.3384034462152652,6.2949897239809145,6.2515760017465638,6.2081622795122131,6.1647485572778624,6.1213348350435117,6.077921112809161,6.0345073905748094,5.9910936683404579,5.8174387794030542,5.6437838904656505,5.4701290015282469,5.2964741125908432,5.1228192236534396,5.2973700805919295,5.1114974461851954,4.9256248117784613,4.7397521773717273,4.5538795429649932,4.3680069085582591,4.1821342741515251,3.9962616397447905,3.810389005338056,3.6245163709313215]
[155,"Other assets",0.43935521992602611,0.41494659659680244,0.39053797326757878,0.36612934993835511,0.34172072660913144,0.31731210327990778,0.29290347995068411,0.26849485662146044,0.24408623329223678,0.21967760996301311,0.19526898663378944,0.17086036330456578,0.14645173997534208,0.1220431166461184,9.7634493316894722E-2,7.3225869987671041E-2,4.8817246658447361E-2,2.440862332922368E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[157,"Non-depreciable assets",2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061]
[158,"Total",513.6507412391561,511.0765464133778,508.50235158759943,505.92815676182107,503.35396193604277,500.77976711026434,498.20557228448598,495.63137745870768,493.05718263292931,490.48298780715089,487.90879298137259,485.33459815559422,482.76040332981597,480.18620850403744,477.61201367825919,475.03781885248083,472.46362402670246,469.8894292009241,467.31523437514579,464.76544817269661,462.21566197024748,459.6658757677983,457.11608956534923,454.5663033629001,452.01651716045097,449.46673095800185,446.91694475555266,444.36715855310359,441.81737235065441,439.26758614820523,436.71779994575616,434.16801374330697,431.61822754085779,429.06844133840872,426.51865513595953,423.96886893351046,421.41908273106128,418.86929652861215,416.31951032616303,414.08441941649534,411.8493285068277,402.90896486815717,393.96860122948669,385.0282375908161,376.08787395214563,367.1475103134751,383.40933804498314,373.83996195518665,364.27058586539016,354.70120977559355,345.13183368579712,335.56245759600057,325.99308150620408,316.42370541640753,306.85432932661104,298.2266558948549]
[159,"Capex Account Summary ($m)"]
[160,"Total Capex Opening Asset Values",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[161,"Pipeline and laterals",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,0.30137969999999997,0.30183601999999998,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.59127087,0.60129288000000003,0.66206155,0.66350646999999996,0.66492956999999997,0.67349242999999992,0.67453779000000003,0.58148216809161801,0.57136354618323604,0.56124492427485406,0.5767593023664721,0.60650752007756181,2.5430005593137008,3.0023244244060643,3.2127548888520838,3.1408095081335148,3.0679498778359906,3.2332272577796024,3.1823807727337901,3.1315342876879777,3.0806878026421654]
[162,"Main line valve and scraper stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,2.8259409999999999E-2,2.8259409999999999E-2,2.8259409999999999E-2,2.7685732282725733E-2,2.5792054565451469E-2,2.3898376848177205E-2,2.200469913090294E-2,2.1525961944606306E-2,0.14189105256447454,0.14283282316151263,0.13105655123494586,0.11928027930837909,0.10750400738181232,0.13631373148974421,0.13319256904694612,0.13007140660414804,0.12695024416134995]
[163,"Compressor stations",null,0,0.72660780749999998,1.4471605499375,2.1616582273125,2.8701008396250001,4.8625587218749997,6.8382109529374997,8.7970575328125005,10.739098461500001,10.810018864000002,10.879586239270836,10.947800587312502,11.014661908125001,13.368121726708335,15.701162255354168,18.013783494062501,20.305985442833332,21.145672244166665,21.976873887708333,22.799590373458333,23.613821701416665,23.638034726583331,23.791111122985146,23.643379270622109,23.465678379494221,23.288685479601483,23.402889483241328,23.507697790413758,23.474093531118772,23.321583235356371,23.250905423741116,23.047998926273014,22.799311042952056,22.522729993778249,22.478178534604442,22.242565255430637,22.094755326256831,22.102176547083022,21.833445697909216,21.558812088735408,21.406827226071311,20.848616025479913,19.858219861257989,18.85535624891309,18.153283987883988,18.889272368399574,18.245334481068848,17.17933798288356,17.069906907244732,16.304627719606419,16.105916457148101,15.758017233032835,14.791075889683217,14.087668045250666,12.987055693059792]
[164,"Receipt and delivery point facilities",null,0,4.0059059999999994E-2,7.9784294499999991E-2,0.11917570349999998,0.158233287,0.18118407749999998,0.20393248389583332,0.22647850618749998,0.248822144375,0.26145803345833329,0.27397074981249991,0.28636029343749991,0.29862666433333324,0.31336647749999991,0.3279614794791666,0.34241167027083325,0.35671704987499991,0.3619450257916666,0.36710262879166661,0.37218985887499995,0.37720671604166661,0.37370845029166661,0.3702101845416666,0.36671191879166659,0.38076732304166661,0.39095048729166659,0.50999768154166658,0.62490109579166653,0.74716429004166651,1.1397392242916664,1.2207717885416665,1.2174021927916665,1.2139039270416665,1.2104056612916665,1.2069073955416665,1.2034091297916665,1.2031300040416664,1.1996317382916664,1.1961334725416664,1.1926352067916663,1.1891369410416663,1.1425148334152111,1.0929691380300153,1.0415118418941272,1.1236418984969019,1.3441436791222192,1.7388846928658381,1.257848434357647,1.188152973626603,1.2895782881681583,1.3156735532806882,1.8162631596300447,2.3335433817799545,2.3030817409219972,2.1881702147035775]
[165,"SCADA and communications",null,0,6.9851149999999992E-3,1.3853811416666665E-2,2.0606089249999997E-2,2.7241948499999998E-2,2.8071861666666666E-2,2.8880181708333334E-2,2.9666908625000002E-2,3.0432042416666669E-2,4.3854603083333332E-2,5.7044253624999999E-2,7.0000994041666667E-2,8.2724824333333336E-2,9.8587954500000005E-2,0.11416197104166667,0.12944687395833335,0.14444266325000002,0.25169697641666672,0.35711971533333337,0.46071088000000004,0.56247047041666665,0.57750570158333325,0.57284731828651148,0.56333253052620125,0.5526279283024027,0.59296688161511568,0.77867444826116206,0.93495519824054174,0.93363943155325479,0.95530617819930119,0.99405056817868087,0.97607727149139389,0.99357873813744035,0.95656299811682011,0.96957385809619978,1.2286669580755796,1.5214961780549594,1.7247807580343393,2.144309418013719,2.1043005779930986,2.1257907652675958,1.8837201766142337,1.7939997264162899,1.7642901852041546,1.4273603209512826,2.0079117888604618,3.0148520957977145,3.6417798216664012,3.3209988421226422,3.0531499324156459,2.7926289596041762,2.5349342215575583,2.130666499084473,1.791107821644419,1.7081845645560141]
[166,"Cathodic protection",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,7.8287125000000013E-3,1.1644387500000001E-2,1.5394275000000002E-2,1.5131125000000002E-2,1.4867975000000002E-2,1.4604825000000002E-2,1.4341675000000002E-2,1.4375525000000002E-2,1.4112375000000002E-2,1.3849225000000001E-2,1.3586075000000001E-2,1.3322925000000001E-2,1.3059775000000001E-2,2.1046625000000003E-2,2.0783475000000003E-2,2.0520325000000002E-2,2.0257175000000002E-2,1.9994025000000002E-2,1.9730875000000002E-2,1.9467725000000002E-2,8.4890544999999998E-2,8.6502894999999996E-2,0.132402935,0.24063421500000001,0.98025367500000016,1.1413897050000001,1.7298093750000001,1.6108984038804295,1.4038920587722479,1.1063990819552263,0.80649092842460002,0.53950559316269509,1.0878498954881985,0.95317996646694703,0.81589198725987688,0.67654772285881792,0.60934897183659364,0.52280055295770222,0.39196631965149342,0.26169573150915032,0.13406562041739439]
[167,"Maintenance bases and depots",null,0,1.8229499999999998E-3,3.6367852499999995E-3,5.4415057499999989E-3,7.2371114999999989E-3,8.2676974999999989E-3,9.292948274999999E-3,1.0312863824999999E-2,1.1327444149999999E-2,1.1819644249999999E-2,1.2309094349999999E-2,1.279579445E-2,1.327974455E-2,1.3210944650000001E-2,1.3142144750000001E-2,1.3073344850000002E-2,1.3004544950000002E-2,1.2935745050000003E-2,1.2866945150000003E-2,1.2798145250000004E-2,1.2729345350000004E-2,1.2660545450000005E-2,1.2591745550000005E-2,1.2522945650000006E-2,1.5073145750000006E-2,1.5004345850000007E-2,4.9772845950000019E-2,4.970404605000002E-2,4.963524615000002E-2,4.9566446250000021E-2,4.9497646350000021E-2,5.9894706450000022E-2,6.1486906550000026E-2,6.1418106650000026E-2,0.12262824675000002,0.13480251685000003,0.20595505695000002,0.20588625705000002,0.20581745715000002,0.20574865725000002,0.22448985735000002,0.28808366930817786,0.28296878020425797,0.277395106920172,1.3273383982933653,1.4327650499654825,1.4314034014738628,1.3978862532846761,1.3643691050954894,1.3499312473210674,1.6224017236600685,3.7299013480580814,3.8253821598325146,3.7422292607561007,3.6590763616796869]
[168,"Other assets",null,0,0.13555803250000001,0.2677271141875,0.39650724506250001,0.52189842512499995,0.56286420437499984,0.60246694406249979,0.64070664418749979,0.67758330474999984,0.74675125074999993,0.81371479906249999,0.87847394968750003,0.94102870262500005,0.95890256537500007,0.97563394275000015,0.99122283475000006,1.0056692413750001,1.3715721976250002,1.7275176926250002,2.0735057263750001,2.409536298875,2.418492750125,2.534057439364787,2.5243817865943612,2.5196966818137225,2.5703769050228709,2.5511940276342657,2.499431789647907,2.439469321063795,2.4078831818819295,2.4621375002586188,2.5364477061938633,2.4119554196876622,2.3158648207400159,2.3075096917923696,2.2084214128447233,2.0599328738970768,2.1443908549494308,2.0820721960017847,1.9806626170541384,2.0925586721691252,1.729145519245282,1.0435070589076083,0.1546611135983913,-0.27819787867440549,-1.3222961874588832,0.83858781319711739,0.94531595706945648,0.86264475390916706,0.80350493330879003,0.87205597007122648,0.84732891557705481,0.69729847170917691,0.54726802784129902,0.39723758397342113]
[169,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477966E-2,1.6622429965722E-2,1.6100146259966034E-2,1.5577862554210066E-2]
[170,"Non-depreciable assets",null,0,0.36669321899785023,0.36669321899785023,0.34687398913043488,0.34687398913043488,1.1221502211956524,1.0938114722945533,1.0660887831521739,1.0660887831521739,0.43869524369565216,0.41786698905279485,0.39749152255434783,0.39749152255434783,1.8568202911956515,1.8204082448220262,1.7847877646739132,1.7847877646739132,1.0767662054458405,1.0767662054458405,1.049228790943121,1.049228790943121,0.97932407119565212,0.95255484042642147,0.926367549456522,0.926367549456522,1.312449071195652,1.2820191261407072,1.2522507016304347,1.2522507016304347,1.316824071195652,1.28634604921763,1.2565305929347823,1.2565305929347823,1.0743268184483994,1.0743268184483994,1.0468159190217392,1.0468159190217392,1.301574071195652,1.2712636316352124,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528]
[171,"Total",null,0,1.2777261839978502,2.1788557742895169,3.0502627600054346,3.9315856008804344,6.7650967841123189,8.7765949831737196,10.770311238789674,12.773352180343842,12.312597639237321,12.454492125173632,12.592923141483517,12.747813366521015,16.612957209928986,18.960298750697028,21.286370370065583,23.626000981957247,24.235719519495838,25.533115050054175,26.782628599901454,28.03933499804312,28.315226610228983,28.548864726154534,28.35238124664086,28.175303102858539,28.485262115576788,28.889113407769127,29.191493266774309,29.218542016557922,29.51292868217492,29.871685931287718,29.702065201134719,29.34421728230361,28.748495904025148,28.835285960233076,28.752476967014346,28.926549843222272,29.609695401604114,30.4064845282516,30.126912807498226,30.713022151573611,29.353758642991508,27.314324339011005,25.026368994282102,24.400293771547023,24.848303337716246,30.370771555412283,29.849473226938795,29.294743572988068,28.066397194763322,27.822447084461185,29.924898697396628,28.83109605712982,27.339724032118252,25.625973511390143]
[172,"Capex ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[173,"Pipeline and laterals",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,2.5486000000000015E-4,4.5632000000000002E-4,-3.3E-4,0,0,0,0,0,0.28621376000000004,0,0,0,3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.858949046580743,0.51027097037691793,0.28096462968758867,9.1424957895529723E-4,0,0.21307986689098146,0,0,0,0]
[174,"Main line valve and scraper stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.11532764810149104,1.5558102550211582E-3,0,0,0,0,0,0,0,0]
[175,"Compressor stations",null,0.72660780749999998,0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326750000002,0.16236326750000002,0.16236326750000002,0.16236326750000002,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189350000002,1.0182189350000002,1.0182189350000002,1.0182189350000002,0.23668579000000001,0.36644481000000001,6.6532209999999994E-2,3.7458820000000004E-2,3.906246E-2,0.33773978000000004,0.33582450000000003,0.20489235000000003,9.3466729999999998E-2,0.18295022,5.8372540000000001E-2,2.0242159999999999E-2,0,0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.6479239852398523E-2,0,0.98273994112399654,0.32689182912451098,0.90002337942494115,0.54897969307325434,0.16344706844966259,0.43242880298171882,4.9638588656119843E-2,0.5155026365213865]
[176,"Receipt and delivery point facilities",null,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.4780727500000002E-2,1.47807275E-2,1.4780727499999998E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.368143E-2,0.12254546000000001,0.11840168000000001,0.12576145999999999,0.39607320000000001,8.4530830000000015E-2,1.2866999999999997E-4,0,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.43330422324723233,-0.41003287181818171,1.3079259589652099E-3,0.18754422409527186,0.12306634492736951,0.14856343162966859,0.60916215340450852,8.1725695510125249E-2,0,0]
[177,"SCADA and communications",null,6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.39746075E-2,1.3974607500000001E-2,1.39746075E-2,1.3974607500000001E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,0.109894455,0.10989445499999999,0.109894455,0.109894455,2.500167E-2,5.5541100000000001E-3,9.4376000000000008E-4,0,5.1289610000000006E-2,0.20082489000000001,0.17556474,2.2134889999999997E-2,4.9284069999999999E-2,7.0528380000000002E-2,1.7977360000000001E-2,5.7618789999999989E-2,7.2682500000000004E-3,5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.93846302675276749,1.0264767927272724,6.6191231935771644E-2,0.10990726754910647,0,0.21645373582758723,9.1526124983878979E-2,0.1653877825152979,0.42538059252385829,0.31672240134477914]
[178,"Cathodic protection",null,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,7.3539882869799789E-2,0,0,0,0,0]
[179,"Maintenance bases and depots",null,1.8229499999999998E-3,1.8229499999999996E-3,1.82295E-3,1.8229499999999998E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,3.4837300000000009E-2,0,0,0,0,1.046586E-2,1.6609999999999999E-3,0,6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.6125378524493908E-2,0,0,1.9079290414764666E-2,0.30598762452818773,2.144264609502978,0.17513108906945801,0,0,0]
[180,"Other assets",null,0.13555803250000001,0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999999E-2,5.4521582499999999E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999992,0.39829844999999997,8.1181790000000004E-2,0.19462149999999998,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140009999999994E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,3.9133560000000005E-2,0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,7.0384764811365713E-2,0.33312231549815496,0.12642301411257947,0.12197092915677381,0.21905462340875448,0,0,0,0,0]
[181,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477966E-2,0,0,0,0]
[182,"Non-depreciable assets",null,0.36669321899785023,0,-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447015E-2,0,1.4593287686413037,-3.6412046373625273E-2,-3.5620480148113032E-2,0,-0.70802155922807275,0,-2.7537414502719407E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913007,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,-0.18220377448638292,0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,"Total",null,1.2777261839978502,0.91103296499999997,0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652177,0.25901625535714273,0.25946904350155298,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076933,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999985E-2,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.4260748481656949,1.4613930170391849,1.4576267428189016,0.76630778991938309,1.6216718551590528,3.2884860505959477,1.0392664359075081,0.67954228100714187,0.47501918117997816,0.83222503786616564]
[184,"Total Capex Depreciation ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[185,"Pipeline and laterals",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,-7.7543992655396007E-2,5.0947105284554525E-2,7.0534165241569274E-2,7.2859630297524208E-2,7.2859630297524208E-2,4.7802486947369612E-2,5.0846485045812205E-2,5.0846485045812212E-2,5.0846485045812212E-2,5.0846485045812212E-2]
[186,"Main line valve and scraper stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7367771727426546E-4,1.8936777172742655E-3,1.8936777172742655E-3,1.8936777172742655E-3,1.8936777172742657E-3,-5.0374425183771698E-3,6.1403965798305523E-4,1.1776271926566766E-2,1.1776271926566766E-2,1.1776271926566767E-2,-2.8809724107931894E-2,3.1211624427980784E-3,3.1211624427980784E-3,3.1211624427980784E-3,3.1211624427980788E-3]
[187,"Compressor stations",null,0,6.0550650625000001E-3,1.2110130125E-2,1.81651951875E-2,2.422026025E-2,4.10259114375E-2,5.7831562624999999E-2,7.4637213812499992E-2,9.1442864999999984E-2,9.2795892229166649E-2,9.4148919458333313E-2,9.5501946687499978E-2,9.6854973916666642E-2,0.11727426385416664,0.13769355379166665,0.15811284372916665,0.17853213366666665,0.18701729145833332,0.19550244924999999,0.20398760704166666,0.21247276483333333,0.21336841359818484,0.2142640623630363,0.21515971112788781,0.21605535989273927,0.22353577636015479,0.2310161928275703,0.23849660929498581,0.24597702576240132,0.25362803161525294,0.26127903746810455,0.26893004332095616,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.92544662059139671,1.0376961642219249,1.1534204061910533,1.1803844456444847,1.2087405363288564,0.62745864747832802,1.0659964981852901,1.092171016762824,1.092171016762824,1.0987346418832569,0.89687891718852031,1.1303884117992808,1.1358366474142696,1.1502509408469936,1.1519055604688644]
[188,"Receipt and delivery point facilities",null,0,3.338255E-4,6.6765100000000001E-4,1.0014765E-3,1.335302E-3,1.5376861041666667E-3,1.7400702083333335E-3,1.9424543125000002E-3,2.1448384166666669E-3,2.2680111458333336E-3,2.3911838750000003E-3,2.5143566041666669E-3,2.6375293333333336E-3,2.7823405208333334E-3,2.9271517083333332E-3,3.071962895833333E-3,3.2167740833333328E-3,3.2871469999999994E-3,3.357519916666666E-3,3.4278928333333326E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,4.6622107626455349E-2,4.9545695385195737E-2,5.1457296135888023E-2,5.3469943397225314E-2,5.5586496013783286E-2,3.8563209503613485E-2,7.1003386690009343E-2,7.1003386690009343E-2,8.6118909553716455E-2,9.6971079814839517E-2,-0.35202617471968783,9.1881931254598537E-2,0.11218733636808215,0.11491152621841966,0.11491152621841966]
[189,"SCADA and communications",null,0,1.1641858333333331E-4,2.3283716666666661E-4,3.4925574999999996E-4,4.6567433333333323E-4,4.8726745833333325E-4,5.0886058333333333E-4,5.3045370833333335E-4,5.5204683333333327E-4,7.8495695833333322E-4,1.0178670833333333E-3,1.2507772083333334E-3,1.4836873333333332E-3,1.7728009583333332E-3,2.0619145833333332E-3,2.351028208333333E-3,2.6401418333333333E-3,4.471716083333333E-3,6.3032903333333345E-3,8.1348645833333334E-3,9.966438833333334E-3,1.021249329682174E-2,1.0458547760310143E-2,1.070460222379855E-2,1.0950656687286956E-2,1.5117323353953625E-2,1.9283990020620291E-2,2.3450656687286953E-2,2.7617323353953619E-2,3.1783990020620288E-2,3.5950656687286961E-2,4.011732335395362E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620292E-2,4.4283990020620285E-2,4.4283990020620292E-2,0.30209164865336197,0.33385505019794359,0.51702868121213508,0.70054639425287191,0.71805253201046526,-6.8477280184485276E-2,0.3995490668585856,0.38697221147953098,0.37775617725610278,0.26052097281146991,0.47414847387420539,0.49579384745696409,0.50494645995535192,0.50830384961226349,0.51327305777568943]
[190,"Cathodic protection",null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5787500000000007E-5,1.3157500000000001E-4,1.9736250000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,0.11891097111957066,0.20700634510818161,0.29749297681702153,0.29990815353062633,0.30244801667049581,-0.54834430232550346,0.13466992902125155,0.13728797920707012,0.13934426440105893,0.14073863389202396,8.6548418878891475E-2,0.13083423330620883,0.1302705881423431,0.12763011109175593,8.5039031837527715E-2]
[191,"Maintenance bases and depots",null,0,9.1147499999999994E-6,1.8229499999999999E-5,2.7344249999999998E-5,3.6458999999999998E-5,4.1794224999999995E-5,4.7129449999999993E-5,5.2464674999999991E-5,5.7799899999999988E-5,6.0549899999999988E-5,6.3299899999999987E-5,6.6049899999999986E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,4.6794280418221632E-3,5.1148891039198563E-3,5.5736732840860033E-3,6.0567086268069545E-3,6.5646812547808684E-3,2.7487027016113535E-2,3.3517148189186635E-2,3.3517148189186635E-2,3.3517148189186635E-2,3.3517148189186635E-2,3.6764985104965155E-2,7.9650277295024718E-2,8.3152899076413878E-2,8.3152899076413864E-2,8.3152899076413864E-2]
[192,"Other assets",null,0,3.3889508124999995E-3,6.777901624999999E-3,1.0166852437499999E-2,1.3555803249999998E-2,1.4918842812499996E-2,1.6281882374999997E-2,1.7644921937500002E-2,1.90079615E-2,2.1212359187500002E-2,2.3416756875E-2,2.5621154562499998E-2,2.7825552249999996E-2,2.8968037624999998E-2,3.0110523E-2,3.1253008375000002E-2,3.2395493750000004E-2,4.2352955000000005E-2,5.2310416250000005E-2,6.2267877500000006E-2,7.2225338750000007E-2,7.9056810760212926E-2,8.5888282770425844E-2,9.2719754780638763E-2,9.9551226790851682E-2,0.10373497738860513,0.10791872798635857,0.11210247858411201,0.11628622918186546,0.12102071162331066,0.12575519406475585,0.13048967650620105,0.13522415894764625,0.14528665894764625,0.15534915894764625,0.16541165894764626,0.17547415894764626,0.18622415894764627,0.19697415894764628,0.20772415894764629,0.40811015292384334,0.70885046033767374,0.91462694530921707,0.96699130635679686,1.0181220669815334,-2.0904992358446348,0.22639417162581574,0.20909421727286889,0.18111074975715086,0.15050358664631802,2.4727054494171639E-2,0.15003044386787787,0.15003044386787789,0.15003044386787789,0.10105189116298212]
[193,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2228370575596714E-4,5.2228370575596724E-4,5.2228370575596724E-4,5.2228370575596724E-4]
[194,"Non-depreciable assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,"Total",null,0,9.9033747083333325E-3,1.9806749416666665E-2,2.9710124124999997E-2,3.961349883333333E-2,5.8011502037499996E-2,7.6409505241666661E-2,9.4807508445833327E-2,0.11320551164999999,0.11712176942083331,0.12103802719166663,0.12495428496249998,0.12887054273333332,0.1509320303583333,0.17299351798333329,0.1950550056083333,0.21711649323333332,0.23746105944166662,0.25780562564999998,0.27815019185833334,0.2984947580666667,0.30646793330521949,0.31444110854377227,0.32241428378232512,0.3303874590208779,0.34621829275271354,0.36204912648454923,0.37787996021638481,0.39371079394822039,0.41026294890918391,0.42681510387014743,0.44336725883111083,0.45991941379207435,0.46998191379207432,0.4800444137920743,0.49010691379207433,0.50016941379207436,0.51091941379207428,0.52166941379207432,0.53241941379207436,1.8165532285821062,2.3540809039804955,2.9516122785750571,3.2193692514344683,3.3215266288855716,-2.0963933695303418,1.9826913455126765,2.0123563967696261,1.9946541681441308,1.8656219654611861,1.1860344376605039,2.1330690761743214,2.1709143060187044,2.1887697019080905,2.1038238977342636]
[196,"Capex Over Depreciation - Dollar Value ($m)"]
[197,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3E-4,null,null,null,null,8.2936999999999997E-2]
[198,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,5.28E-3]
[199,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12459618650970994,null,null,null,null,0.38163548042949802]
[200,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,2.1454447809712986E-2]
[201,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.577417729511742E-2,null,null,null,null,0.43216457385834678]
[202,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0.63121160764804263]
[203,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,2.342423225940343E-3]
[204,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19631676406263315,null,null,null,null,2.1379685121651111]
[205,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[206,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[207,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38701712786746051,0,0,0,0,3.6949940451366521,0,0,0,0,0,0,0,0,0,0]
[208,"Capex Adjustments (From Adjustments Tab) ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[209,"Pipeline and laterals",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,"Main line valve and scraper stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"Compressor stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"Receipt and delivery point facilities",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,"SCADA and communications",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,"Cathodic protection",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,"Maintenance bases and depots",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,"Other assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,"Non-depreciable assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,"Total Capex Closing Asset Values ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014"]
[221,"Pipeline and laterals",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,0.30137969999999997,0.30183601999999998,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.59127087,0.60129288000000003,0.66206155,0.66350646999999996,0.66492956999999997,0.67349242999999992,0.67453779000000003,0.58148216809161801,0.57136354618323604,0.56124492427485406,0.5767593023664721,0.56664068045809013,2.5430005593137008,3.0023244244060643,3.2127548888520838,3.1408095081335148,3.0679498778359906,3.2332272577796024,3.1823807727337901,3.1315342876879777,3.0806878026421654,3.029841317596353]
[222,"Main line valve and scraper stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,2.8259409999999999E-2,2.8259409999999999E-2,2.8259409999999999E-2,2.7685732282725733E-2,2.5792054565451469E-2,2.3898376848177205E-2,2.200469913090294E-2,2.0111021413628676E-2,0.14189105256447454,0.14283282316151263,0.13105655123494586,0.11928027930837909,0.10750400738181232,0.13631373148974421,0.13319256904694612,0.13007140660414804,0.12695024416134995,0.12382908171855188]
[223,"Compressor stations",null,0.72660780749999998,1.4471605499375,2.1616582273125,2.8701008396250001,4.8625587218749997,6.8382109529374997,8.7970575328125005,10.739098461500001,10.810018864000002,10.879586239270836,10.947800587312502,11.014661908125001,13.368121726708335,15.701162255354168,18.013783494062501,20.305985442833332,21.145672244166665,21.976873887708333,22.799590373458333,23.613821701416665,23.638034726583331,23.791111122985146,23.643379270622109,23.465678379494221,23.288685479601483,23.402889483241328,23.507697790413758,23.474093531118772,23.321583235356371,23.250905423741116,23.047998926273014,22.799311042952056,22.522729993778249,22.478178534604442,22.242565255430637,22.094755326256831,22.102176547083022,21.833445697909216,21.558812088735408,21.406827226071311,20.848616025479913,19.858219861257989,18.85535624891309,18.153283987883988,17.647646226743159,18.245334481068848,17.17933798288356,17.069906907244732,16.304627719606419,16.105916457148101,15.758017233032835,14.791075889683217,14.087668045250666,12.987055693059792,12.350652769112315]
[224,"Receipt and delivery point facilities",null,4.0059059999999994E-2,7.9784294499999991E-2,0.11917570349999998,0.158233287,0.18118407749999998,0.20393248389583332,0.22647850618749998,0.248822144375,0.26145803345833329,0.27397074981249991,0.28636029343749991,0.29862666433333324,0.31336647749999991,0.3279614794791666,0.34241167027083325,0.35671704987499991,0.3619450257916666,0.36710262879166661,0.37218985887499995,0.37720671604166661,0.37370845029166661,0.3702101845416666,0.36671191879166659,0.38076732304166661,0.39095048729166659,0.50999768154166658,0.62490109579166653,0.74716429004166651,1.1397392242916664,1.2207717885416665,1.2174021927916665,1.2139039270416665,1.2104056612916665,1.2069073955416665,1.2034091297916665,1.2031300040416664,1.1996317382916664,1.1961334725416664,1.1926352067916663,1.1891369410416663,1.1425148334152111,1.0929691380300153,1.0415118418941272,1.1236418984969019,1.2557906765506446,1.7388846928658381,1.257848434357647,1.188152973626603,1.2895782881681583,1.3156735532806882,1.8162631596300447,2.3335433817799545,2.3030817409219972,2.1881702147035775,2.0732586884851578]
[225,"SCADA and communications",null,6.9851149999999992E-3,1.3853811416666665E-2,2.0606089249999997E-2,2.7241948499999998E-2,2.8071861666666666E-2,2.8880181708333334E-2,2.9666908625000002E-2,3.0432042416666669E-2,4.3854603083333332E-2,5.7044253624999999E-2,7.0000994041666667E-2,8.2724824333333336E-2,9.8587954500000005E-2,0.11416197104166667,0.12944687395833335,0.14444266325000002,0.25169697641666672,0.35711971533333337,0.46071088000000004,0.56247047041666665,0.57750570158333325,0.57284731828651148,0.56333253052620125,0.5526279283024027,0.59296688161511568,0.77867444826116206,0.93495519824054174,0.93363943155325479,0.95530617819930119,0.99405056817868087,0.97607727149139389,0.99357873813744035,0.95656299811682011,0.96957385809619978,1.2286669580755796,1.5214961780549594,1.7247807580343393,2.144309418013719,2.1043005779930986,2.1257907652675958,1.8837201766142337,1.7939997264162899,1.7642901852041546,1.4273603209512826,1.8759281042289677,3.0148520957977145,3.6417798216664012,3.3209988421226422,3.0531499324156459,2.7926289596041762,2.5349342215575583,2.130666499084473,1.791107821644419,1.7081845645560141,1.5116339081251038]
[226,"Cathodic protection",null,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,7.8287125000000013E-3,1.1644387500000001E-2,1.5394275000000002E-2,1.5131125000000002E-2,1.4867975000000002E-2,1.4604825000000002E-2,1.4341675000000002E-2,1.4375525000000002E-2,1.4112375000000002E-2,1.3849225000000001E-2,1.3586075000000001E-2,1.3322925000000001E-2,1.3059775000000001E-2,2.1046625000000003E-2,2.0783475000000003E-2,2.0520325000000002E-2,2.0257175000000002E-2,1.9994025000000002E-2,1.9730875000000002E-2,1.9467725000000002E-2,8.4890544999999998E-2,8.6502894999999996E-2,0.132402935,0.24063421500000001,0.98025367500000016,1.1413897050000001,1.7298093750000001,1.6108984038804295,1.4038920587722479,1.1063990819552263,0.80649092842460002,0.50404291175410421,1.0878498954881985,0.95317996646694703,0.81589198725987688,0.67654772285881792,0.60934897183659364,0.52280055295770222,0.39196631965149342,0.26169573150915032,0.13406562041739439,4.9026588579866678E-2]
[227,"Maintenance bases and depots",null,1.8229499999999998E-3,3.6367852499999995E-3,5.4415057499999989E-3,7.2371114999999989E-3,8.2676974999999989E-3,9.292948274999999E-3,1.0312863824999999E-2,1.1327444149999999E-2,1.1819644249999999E-2,1.2309094349999999E-2,1.279579445E-2,1.327974455E-2,1.3210944650000001E-2,1.3142144750000001E-2,1.3073344850000002E-2,1.3004544950000002E-2,1.2935745050000003E-2,1.2866945150000003E-2,1.2798145250000004E-2,1.2729345350000004E-2,1.2660545450000005E-2,1.2591745550000005E-2,1.2522945650000006E-2,1.5073145750000006E-2,1.5004345850000007E-2,4.9772845950000019E-2,4.970404605000002E-2,4.963524615000002E-2,4.9566446250000021E-2,4.9497646350000021E-2,5.9894706450000022E-2,6.1486906550000026E-2,6.1418106650000026E-2,0.12262824675000002,0.13480251685000003,0.20595505695000002,0.20588625705000002,0.20581745715000002,0.20574865725000002,0.22448985735000002,0.28808366930817786,0.28296878020425797,0.277395106920172,1.3273383982933653,1.3385868039116602,1.4314034014738628,1.3978862532846761,1.3643691050954894,1.3499312473210674,1.6224017236600685,3.7299013480580814,3.8253821598325146,3.7422292607561007,3.6590763616796869,3.575923462603273]
[228,"Other assets",null,0.13555803250000001,0.2677271141875,0.39650724506250001,0.52189842512499995,0.56286420437499984,0.60246694406249979,0.64070664418749979,0.67758330474999984,0.74675125074999993,0.81371479906249999,0.87847394968750003,0.94102870262500005,0.95890256537500007,0.97563394275000015,0.99122283475000006,1.0056692413750001,1.3715721976250002,1.7275176926250002,2.0735057263750001,2.409536298875,2.418492750125,2.534057439364787,2.5243817865943612,2.5196966818137225,2.5703769050228709,2.5511940276342657,2.499431789647907,2.439469321063795,2.4078831818819295,2.4621375002586188,2.5364477061938633,2.4119554196876622,2.3158648207400159,2.3075096917923696,2.2084214128447233,2.0599328738970768,2.1443908549494308,2.0820721960017847,1.9806626170541384,2.0925586721691252,1.729145519245282,1.0435070589076083,0.1546611135983913,-0.27819787867440549,-1.2353792601500171,0.83858781319711739,0.94531595706945648,0.86264475390916706,0.80350493330879003,0.87205597007122648,0.84732891557705481,0.69729847170917691,0.54726802784129902,0.39723758397342113,0.29618569281043899]
[229,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477966E-2,1.6622429965722E-2,1.6100146259966034E-2,1.5577862554210066E-2,1.5055578848454099E-2]
[230,"Non-depreciable assets",null,0.36669321899785023,0.36669321899785023,0.34687398913043488,0.34687398913043488,1.1221502211956524,1.0938114722945533,1.0660887831521739,1.0660887831521739,0.43869524369565216,0.41786698905279485,0.39749152255434783,0.39749152255434783,1.8568202911956515,1.8204082448220262,1.7847877646739132,1.7847877646739132,1.0767662054458405,1.0767662054458405,1.049228790943121,1.049228790943121,0.97932407119565212,0.95255484042642147,0.926367549456522,0.926367549456522,1.312449071195652,1.2820191261407072,1.2522507016304347,1.2522507016304347,1.316824071195652,1.28634604921763,1.2565305929347823,1.2565305929347823,1.0743268184483994,1.0743268184483994,1.0468159190217392,1.0468159190217392,1.301574071195652,1.2712636316352124,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528]
[231,"Total",null,1.2777261839978502,2.1788557742895169,3.0502627600054346,3.9315856008804344,6.7650967841123189,8.7765949831737196,10.770311238789674,12.773352180343842,12.312597639237321,12.454492125173632,12.592923141483517,12.747813366521015,16.612957209928986,18.960298750697028,21.286370370065583,23.626000981957247,24.235719519495838,25.533115050054175,26.782628599901454,28.03933499804312,28.315226610228983,28.548864726154534,28.35238124664086,28.175303102858539,28.485262115576788,28.889113407769127,29.191493266774309,29.218542016557922,29.51292868217492,29.871685931287718,29.702065201134719,29.34421728230361,28.748495904025148,28.835285960233076,28.752476967014346,28.926549843222272,29.609695401604114,30.4064845282516,30.126912807498226,30.713022151573611,29.353758642991508,27.314324339011005,25.026368994282102,24.400293771547023,23.214979279584156,30.370771555412283,29.849473226938795,29.294743572988068,28.066397194763322,27.822447084461185,29.924898697396628,28.83109605712982,27.339724032118252,25.625973511390143,24.354374651522043]
[232,"Capex Accounts ($m)"]
[233,null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[234,"2000-03-31"]
[235,"Life (years)"]
[236,"Pipeline and laterals",null,null,70,69.75,69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,60.5,60.25,59.25,58.25,57.25,56.25,55.25,54.25,53.25,52.25,51.25,50.25,49.25,48.25,47.25,46.25]
[237,"Main line valve and scraper stations",null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25,26.25]
[238,"Compressor stations",null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25]
[239,"Receipt and delivery point facilities",null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25]
[240,"SCADA and communications",null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,"Cathodic protection",null,null,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0]
[242,"Maintenance bases and depots",null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25,26.25]
[243,"Other assets",null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,"Equity Raising Cost"]
[245,"Non-depreciable assets"]
[246]
[247,"Opening Asset Values"]
[248,"Pipeline and laterals",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,"Main line valve and scraper stations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,"Compressor stations",null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.49046027006250092,0.46624000981250091,0.4420197495625009,0.41779948931250088,0.39357922906250087,0.39534576305353047,0.36942145072215143,0.34349713839077239,0.31757282605939335,0.29164851372801431,0.26572420139663527,0.23979988906525623,0.21387557673387719,0.18795126440249815,0.16202695207111911]
[251,"Receipt and delivery point facilities",null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.7039865499999937E-2,2.5704563499999937E-2,2.4369261499999937E-2,2.3033959499999937E-2,2.1698657499999937E-2,2.1796049367260723E-2,2.0366800228423954E-2,1.8937551089587185E-2,1.7508301950750416E-2,1.6079052811913647E-2,1.4649803673076878E-2,1.3220554534240109E-2,1.179130539540334E-2,1.0362056256566572E-2,8.9328071177298025E-3]
[252,"SCADA and communications",null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333379E-3,3.4925575000000048E-3,3.3761389166666713E-3,3.2597203333333382E-3,3.1433017500000051E-3,3.026883166666672E-3,2.9104645833333389E-3,2.7940460000000053E-3,2.6776274166666718E-3,2.5612088333333387E-3,2.4447902500000056E-3,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,9.283862505110399E-19,0,0,0,0,0,0,0,0,0]
[253,"Cathodic protection",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254,"Maintenance bases and depots",null,null,1.8229499999999998E-3,1.8138352499999998E-3,1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,1.7226877499999999E-3,1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,1.5859665E-3,1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4857042500000001E-3,1.4765895000000001E-3,1.4674747500000001E-3,1.4310157500000001E-3,1.3945567500000002E-3,1.3580977500000002E-3,1.3216387500000002E-3,1.3756004641181992E-3,1.3365763374765481E-3,1.2975522108348971E-3,1.258528084193246E-3,1.2195039575515949E-3,1.1804798309099438E-3,1.1414557042682928E-3,1.1024315776266417E-3,1.0634074509849906E-3,1.0243833243433395E-3]
[255,"Other assets",null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,2.711160650000001E-2,2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,3.3889508125000134E-3,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.9708360016353277E-17,0,0,0,0,0,0,0,0,0]
[256,"Equity Raising Cost",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,"Non-depreciable assets",null,null,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582]
[258,"Total",null,0,1.2777261839978502,1.267822809289517,1.2579194345811837,1.2480160598728502,1.2381126851645168,1.2282093104561835,1.2183059357478503,1.208402561039517,1.1984991863311838,1.1885958116228506,1.1786924369145171,1.1687890622061836,1.1588856874978504,1.1489823127895171,1.1390789380811839,1.1291755633728506,1.1192721886645174,1.1093688139561839,1.0994654392478505,1.0895620645395172,1.079658689831184,1.0697553151228507,1.0598519404145175,1.0499485657061842,1.0400451909978505,1.0301418162895173,1.020238441581184,1.0103350668728508,1.0004316921645175,0.99052831745618419,0.98062494274785095,0.97072156803951748,0.96081819333118423,0.95091481862285088,0.94101144391451763,0.93110806920618439,0.92120469449785114,0.91130131978951778,0.90139794508118443,0.89149457037285107,0.86006880806035113,0.83447678681035109,0.80888476556035105,0.78329274431035112,0.81100987336947528,0.78361728777261774,0.75622470217576021,0.7288321165789029,0.70143953098204537,0.67404694538518795,0.64665435978833041,0.61926177419147299,0.59186918859461557,0.56447660299775815]
[259,"Capex"]
[260,"Pipeline and laterals",null,0]
[261,"Main line valve and scraper stations",null,0]
[262,"Compressor stations",null,0.72660780749999998]
[263,"Receipt and delivery point facilities",null,4.0059059999999994E-2]
[264,"SCADA and communications",null,6.9851149999999992E-3]
[265,"Cathodic protection",null,0]
[266,"Maintenance bases and depots",null,1.8229499999999998E-3]
[267,"Other assets",null,0.13555803250000001]
[268,"Equity Raising Cost",null,0]
[269,"Non-depreciable assets",null,0.36669321899785023]
[270,"Total",null,1.2777261839978502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,"Depreciation"]
[272,"Pipeline and laterals",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273,"Main line valve and scraper stations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274,"Compressor stations",null,null,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650624999992E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650624999992E-3,6.0550650624999992E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.5924312331379051E-2,2.5924312331379051E-2,2.5924312331379044E-2,2.5924312331379044E-2,2.5924312331379044E-2,2.5924312331379051E-2,2.5924312331379051E-2,2.5924312331379054E-2,2.5924312331379054E-2,2.5924312331379058E-2]
[275,"Receipt and delivery point facilities",null,null,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.3382550000000006E-4,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.4292491388367687E-3,1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367683E-3]
[276,"SCADA and communications",null,null,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333332E-4,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333331E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333331E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,2.4447902500000047E-3,0,0,0,0,9.283862505110399E-19,0,0,0,0,0,0,0,0,0]
[277,"Cathodic protection",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278,"Maintenance bases and depots",null,null,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.9024126641651041E-5,3.9024126641651048E-5,3.9024126641651048E-5,3.9024126641651048E-5,3.9024126641651048E-5,3.9024126641651035E-5,3.9024126641651035E-5,3.9024126641651035E-5,3.9024126641651035E-5,3.9024126641651028E-5]
[279,"Other assets",null,null,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508124999991E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999991E-3,3.3889508125E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508125E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999856E-3,0,0,0,0,2.9708360016353277E-17,0,0,0,0,0,0,0,0,0]
[280,"Equity Raising Cost",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[281,"Non-depreciable assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282,"Total",null,0,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333342E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,3.142576231249998E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.7392585596857501E-2,2.739258559685747E-2,2.7392585596857463E-2,2.7392585596857463E-2,2.7392585596857463E-2,2.739258559685747E-2,2.739258559685747E-2,2.7392585596857474E-2,2.7392585596857474E-2,2.7392585596857477E-2]
[283,"Closing Asset Values"]
[284,"Pipeline and laterals",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,"Main line valve and scraper stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,"Compressor stations",null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.49046027006250092,0.46624000981250091,0.4420197495625009,0.41779948931250088,0.39357922906250087,0.36935896881250085,0.36942145072215143,0.34349713839077239,0.31757282605939335,0.29164851372801431,0.26572420139663527,0.23979988906525623,0.21387557673387719,0.18795126440249815,0.16202695207111911,0.13610263973974004]
[287,"Receipt and delivery point facilities",null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.7039865499999937E-2,2.5704563499999937E-2,2.4369261499999937E-2,2.3033959499999937E-2,2.1698657499999937E-2,2.0363355499999937E-2,2.0366800228423954E-2,1.8937551089587185E-2,1.7508301950750416E-2,1.6079052811913647E-2,1.4649803673076878E-2,1.3220554534240109E-2,1.179130539540334E-2,1.0362056256566572E-2,8.9328071177298025E-3,7.5035579788930344E-3]
[288,"SCADA and communications",null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333379E-3,3.4925575000000048E-3,3.3761389166666713E-3,3.2597203333333382E-3,3.1433017500000051E-3,3.026883166666672E-3,2.9104645833333389E-3,2.7940460000000053E-3,2.6776274166666718E-3,2.5612088333333387E-3,2.4447902500000056E-3,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,0,0,0,0,0,0,0,0,0,0]
[289,"Cathodic protection",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,"Maintenance bases and depots",null,1.8229499999999998E-3,1.8138352499999998E-3,1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,1.7226877499999999E-3,1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,1.5859665E-3,1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4857042500000001E-3,1.4765895000000001E-3,1.4674747500000001E-3,1.4310157500000001E-3,1.3945567500000002E-3,1.3580977500000002E-3,1.3216387500000002E-3,1.2851797500000003E-3,1.3365763374765481E-3,1.2975522108348971E-3,1.258528084193246E-3,1.2195039575515949E-3,1.1804798309099438E-3,1.1414557042682928E-3,1.1024315776266417E-3,1.0634074509849906E-3,1.0243833243433395E-3,9.8535919770168846E-4]
[291,"Other assets",null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,2.711160650000001E-2,2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,3.3889508125000134E-3,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,0,0,0,0,0,0,0,0,0,0]
[292,"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[293,"Non-depreciable assets",null,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582]
[294,"Total",null,1.2777261839978502,1.267822809289517,1.2579194345811837,1.2480160598728502,1.2381126851645168,1.2282093104561835,1.2183059357478503,1.208402561039517,1.1984991863311838,1.1885958116228506,1.1786924369145171,1.1687890622061836,1.1588856874978504,1.1489823127895171,1.1390789380811839,1.1291755633728506,1.1192721886645174,1.1093688139561839,1.0994654392478505,1.0895620645395172,1.079658689831184,1.0697553151228507,1.0598519404145175,1.0499485657061842,1.0400451909978505,1.0301418162895173,1.020238441581184,1.0103350668728508,1.0004316921645175,0.99052831745618419,0.98062494274785095,0.97072156803951748,0.96081819333118423,0.95091481862285088,0.94101144391451763,0.93110806920618439,0.92120469449785114,0.91130131978951778,0.90139794508118443,0.89149457037285107,0.86006880806035113,0.83447678681035109,0.80888476556035105,0.78329274431035112,0.75770072306035108,0.78361728777261774,0.75622470217576021,0.7288321165789029,0.70143953098204537,0.67404694538518795,0.64665435978833041,0.61926177419147299,0.59186918859461557,0.56447660299775815,0.53708401740090062]
[295,"2000-06-30"]
[296,"Life (years)"]
[297,"Pipeline and laterals",null,null,null,70,69.75,69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,60.5,59.5,58.5,57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5]
[298,"Main line valve and scraper stations",null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5]
[299,"Compressor stations",null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5]
[300,"Receipt and delivery point facilities",null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5]
[301,"SCADA and communications",null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,"Cathodic protection",null,null,null,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0]
[303,"Maintenance bases and depots",null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5]
[304,"Other assets",null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"Equity Raising Cost"]
[306,"Non-depreciable assets"]
[307]
[308,"Opening Asset Values"]
[309,"Pipeline and laterals",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,"Main line valve and scraper stations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311,"Compressor stations",null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.47229507487500089,0.44807481462500087,0.42385455437500086,0.39963429412500084,0.40182684113637523,0.37590252880499619,0.34997821647361715,0.32405390414223811,0.29812959181085907,0.27220527947948003,0.24628096714810099,0.22035665481672195,0.19443234248534291,0.16850803015396387]
[312,"Receipt and delivery point facilities",null,null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.6038388999999936E-2,2.4703086999999936E-2,2.3367784999999936E-2,2.2032482999999936E-2,2.2153361651969915E-2,2.0724112513133146E-2,1.9294863374296378E-2,1.7865614235459609E-2,1.643636509662284E-2,1.5007115957786071E-2,1.3577866818949302E-2,1.2148617680112533E-2,1.0719368541275764E-2,9.2901194024389948E-3]
[313,"SCADA and communications",null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666728E-3,2.9104645833333393E-3,2.7940460000000058E-3,2.6776274166666727E-3,2.5612088333333395E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.8567725010220798E-18,0,0,0,0,0,0,0,0,0]
[314,"Cathodic protection",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315,"Maintenance bases and depots",null,null,null,1.8229499999999996E-3,1.8138352499999996E-3,1.8047204999999996E-3,1.7956057499999996E-3,1.7864909999999996E-3,1.7773762499999997E-3,1.7682614999999997E-3,1.7591467499999997E-3,1.7500319999999997E-3,1.7409172499999997E-3,1.7318024999999997E-3,1.7226877499999997E-3,1.7135729999999997E-3,1.7044582499999997E-3,1.6953434999999997E-3,1.6862287499999997E-3,1.6771139999999997E-3,1.6679992499999997E-3,1.6588844999999997E-3,1.6497697499999998E-3,1.6406549999999998E-3,1.6315402499999998E-3,1.6224254999999998E-3,1.6133107499999998E-3,1.6041959999999998E-3,1.5950812499999998E-3,1.5859664999999998E-3,1.5768517499999998E-3,1.5677369999999998E-3,1.5586222499999998E-3,1.5495074999999998E-3,1.5403927499999998E-3,1.5312779999999998E-3,1.5221632499999999E-3,1.5130484999999999E-3,1.5039337499999999E-3,1.4948189999999999E-3,1.4857042499999999E-3,1.4765894999999999E-3,1.4401304999999999E-3,1.4036715E-3,1.3672125E-3,1.3307535E-3,1.3853564957786119E-3,1.3463323691369608E-3,1.3073082424953097E-3,1.2682841158536586E-3,1.2292599892120076E-3,1.1902358625703565E-3,1.1512117359287054E-3,1.1121876092870543E-3,1.0731634826454033E-3,1.0341393560037522E-3]
[316,"Other assets",null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,2.711160650000001E-2,2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.4854180008176638E-17,0,0,0,0,0,0,0,0,0]
[317,"Equity Raising Cost",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Non-depreciable assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total",null,0,0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500001,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333345,0.82190259262500021,0.81199921791666685,0.80209584320833338,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.76248234437500029,0.75257896966666704,0.74267559495833368,0.73277222025000022,0.72286884554166697,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833388,0.67335197200000041,0.66344859729166716,0.65354522258333381,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166725,0.594124974333334,0.58422159962500064,0.5743182249166674,0.56441485020833415,0.55451147550000091,0.54460810079166755,0.53470472608333419,0.49977359437500085,0.47418157312500081,0.44858955187500077,0.42299753062500078,0.42536555928412373,0.39797297368726631,0.37058038809040883,0.34318780249355141,0.31579521689669393,0.28840263129983645,0.26101004570297898,0.23361746010612153,0.20622487450926408,0.1788322889124066]
[320,"Capex"]
[321,"Pipeline and laterals",null,null,0]
[322,"Main line valve and scraper stations",null,null,0]
[323,"Compressor stations",null,null,0.72660780749999998]
[324,"Receipt and delivery point facilities",null,null,4.0059059999999994E-2]
[325,"SCADA and communications",null,null,6.9851149999999992E-3]
[326,"Cathodic protection",null,null,0]
[327,"Maintenance bases and depots",null,null,1.8229499999999996E-3]
[328,"Other assets",null,null,0.13555803250000001]
[329,"Equity Raising Cost",null,null,0]
[330,"Non-depreciable assets",null,null,0]
[331,"Total",null,0,0.91103296499999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Depreciation"]
[333,"Pipeline and laterals",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334,"Main line valve and scraper stations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[335,"Compressor stations",null,null,null,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650624999992E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650624999992E-3,6.0550650624999992E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,2.4220260249999997E-2,2.4220260249999997E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.5924312331379044E-2,2.5924312331379044E-2,2.5924312331379044E-2,2.592431233137904E-2,2.592431233137904E-2,2.5924312331379051E-2,2.5924312331379051E-2,2.5924312331379054E-2,2.5924312331379054E-2,2.5924312331379058E-2]
[336,"Receipt and delivery point facilities",null,null,null,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.3382550000000006E-4,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.4292491388367687E-3,1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3]
[337,"SCADA and communications",null,null,null,1.1641858333333331E-4,1.1641858333333332E-4,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333331E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333331E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,2.5612088333333378E-3,0,0,0,0,1.8567725010220798E-18,0,0,0,0,0,0,0,0,0]
[338,"Cathodic protection",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[339,"Maintenance bases and depots",null,null,null,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651035E-5,3.9024126641651028E-5,3.9024126641651028E-5,3.9024126641651028E-5,3.9024126641651028E-5]
[340,"Other assets",null,null,null,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508124999991E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999991E-3,3.3889508125E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508125E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,6.777901624999999E-3,0,0,0,0,1.4854180008176638E-17,0,0,0,0,0,0,0,0,0]
[341,"Equity Raising Cost",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342,"Non-depreciable assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,"Total",null,0,0,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333342E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,3.4931131708333334E-2,2.5592021249999996E-2,2.5592021249999999E-2,2.5592021249999996E-2,2.5592021249999996E-2,2.7392585596857481E-2,2.7392585596857463E-2,2.7392585596857463E-2,2.739258559685746E-2,2.739258559685746E-2,2.739258559685747E-2,2.739258559685747E-2,2.7392585596857474E-2,2.7392585596857474E-2,2.7392585596857477E-2]
[344,"Closing Asset Values"]
[345,"Pipeline and laterals",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346,"Main line valve and scraper stations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[347,"Compressor stations",null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.47229507487500089,0.44807481462500087,0.42385455437500086,0.39963429412500084,0.37541403387500083,0.37590252880499619,0.34997821647361715,0.32405390414223811,0.29812959181085907,0.27220527947948003,0.24628096714810099,0.22035665481672195,0.19443234248534291,0.16850803015396387,0.1425837178225848]
[348,"Receipt and delivery point facilities",null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.6038388999999936E-2,2.4703086999999936E-2,2.3367784999999936E-2,2.2032482999999936E-2,2.0697180999999936E-2,2.0724112513133146E-2,1.9294863374296378E-2,1.7865614235459609E-2,1.643636509662284E-2,1.5007115957786071E-2,1.3577866818949302E-2,1.2148617680112533E-2,1.0719368541275764E-2,9.2901194024389948E-3,7.8608702636022258E-3]
[349,"SCADA and communications",null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666728E-3,2.9104645833333393E-3,2.7940460000000058E-3,2.6776274166666727E-3,2.5612088333333395E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,0,0,0,0,0,0,0,0,0,0]
[350,"Cathodic protection",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[351,"Maintenance bases and depots",null,null,1.8229499999999996E-3,1.8138352499999996E-3,1.8047204999999996E-3,1.7956057499999996E-3,1.7864909999999996E-3,1.7773762499999997E-3,1.7682614999999997E-3,1.7591467499999997E-3,1.7500319999999997E-3,1.7409172499999997E-3,1.7318024999999997E-3,1.7226877499999997E-3,1.7135729999999997E-3,1.7044582499999997E-3,1.6953434999999997E-3,1.6862287499999997E-3,1.6771139999999997E-3,1.6679992499999997E-3,1.6588844999999997E-3,1.6497697499999998E-3,1.6406549999999998E-3,1.6315402499999998E-3,1.6224254999999998E-3,1.6133107499999998E-3,1.6041959999999998E-3,1.5950812499999998E-3,1.5859664999999998E-3,1.5768517499999998E-3,1.5677369999999998E-3,1.5586222499999998E-3,1.5495074999999998E-3,1.5403927499999998E-3,1.5312779999999998E-3,1.5221632499999999E-3,1.5130484999999999E-3,1.5039337499999999E-3,1.4948189999999999E-3,1.4857042499999999E-3,1.4765894999999999E-3,1.4401304999999999E-3,1.4036715E-3,1.3672125E-3,1.3307535E-3,1.2942945E-3,1.3463323691369608E-3,1.3073082424953097E-3,1.2682841158536586E-3,1.2292599892120076E-3,1.1902358625703565E-3,1.1512117359287054E-3,1.1121876092870543E-3,1.0731634826454033E-3,1.0341393560037522E-3,9.9511522936210112E-4]
[352,"Other assets",null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,2.711160650000001E-2,2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,0,0,0,0,0,0,0,0,0,0]
[353,"Equity Raising Cost",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[354,"Non-depreciable assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355,"Total",null,0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500001,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333345,0.82190259262500021,0.81199921791666685,0.80209584320833338,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.76248234437500029,0.75257896966666704,0.74267559495833368,0.73277222025000022,0.72286884554166697,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833388,0.67335197200000041,0.66344859729166716,0.65354522258333381,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166725,0.594124974333334,0.58422159962500064,0.5743182249166674,0.56441485020833415,0.55451147550000091,0.54460810079166755,0.53470472608333419,0.49977359437500085,0.47418157312500081,0.44858955187500077,0.42299753062500078,0.3974055093750008,0.39797297368726631,0.37058038809040883,0.34318780249355141,0.31579521689669393,0.28840263129983645,0.26101004570297898,0.23361746010612153,0.20622487450926408,0.1788322889124066,0.15143970331554912]
[356,"2000-09-30"]
[357,"Life (years)"]
[358,"Pipeline and laterals",null,null,null,null,70,69.75,69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,59.75,58.75,57.75,56.75,55.75,54.75,53.75,52.75,51.75,50.75,49.75,48.75,47.75,46.75]
[359,"Main line valve and scraper stations",null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,39.75,38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75,27.75,26.75]
[360,"Compressor stations",null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75]
[361,"Receipt and delivery point facilities",null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75]
[362,"SCADA and communications",null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[363,"Cathodic protection",null,null,null,null,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0]
[364,"Maintenance bases and depots",null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,39.75,38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75,27.75,26.75]
[365,"Other assets",null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Equity Raising Cost"]
[367,"Non-depreciable assets"]
[368]
[369,"Opening Asset Values"]
[370,"Pipeline and laterals",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371,"Main line valve and scraper stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[372,"Compressor stations",null,null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.47835013993750086,0.45412987968750085,0.42990961943750083,0.40568935918750082,0.40830791921921994,0.3823836068878409,0.35645929455646186,0.33053498222508282,0.30461066989370378,0.27868635756232474,0.2527620452309457,0.22683773289956666,0.20091342056818762,0.17498910823680858]
[373,"Receipt and delivery point facilities",null,null,null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.6372214499999935E-2,2.5036912499999935E-2,2.3701610499999935E-2,2.2366308499999935E-2,2.2510673936679108E-2,2.1081424797842339E-2,1.965217565900557E-2,1.8222926520168801E-2,1.6793677381332032E-2,1.5364428242495263E-2,1.3935179103658494E-2,1.2505929964821725E-2,1.1076680825984956E-2,9.647431687148187E-3]
[374,"SCADA and communications",null,null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666719E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666724E-3,2.9104645833333389E-3,2.7940460000000058E-3,2.6776274166666727E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.8567725010220798E-18,0,0,0,0,0,0,0,0,0]
[375,"Cathodic protection",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[376,"Maintenance bases and depots",null,null,null,null,1.82295E-3,1.8138352500000001E-3,1.8047205000000001E-3,1.7956057500000001E-3,1.7864910000000001E-3,1.7773762500000001E-3,1.7682615000000001E-3,1.7591467500000001E-3,1.7500320000000001E-3,1.7409172500000001E-3,1.7318025000000001E-3,1.7226877500000001E-3,1.7135730000000001E-3,1.7044582500000001E-3,1.6953435000000002E-3,1.6862287500000002E-3,1.6771140000000002E-3,1.6679992500000002E-3,1.6588845000000002E-3,1.6497697500000002E-3,1.6406550000000002E-3,1.6315402500000002E-3,1.6224255000000002E-3,1.6133107500000002E-3,1.6041960000000002E-3,1.5950812500000002E-3,1.5859665000000002E-3,1.5768517500000002E-3,1.5677370000000003E-3,1.5586222500000003E-3,1.5495075000000003E-3,1.5403927500000003E-3,1.5312780000000003E-3,1.5221632500000003E-3,1.5130485000000003E-3,1.5039337500000003E-3,1.4948190000000003E-3,1.4857042500000003E-3,1.4492452500000003E-3,1.4127862500000004E-3,1.3763272500000004E-3,1.3398682500000004E-3,1.395112527439025E-3,1.3560884007973739E-3,1.3170642741557228E-3,1.2780401475140717E-3,1.2390160208724207E-3,1.1999918942307696E-3,1.1609677675891185E-3,1.1219436409474674E-3,1.0829195143058164E-3,1.0438953876641653E-3]
[377,"Other assets",null,null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.12539118006250002,0.12200222925000002,0.11861327843750002,0.11522432762500003,0.11183537681250003,0.10844642600000003,0.10505747518750003,0.10166852437500003,9.8279573562500028E-2,9.4890622750000028E-2,9.1501671937500029E-2,8.8112721125000029E-2,8.472377031250003E-2,8.133481950000003E-2,7.7945868687500031E-2,7.4556917875000031E-2,7.1167967062500032E-2,6.7779016250000032E-2,6.4390065437500033E-2,6.1001114625000033E-2,5.7612163812500033E-2,5.4223213000000034E-2,5.0834262187500034E-2,4.7445311375000035E-2,4.4056360562500035E-2,4.0667409750000036E-2,3.7278458937500036E-2,3.3889508125000037E-2,3.0500557312500037E-2,2.7111606500000038E-2,2.3722655687500038E-2,2.0333704875000039E-2,1.6944754062500039E-2,1.355580325000004E-2,1.016685243750004E-2,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.9708360016353277E-17,0,0,0,0,0,0,0,0,0]
[378,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,"Non-depreciable assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,"Total",null,0,0,0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500012,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333345,0.82190259262500032,0.81199921791666696,0.80209584320833349,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.76248234437500029,0.75257896966666704,0.74267559495833368,0.73277222025000033,0.72286884554166708,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833388,0.67335197200000041,0.66344859729166727,0.65354522258333392,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166725,0.594124974333334,0.58422159962500064,0.57431822491666751,0.56441485020833415,0.55451147550000091,0.54460810079166755,0.50617159968750081,0.48057957843750088,0.45498755718750072,0.42939553593750079,0.43221370568333811,0.40482112008648063,0.37742853448962316,0.35003594889276574,0.3226433632959082,0.29525077769905078,0.2678581921021933,0.24046560650533585,0.21307302090847838,0.18568043531162093]
[381,"Capex"]
[382,"Pipeline and laterals",null,null,null,0]
[383,"Main line valve and scraper stations",null,null,null,0]
[384,"Compressor stations",null,null,null,0.72660780749999998]
[385,"Receipt and delivery point facilities",null,null,null,4.0059059999999994E-2]
[386,"SCADA and communications",null,null,null,6.9851149999999992E-3]
[387,"Cathodic protection",null,null,null,0]
[388,"Maintenance bases and depots",null,null,null,1.82295E-3]
[389,"Other assets",null,null,null,0.13555803250000001]
[390,"Equity Raising Cost",null,null,null,0]
[391,"Non-depreciable assets",null,null,null,-1.9819229867415356E-2]
[392,"Total",null,0,0,0.89121373513258462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,"Depreciation"]
[394,"Pipeline and laterals",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[395,"Main line valve and scraper stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[396,"Compressor stations",null,null,null,null,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650624999992E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650624999992E-3,6.0550650624999992E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.5924312331379044E-2,2.592431233137904E-2,2.592431233137904E-2,2.5924312331379037E-2,2.5924312331379037E-2,2.5924312331379044E-2,2.5924312331379047E-2,2.5924312331379047E-2,2.5924312331379047E-2,2.5924312331379047E-2]
[397,"Receipt and delivery point facilities",null,null,null,null,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.3382550000000006E-4,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.4292491388367687E-3,1.4292491388367687E-3,1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3]
[398,"SCADA and communications",null,null,null,null,1.1641858333333332E-4,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333331E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333331E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,2.6776274166666709E-3,0,0,0,0,1.8567725010220798E-18,0,0,0,0,0,0,0,0,0]
[399,"Cathodic protection",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,"Maintenance bases and depots",null,null,null,null,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.9024126641651048E-5,3.9024126641651048E-5,3.9024126641651055E-5,3.9024126641651055E-5,3.9024126641651055E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651041E-5]
[401,"Other assets",null,null,null,null,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508124999991E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999991E-3,3.3889508125E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508125E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,1.0166852437500012E-2,0,0,0,0,2.9708360016353277E-17,0,0,0,0,0,0,0,0,0]
[402,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[403,"Non-depreciable assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[404,"Total",null,0,0,0,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333342E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,3.8436501104166673E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.7392585596857498E-2,2.739258559685746E-2,2.739258559685746E-2,2.7392585596857456E-2,2.7392585596857456E-2,2.7392585596857463E-2,2.7392585596857467E-2,2.7392585596857467E-2,2.7392585596857467E-2,2.7392585596857467E-2]
[405,"Closing Asset Values"]
[406,"Pipeline and laterals",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407,"Main line valve and scraper stations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408,"Compressor stations",null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.47835013993750086,0.45412987968750085,0.42990961943750083,0.40568935918750082,0.38146909893750081,0.3823836068878409,0.35645929455646186,0.33053498222508282,0.30461066989370378,0.27868635756232474,0.2527620452309457,0.22683773289956666,0.20091342056818762,0.17498910823680858,0.14906479590542954]
[409,"Receipt and delivery point facilities",null,null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.6372214499999935E-2,2.5036912499999935E-2,2.3701610499999935E-2,2.2366308499999935E-2,2.1031006499999935E-2,2.1081424797842339E-2,1.965217565900557E-2,1.8222926520168801E-2,1.6793677381332032E-2,1.5364428242495263E-2,1.3935179103658494E-2,1.2505929964821725E-2,1.1076680825984956E-2,9.647431687148187E-3,8.2181825483114181E-3]
[410,"SCADA and communications",null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666719E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666724E-3,2.9104645833333389E-3,2.7940460000000058E-3,2.6776274166666727E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,0,0,0,0,0,0,0,0,0,0]
[411,"Cathodic protection",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[412,"Maintenance bases and depots",null,null,null,1.82295E-3,1.8138352500000001E-3,1.8047205000000001E-3,1.7956057500000001E-3,1.7864910000000001E-3,1.7773762500000001E-3,1.7682615000000001E-3,1.7591467500000001E-3,1.7500320000000001E-3,1.7409172500000001E-3,1.7318025000000001E-3,1.7226877500000001E-3,1.7135730000000001E-3,1.7044582500000001E-3,1.6953435000000002E-3,1.6862287500000002E-3,1.6771140000000002E-3,1.6679992500000002E-3,1.6588845000000002E-3,1.6497697500000002E-3,1.6406550000000002E-3,1.6315402500000002E-3,1.6224255000000002E-3,1.6133107500000002E-3,1.6041960000000002E-3,1.5950812500000002E-3,1.5859665000000002E-3,1.5768517500000002E-3,1.5677370000000003E-3,1.5586222500000003E-3,1.5495075000000003E-3,1.5403927500000003E-3,1.5312780000000003E-3,1.5221632500000003E-3,1.5130485000000003E-3,1.5039337500000003E-3,1.4948190000000003E-3,1.4857042500000003E-3,1.4492452500000003E-3,1.4127862500000004E-3,1.3763272500000004E-3,1.3398682500000004E-3,1.3034092500000005E-3,1.3560884007973739E-3,1.3170642741557228E-3,1.2780401475140717E-3,1.2390160208724207E-3,1.1999918942307696E-3,1.1609677675891185E-3,1.1219436409474674E-3,1.0829195143058164E-3,1.0438953876641653E-3,1.0048712610225142E-3]
[413,"Other assets",null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.12539118006250002,0.12200222925000002,0.11861327843750002,0.11522432762500003,0.11183537681250003,0.10844642600000003,0.10505747518750003,0.10166852437500003,9.8279573562500028E-2,9.4890622750000028E-2,9.1501671937500029E-2,8.8112721125000029E-2,8.472377031250003E-2,8.133481950000003E-2,7.7945868687500031E-2,7.4556917875000031E-2,7.1167967062500032E-2,6.7779016250000032E-2,6.4390065437500033E-2,6.1001114625000033E-2,5.7612163812500033E-2,5.4223213000000034E-2,5.0834262187500034E-2,4.7445311375000035E-2,4.4056360562500035E-2,4.0667409750000036E-2,3.7278458937500036E-2,3.3889508125000037E-2,3.0500557312500037E-2,2.7111606500000038E-2,2.3722655687500038E-2,2.0333704875000039E-2,1.6944754062500039E-2,1.355580325000004E-2,1.016685243750004E-2,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,0,0,0,0,0,0,0,0,0,0]
[414,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415,"Non-depreciable assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[416,"Total",null,0,0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500012,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333345,0.82190259262500032,0.81199921791666696,0.80209584320833349,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.76248234437500029,0.75257896966666704,0.74267559495833368,0.73277222025000033,0.72286884554166708,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833388,0.67335197200000041,0.66344859729166727,0.65354522258333392,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166725,0.594124974333334,0.58422159962500064,0.57431822491666751,0.56441485020833415,0.55451147550000091,0.54460810079166755,0.50617159968750081,0.48057957843750088,0.45498755718750072,0.42939553593750079,0.40380351468750075,0.40482112008648063,0.37742853448962316,0.35003594889276574,0.3226433632959082,0.29525077769905078,0.2678581921021933,0.24046560650533585,0.21307302090847838,0.18568043531162093,0.15828784971476348]
[417,"2000-12-31"]
[418,"Life (years) (years)"]
[419,"Pipeline and laterals",null,null,null,null,null,70,69.75,69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47]
[420,"Main line valve and scraper stations",null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[421,"Compressor stations",null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[422,"Receipt and delivery point facilities",null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[423,"SCADA and communications",null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[424,"Cathodic protection",null,null,null,null,null,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[425,"Maintenance bases and depots",null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[426,"Other assets",null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[427,"Equity Raising Cost"]
[428,"Non-depreciable assets"]
[429]
[430,"Opening Asset Values"]
[431,"Pipeline and laterals",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[432,"Main line valve and scraper stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[433,"Compressor stations",null,null,null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.48440520500000084,0.46018494475000082,0.43596468450000081,0.4117444242500008,0.41478899730206464,0.3888646849706856,0.36294037263930656,0.33701606030792752,0.31109174797654848,0.28516743564516944,0.2592431233137904,0.23331881098241136,0.20739449865103232,0.18147018631965328]
[434,"Receipt and delivery point facilities",null,null,null,null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.6706039999999934E-2,2.5370737999999934E-2,2.4035435999999934E-2,2.2700133999999934E-2,2.28679862213883E-2,2.1438737082551531E-2,2.0009487943714762E-2,1.8580238804877993E-2,1.7150989666041224E-2,1.5721740527204455E-2,1.4292491388367686E-2,1.2863242249530917E-2,1.1433993110694148E-2,1.0004743971857379E-2]
[435,"SCADA and communications",null,null,null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.8418132500000054E-3,3.7253946666666723E-3,3.6089760833333392E-3,3.4925575000000061E-3,3.376138916666673E-3,3.2597203333333399E-3,3.1433017500000064E-3,3.0268831666666728E-3,2.9104645833333397E-3,2.7940460000000066E-3,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.3209656262775998E-18,0,0,0,0,0,0,0,0,0]
[436,"Cathodic protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[437,"Maintenance bases and depots",null,null,null,null,null,1.8229499999999998E-3,1.8138352499999998E-3,1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,1.7226877499999999E-3,1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,1.5859665E-3,1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4583600000000001E-3,1.4219010000000002E-3,1.3854420000000002E-3,1.3489830000000002E-3,1.4048685590994376E-3,1.3658444324577866E-3,1.3268203058161355E-3,1.2877961791744844E-3,1.2487720525328333E-3,1.2097479258911822E-3,1.1707237992495312E-3,1.1316996726078801E-3,1.092675545966229E-3,1.0536514193245779E-3]
[438,"Other assets",null,null,null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500004,0.12539118006250005,0.12200222925000005,0.11861327843750005,0.11522432762500005,0.11183537681250005,0.10844642600000005,0.10505747518750005,0.10166852437500006,9.8279573562500055E-2,9.4890622750000056E-2,9.1501671937500056E-2,8.8112721125000057E-2,8.4723770312500057E-2,8.1334819500000058E-2,7.7945868687500058E-2,7.4556917875000059E-2,7.1167967062500059E-2,6.777901625000006E-2,6.439006543750006E-2,6.1001114625000061E-2,5.7612163812500061E-2,5.4223213000000062E-2,5.0834262187500062E-2,4.7445311375000063E-2,4.4056360562500063E-2,4.0667409750000064E-2,3.7278458937500064E-2,3.3889508125000065E-2,3.0500557312500065E-2,2.7111606500000066E-2,2.3722655687500066E-2,2.0333704875000067E-2,1.6944754062500067E-2,1.3555803250000067E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.6419312525551992E-17,0,0,0,0,0,0,0,0,0]
[439,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[440,"Non-depreciable assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[441,"Total",null,0,0,0,0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500012,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333356,0.82190259262500032,0.81199921791666696,0.80209584320833349,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.7624823443750004,0.75257896966666715,0.7426755949583338,0.73277222025000033,0.72286884554166708,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833399,0.67335197200000052,0.66344859729166727,0.65354522258333392,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166736,0.59412497433333411,0.58422159962500075,0.57431822491666751,0.56441485020833415,0.55451147550000091,0.51256960500000082,0.48697758375000083,0.46138556250000079,0.4357935412500008,0.43906185208255244,0.41166926648569491,0.38427668088883749,0.35688409529197995,0.32949150969512253,0.30209892409826505,0.27470633850140763,0.24731375290455015,0.21992116730769271,0.19252858171083526]
[442,"Capex"]
[443,"Pipeline and laterals",null,null,null,null,0]
[444,"Main line valve and scraper stations",null,null,null,null,0]
[445,"Compressor stations",null,null,null,null,0.72660780749999998]
[446,"Receipt and delivery point facilities",null,null,null,null,4.0059059999999994E-2]
[447,"SCADA and communications",null,null,null,null,6.9851149999999992E-3]
[448,"Cathodic protection",null,null,null,null,0]
[449,"Maintenance bases and depots",null,null,null,null,1.8229499999999998E-3]
[450,"Other assets",null,null,null,null,0.13555803250000001]
[451,"Equity Raising Cost",null,null,null,null,0]
[452,"Non-depreciable assets",null,null,null,null,0]
[453,"Total",null,0,0,0,0.91103296499999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[454,"Depreciation"]
[455,"Pipeline and laterals",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[456,"Main line valve and scraper stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[457,"Compressor stations",null,null,null,null,null,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650624999992E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650624999992E-3,6.0550650624999992E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000009E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,6.0550650625000001E-3,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.592431233137904E-2,2.592431233137904E-2,2.5924312331379037E-2,2.5924312331379037E-2,2.5924312331379033E-2,2.592431233137904E-2,2.592431233137904E-2,2.592431233137904E-2,2.592431233137904E-2,2.592431233137904E-2]
[458,"Receipt and delivery point facilities",null,null,null,null,null,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.338255E-4,3.3382550000000006E-4,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.4292491388367687E-3,1.4292491388367687E-3,1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3]
[459,"SCADA and communications",null,null,null,null,null,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333331E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333331E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333333E-4,1.1641858333333331E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333333E-4,1.1641858333333332E-4,1.1641858333333332E-4,1.1641858333333332E-4,2.7940460000000045E-3,0,0,0,0,2.3209656262775998E-18,0,0,0,0,0,0,0,0,0]
[460,"Cathodic protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461,"Maintenance bases and depots",null,null,null,null,null,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,9.1147499999999994E-6,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651048E-5,3.9024126641651048E-5,3.9024126641651048E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651035E-5,3.9024126641651035E-5,3.9024126641651035E-5]
[462,"Other assets",null,null,null,null,null,3.3889508124999995E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508124999991E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999991E-3,3.3889508125E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508125E-3,3.3889508125E-3,3.3889508124999991E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,3.3889508124999995E-3,1.3555803250000024E-2,0,0,0,0,4.6419312525551992E-17,0,0,0,0,0,0,0,0,0]
[463,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[464,"Non-depreciable assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[465,"Total",null,0,0,0,0,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333342E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,4.194187050000002E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.7392585596857508E-2,2.739258559685746E-2,2.7392585596857456E-2,2.7392585596857456E-2,2.7392585596857453E-2,2.739258559685746E-2,2.739258559685746E-2,2.739258559685746E-2,2.739258559685746E-2,2.739258559685746E-2]
[466,"Closing Asset Values"]
[467,"Pipeline and laterals",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[468,"Main line valve and scraper stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[469,"Compressor stations",null,null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.48440520500000084,0.46018494475000082,0.43596468450000081,0.4117444242500008,0.38752416400000078,0.3888646849706856,0.36294037263930656,0.33701606030792752,0.31109174797654848,0.28516743564516944,0.2592431233137904,0.23331881098241136,0.20739449865103232,0.18147018631965328,0.15554587398827424]
[470,"Receipt and delivery point facilities",null,null,null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.6706039999999934E-2,2.5370737999999934E-2,2.4035435999999934E-2,2.2700133999999934E-2,2.1364831999999934E-2,2.1438737082551531E-2,2.0009487943714762E-2,1.8580238804877993E-2,1.7150989666041224E-2,1.5721740527204455E-2,1.4292491388367686E-2,1.2863242249530917E-2,1.1433993110694148E-2,1.0004743971857379E-2,8.5754948330206103E-3]
[471,"SCADA and communications",null,null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.8418132500000054E-3,3.7253946666666723E-3,3.6089760833333392E-3,3.4925575000000061E-3,3.376138916666673E-3,3.2597203333333399E-3,3.1433017500000064E-3,3.0268831666666728E-3,2.9104645833333397E-3,2.7940460000000066E-3,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,0,0,0,0,0,0,0,0,0,0]
[472,"Cathodic protection",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[473,"Maintenance bases and depots",null,null,null,null,1.8229499999999998E-3,1.8138352499999998E-3,1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,1.7226877499999999E-3,1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,1.5859665E-3,1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4583600000000001E-3,1.4219010000000002E-3,1.3854420000000002E-3,1.3489830000000002E-3,1.3125240000000002E-3,1.3658444324577866E-3,1.3268203058161355E-3,1.2877961791744844E-3,1.2487720525328333E-3,1.2097479258911822E-3,1.1707237992495312E-3,1.1316996726078801E-3,1.092675545966229E-3,1.0536514193245779E-3,1.0146272926829269E-3]
[474,"Other assets",null,null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500004,0.12539118006250005,0.12200222925000005,0.11861327843750005,0.11522432762500005,0.11183537681250005,0.10844642600000005,0.10505747518750005,0.10166852437500006,9.8279573562500055E-2,9.4890622750000056E-2,9.1501671937500056E-2,8.8112721125000057E-2,8.4723770312500057E-2,8.1334819500000058E-2,7.7945868687500058E-2,7.4556917875000059E-2,7.1167967062500059E-2,6.777901625000006E-2,6.439006543750006E-2,6.1001114625000061E-2,5.7612163812500061E-2,5.4223213000000062E-2,5.0834262187500062E-2,4.7445311375000063E-2,4.4056360562500063E-2,4.0667409750000064E-2,3.7278458937500064E-2,3.3889508125000065E-2,3.0500557312500065E-2,2.7111606500000066E-2,2.3722655687500066E-2,2.0333704875000067E-2,1.6944754062500067E-2,1.3555803250000067E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,0,0,0,0,0,0,0,0,0,0]
[475,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[476,"Non-depreciable assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[477,"Total",null,0,0,0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500012,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333356,0.82190259262500032,0.81199921791666696,0.80209584320833349,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.7624823443750004,0.75257896966666715,0.7426755949583338,0.73277222025000033,0.72286884554166708,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833399,0.67335197200000052,0.66344859729166727,0.65354522258333392,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166736,0.59412497433333411,0.58422159962500075,0.57431822491666751,0.56441485020833415,0.55451147550000091,0.51256960500000082,0.48697758375000083,0.46138556250000079,0.4357935412500008,0.41020152000000076,0.41166926648569491,0.38427668088883749,0.35688409529197995,0.32949150969512253,0.30209892409826505,0.27470633850140763,0.24731375290455015,0.21992116730769271,0.19252858171083526,0.16513599611397778]
[478,"2001-03-31"]
[479,"Life (years)"]
[480,"Pipeline and laterals",null,null,null,null,null,null,70,69.75,69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,60.25,59.25,58.25,57.25,56.25,55.25,54.25,53.25,52.25,51.25,50.25,49.25,48.25,47.25]
[481,"Main line valve and scraper stations",null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25]
[482,"Compressor stations",null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25]
[483,"Receipt and delivery point facilities",null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25]
[484,"SCADA and communications",null,null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0]
[485,"Cathodic protection",null,null,null,null,null,null,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0]
[486,"Maintenance bases and depots",null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25]
[487,"Other assets",null,null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0]
[488,"Equity Raising Cost"]
[489,"Non-depreciable assets"]
[490]
[491,"Opening Asset Values"]
[492,"Pipeline and laterals",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[493,"Main line valve and scraper stations",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[494,"Compressor stations",null,null,null,null,null,null,2.0166781425,1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4620916533124966,1.4452860021249965,1.4284803509374964,1.3612577461874964,1.2940351414374964,1.2268125366874965,1.1595899319374965,1.1692224393254538,1.0972702892131181,1.0253181391007824,0.95336598898844682,0.88141383887611124,0.80946168876377556,0.73750953865143998,0.6655573885391044,0.59360523842676882,0.52165308831443324]
[495,"Receipt and delivery point facilities",null,null,null,null,null,null,2.4286092499999998E-2,2.408370839583333E-2,2.3881324291666662E-2,2.3678940187499994E-2,2.3476556083333325E-2,2.3274171979166657E-2,2.3071787874999989E-2,2.2869403770833321E-2,2.2667019666666652E-2,2.2464635562499984E-2,2.2262251458333316E-2,2.2059867354166648E-2,2.185748324999998E-2,2.1655099145833311E-2,2.1452715041666643E-2,2.1250330937499975E-2,2.1047946833333307E-2,2.0845562729166638E-2,2.064317862499997E-2,2.0440794520833302E-2,2.0238410416666634E-2,2.0036026312499965E-2,1.9833642208333297E-2,1.9631258104166629E-2,1.9428873999999961E-2,1.9226489895833292E-2,1.9024105791666624E-2,1.8821721687499956E-2,1.8619337583333288E-2,1.8416953479166619E-2,1.8214569374999951E-2,1.8012185270833283E-2,1.7809801166666615E-2,1.7607417062499946E-2,1.7405032958333278E-2,1.720264885416661E-2,1.6393112437499944E-2,1.5583576020833278E-2,1.4774039604166612E-2,1.3964503187499946E-2,1.4080503832571083E-2,1.3214011289028247E-2,1.2347518745485411E-2,1.1481026201942576E-2,1.061453365839974E-2,9.7480411148569042E-3,8.8815485713140685E-3,8.0150560277712328E-3,7.1485634842283971E-3,6.2820709406855614E-3]
[496,"SCADA and communications",null,null,null,null,null,null,1.2955875000000001E-3,1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,5.8301437499999934E-4,5.6142124999999932E-4,5.3982812499999929E-4,1.0796562499999958E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[497,"Cathodic protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[498,"Maintenance bases and depots",null,null,null,null,null,null,1.067045E-3,1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.8564734999999994E-4,8.8031212499999989E-4,8.589712249999999E-4,8.3763032499999991E-4,8.1628942499999992E-4,7.9494852499999993E-4,8.2803592882270166E-4,8.0519355837242019E-4,7.8235118792213871E-4,7.5950881747185723E-4,7.3666644702157576E-4,7.1382407657129428E-4,6.9098170612101292E-4,6.6813933567073155E-4,6.4529696522045007E-4,6.224545947701687E-4]
[499,"Other assets",null,null,null,null,null,null,5.4521582499999992E-2,5.315854293749999E-2,5.1795503374999989E-2,5.0432463812499988E-2,4.9069424249999986E-2,4.7706384687499985E-2,4.6343345124999984E-2,4.4980305562499982E-2,4.3617265999999981E-2,4.225422643749998E-2,4.0891186874999978E-2,3.9528147312499977E-2,3.8165107749999976E-2,3.6802068187499974E-2,3.5439028624999973E-2,3.4075989062499971E-2,3.271294949999997E-2,3.1349909937499969E-2,2.9986870374999967E-2,2.8623830812499966E-2,2.7260791249999965E-2,2.5897751687499963E-2,2.4534712124999962E-2,2.3171672562499961E-2,2.1808632999999959E-2,2.0445593437499958E-2,1.9082553874999957E-2,1.7719514312499955E-2,1.6356474749999954E-2,1.4993435187499954E-2,1.3630395624999955E-2,1.2267356062499955E-2,1.0904316499999955E-2,9.5412769374999557E-3,8.1782373749999561E-3,6.8151978124999565E-3,1.3630395624999831E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[500,"Equity Raising Cost",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[501,"Non-depreciable assets",null,null,null,null,null,null,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.82982193319550968,0.82982193319550968,0.82982193319550968,0.82982193319550968,0.82982193319550968,0.82982193319550968,0.82982193319550968,0.82982193319550968,0.82982193319550968,0.82982193319550968]
[510,"Maintenance bases and depots",null,null,null,null,null,1.067045E-3]
[513,"Non-depreciable assets",null,null,null,null,null,0.77527623206521756]
[520,"SCADA and communications",null,null,null,null,null,null,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,4.3186249999999972E-4,1.079656249999999E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529,"Main line valve and scraper stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[532,"SCADA and communications",null,null,null,null,null,1.2955875000000001E-3,1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,5.8301437499999934E-4,5.6142124999999932E-4,5.3982812499999929E-4,1.0796562499999958E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[539,"2001-06-30"]
[542,"Main line valve and scraper stations",null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5]
[549,"Equity Raising Cost"]
[558,"Cathodic protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[561,"Equity Raising Cost",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568,"Receipt and delivery point facilities",null,null,null,null,null,null,2.4286092499999998E-2]
[577,"Pipeline and laterals",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[578,"Main line valve and scraper stations",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[586,"Non-depreciable assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[589,"Pipeline and laterals",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[596,"Other assets",null,null,null,null,null,null,5.4521582499999992E-2,5.315854293749999E-2,5.1795503374999989E-2,5.0432463812499988E-2,4.9069424249999986E-2,4.7706384687499985E-2,4.6343345124999984E-2,4.4980305562499982E-2,4.3617265999999981E-2,4.225422643749998E-2,4.0891186874999978E-2,3.9528147312499977E-2,3.8165107749999976E-2,3.6802068187499974E-2,3.5439028624999973E-2,3.4075989062499971E-2,3.271294949999997E-2,3.1349909937499969E-2,2.9986870374999967E-2,2.8623830812499966E-2,2.7260791249999965E-2,2.5897751687499963E-2,2.4534712124999962E-2,2.3171672562499961E-2,2.1808632999999959E-2,2.0445593437499958E-2,1.9082553874999957E-2,1.7719514312499955E-2,1.6356474749999954E-2,1.4993435187499954E-2,1.3630395624999955E-2,1.2267356062499955E-2,1.0904316499999955E-2,9.5412769374999557E-3,8.1782373749999561E-3,2.7260791249999784E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[605,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75]
[608,"Maintenance bases and depots",null,null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,40.75,39.75,38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75,27.75]
[615,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[624,"Total",null,0,0,0,0,0,0,0,2.0978484500000003,2.0794504467958332,2.0610524435916666,2.0426544403874995,2.0242564371833329,2.0058584339791663,1.9874604307749992,1.9690624275708326,1.950664424366666,1.9322664211624989,1.9138684179583321,1.8954704147541652,1.8770724115499988,1.858674408345832,1.8402764051416649,1.8218784019374983,1.8034803987333319,1.785082395529165,1.766684392324998,1.7482863891208313,1.7298883859166647,1.7114903827124976,1.693092379508331,1.6746943763041642,1.6562963730999976,1.6378983698958307,1.6195003666916639,1.601102363487497,1.5827043602833302,1.5643063570791638,1.5459083538749967,1.5275103506708299,1.5091123474666632,1.4907143442624968,1.4168755528744015,1.3444830888166632,1.2764296067499965,1.20837612468333,1.2205517216000119,1.1477102365736833,1.0748687515473545,1.0020272665210257,0.92918578149469688,0.85634429646836807,0.78350281144203937,0.71066132641571067,0.63781984138938197,0.56497835636305327]
[625,"Capex"]
[634,"Equity Raising Cost",null,null,null,null,null,null,null,0]
[637,"Depreciation"]
[644,"Maintenance bases and depots",null,null,null,null,null,null,null,null,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352249999999994E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352249999999994E-6,5.3352250000000002E-6,5.3352250000000002E-6,5.3352250000000011E-6,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.2842370450281429E-5,2.2842370450281429E-5,2.2842370450281429E-5,2.2842370450281429E-5,2.2842370450281429E-5,2.2842370450281422E-5,2.2842370450281422E-5,2.2842370450281422E-5,2.2842370450281418E-5,2.2842370450281422E-5]
[653,"Receipt and delivery point facilities",null,null,null,null,null,null,null,2.4286092499999998E-2,2.408370839583333E-2,2.3881324291666662E-2,2.3678940187499994E-2,2.3476556083333325E-2,2.3274171979166657E-2,2.3071787874999989E-2,2.2869403770833321E-2,2.2667019666666652E-2,2.2464635562499984E-2,2.2262251458333316E-2,2.2059867354166648E-2,2.185748324999998E-2,2.1655099145833311E-2,2.1452715041666643E-2,2.1250330937499975E-2,2.1047946833333307E-2,2.0845562729166638E-2,2.064317862499997E-2,2.0440794520833302E-2,2.0238410416666634E-2,2.0036026312499965E-2,1.9833642208333297E-2,1.9631258104166629E-2,1.9428873999999961E-2,1.9226489895833292E-2,1.9024105791666624E-2,1.8821721687499956E-2,1.8619337583333288E-2,1.8416953479166619E-2,1.8214569374999951E-2,1.8012185270833283E-2,1.7809801166666615E-2,1.7607417062499946E-2,1.679788064583328E-2,1.5988344229166614E-2,1.5178807812499948E-2,1.4369271395833282E-2,1.3559734979166616E-2,1.364725756079967E-2,1.2780765017256834E-2,1.1914272473713999E-2,1.1047779930171163E-2,1.0181287386628327E-2,9.3147948430854915E-3,8.4483022995426559E-3,7.5818097559998193E-3,6.7153172124569827E-3,5.8488246689141462E-3]
[656,"Maintenance bases and depots",null,null,null,null,null,null,null,1.067045E-3,1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.69641675E-4,8.4830077500000001E-4,8.2695987500000002E-4,8.0561897500000003E-4,7.8427807500000004E-4,8.1661474359756103E-4,7.9377237314727956E-4,7.7093000269699808E-4,7.4808763224671661E-4,7.2524526179643513E-4,7.0240289134615376E-4,6.7956052089587229E-4,6.5671815044559081E-4,6.3387577999530944E-4,6.1103340954502807E-4]
[662,"Life (years)"]
[671,"Equity Raising Cost"]
[672,"Non-depreciable assets"]
[681,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,1.067045E-3,1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.7497690000000006E-4,8.5363600000000006E-4,8.3229510000000007E-4,8.1095420000000008E-4,8.4516770666041299E-4,8.2232533621013151E-4,7.9948296575985003E-4,7.7664059530956856E-4,7.5379822485928708E-4,7.3095585440900561E-4,7.0811348395872413E-4,6.8527111350844265E-4,6.6242874305816129E-4,6.3958637260787981E-4]
[684,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[691,"SCADA and communications",null,null,null,null,null,null,null,null,1.2955875000000001E-3]
[700,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[703,"SCADA and communications",null,null,null,null,null,null,null,null,null,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,2.1593125E-5,3.0230374999999984E-4,3.0230374999999984E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710,"Closing Asset Values"]
[719,"Equity Raising Cost",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[720,"Non-depreciable assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[729,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0]
[732,"Equity Raising Cost"]
[739,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,1.47807275E-2,1.4657554770833333E-2,1.4534382041666665E-2,1.4411209312499998E-2,1.428803658333333E-2,1.4164863854166663E-2,1.4041691124999995E-2,1.3918518395833327E-2,1.379534566666666E-2,1.3672172937499992E-2,1.3549000208333325E-2,1.3425827479166657E-2,1.330265474999999E-2,1.3179482020833322E-2,1.3056309291666655E-2,1.2933136562499987E-2,1.280996383333332E-2,1.2686791104166652E-2,1.2563618374999985E-2,1.2440445645833317E-2,1.2317272916666649E-2,1.2194100187499982E-2,1.2070927458333314E-2,1.1947754729166647E-2,1.1824581999999979E-2,1.1701409270833312E-2,1.1578236541666644E-2,1.1455063812499977E-2,1.1331891083333309E-2,1.1208718354166642E-2,1.1085545624999974E-2,1.0962372895833307E-2,1.046968197916664E-2,9.9769910624999732E-3,9.4843001458333066E-3,8.9916092291666399E-3,9.0968722275445307E-3,8.5695173158028184E-3,8.042162404061106E-3,7.5148074923193937E-3,6.9874525805776813E-3,6.460097668835969E-3,5.9327427570942575E-3,5.405387845352546E-3,4.8780329336108345E-3,4.350678021869123E-3]
[747,"Capex"]
[754,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,5.5000000000000003E-4]
[757,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,-0.62739353945652176]
[766,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7499999999999999E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000004E-6,2.7500000000000008E-6,2.7500000000000004E-6,2.7500000000000004E-6,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.1773921200750449E-5,1.1773921200750449E-5,1.1773921200750449E-5,1.1773921200750447E-5,1.1773921200750447E-5,1.1773921200750446E-5,1.1773921200750446E-5,1.1773921200750444E-5,1.1773921200750446E-5,1.1773921200750444E-5]
[767,"Other assets",null,null,null,null,null,null,null,null,null,null,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,2.2043976874999999E-3,8.817590750000024E-3,8.817590750000024E-3,2.2043976875000121E-3,0,0,7.4270900040883192E-18,0,0,0,0,0,0,0,0,0]
[776,"SCADA and communications",null,null,null,null,null,null,null,null,null,1.39746075E-2,1.3741697375E-2,1.3508787250000001E-2,1.3275877125000002E-2,1.3042967000000003E-2,1.2810056875000003E-2,1.2577146750000004E-2,1.2344236625000005E-2,1.2111326500000005E-2,1.1878416375000006E-2,1.1645506250000007E-2,1.1412596125000007E-2,1.1179686000000008E-2,1.0946775875000009E-2,1.071386575000001E-2,1.048095562500001E-2,1.0248045500000011E-2,1.0015135375000012E-2,9.7822252500000123E-3,9.549315125000013E-3,9.3164050000000137E-3,9.0834948750000144E-3,8.8505847500000151E-3,8.6176746250000158E-3,8.3847645000000165E-3,8.1518543750000172E-3,7.9189442500000179E-3,7.6860341250000177E-3,7.4531240000000176E-3,7.2202138750000174E-3,6.9873037500000172E-3,6.754393625000017E-3,3.7524409027777962E-3,7.5048818055557538E-4,1.9949319973733282E-17,1.9949319973733282E-17,1.9949319973733282E-17,0,0,0,0,0,0,0,0,0,0]
[779,"Other assets",null,null,null,null,null,null,null,null,null,8.8175907500000011E-2,8.5971509812500013E-2,8.3767112125000015E-2,8.1562714437500017E-2,7.9358316750000019E-2,7.715391906250002E-2,7.4949521375000022E-2,7.2745123687500024E-2,7.0540726000000026E-2,6.8336328312500028E-2,6.6131930625000029E-2,6.3927532937500031E-2,6.1723135250000033E-2,5.9518737562500035E-2,5.7314339875000037E-2,5.5109942187500038E-2,5.290554450000004E-2,5.0701146812500042E-2,4.8496749125000044E-2,4.6292351437500046E-2,4.4087953750000047E-2,4.1883556062500049E-2,3.9679158375000051E-2,3.7474760687500053E-2,3.5270363000000055E-2,3.3065965312500056E-2,3.0861567625000058E-2,2.865716993750006E-2,2.6452772250000062E-2,2.4248374562500064E-2,2.2043976875000065E-2,1.9839579187500067E-2,1.1021988437500043E-2,2.204397687500019E-3,6.9388939039072284E-18,6.9388939039072284E-18,6.9388939039072284E-18,0,0,0,0,0,0,0,0,0,0]
[786,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5]
[795]
[802,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[805,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[814,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,0]
[815,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,5.5000000000000003E-4]
[822,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[830,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[833,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[842,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[849,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,21.75,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75]
[852,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,41.75,40.75,39.75,38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75]
[861,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,1.47807275E-2,1.4657554770833333E-2,1.4534382041666665E-2,1.4411209312499998E-2,1.428803658333333E-2,1.4164863854166663E-2,1.4041691124999995E-2,1.3918518395833327E-2,1.379534566666666E-2,1.3672172937499992E-2,1.3549000208333325E-2,1.3425827479166657E-2,1.330265474999999E-2,1.3179482020833322E-2,1.3056309291666655E-2,1.2933136562499987E-2,1.280996383333332E-2,1.2686791104166652E-2,1.2563618374999985E-2,1.2440445645833317E-2,1.2317272916666649E-2,1.2194100187499982E-2,1.2070927458333314E-2,1.1947754729166647E-2,1.1824581999999979E-2,1.1701409270833312E-2,1.1578236541666644E-2,1.1455063812499977E-2,1.1331891083333309E-2,1.1208718354166642E-2,1.0716027437499975E-2,1.0223336520833308E-2,9.7306456041666416E-3,9.237954687499975E-3,9.3605496834153895E-3,8.8331947716736772E-3,8.3058398599319648E-3,7.7784849481902524E-3,7.2511300364485401E-3,6.7237751247068277E-3,6.1964202129651154E-3,5.669065301223403E-3,5.1417103894816907E-3,4.6143554777399792E-3]
[862,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,1.39746075E-2,1.3741697375E-2,1.3508787250000001E-2,1.3275877125000002E-2,1.3042967000000003E-2,1.2810056875000003E-2,1.2577146750000004E-2,1.2344236625000005E-2,1.2111326500000005E-2,1.1878416375000006E-2,1.1645506250000007E-2,1.1412596125000007E-2,1.1179686000000008E-2,1.0946775875000009E-2,1.071386575000001E-2,1.048095562500001E-2,1.0248045500000011E-2,1.0015135375000012E-2,9.7822252500000123E-3,9.549315125000013E-3,9.3164050000000137E-3,9.0834948750000144E-3,8.8505847500000151E-3,8.6176746250000158E-3,8.3847645000000165E-3,8.1518543750000172E-3,7.9189442500000179E-3,7.6860341250000177E-3,7.4531240000000176E-3,7.2202138750000174E-3,4.5946815568182007E-3,1.9691492386363831E-3,2.0816681711721685E-17,2.0816681711721685E-17,2.2281270012264958E-17,0,0,0,0,0,0,0,0,0]
[871,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,0]
[878,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0]
[881,"Depreciation"]
[890,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[897,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,1.47807275E-2,1.4657554770833333E-2,1.4534382041666665E-2,1.4411209312499998E-2,1.428803658333333E-2,1.4164863854166663E-2,1.4041691124999995E-2,1.3918518395833327E-2,1.379534566666666E-2,1.3672172937499992E-2,1.3549000208333325E-2,1.3425827479166657E-2,1.330265474999999E-2,1.3179482020833322E-2,1.3056309291666655E-2,1.2933136562499987E-2,1.280996383333332E-2,1.2686791104166652E-2,1.2563618374999985E-2,1.2440445645833317E-2,1.2317272916666649E-2,1.2194100187499982E-2,1.2070927458333314E-2,1.1947754729166647E-2,1.1824581999999979E-2,1.1701409270833312E-2,1.1578236541666644E-2,1.1455063812499977E-2,1.1331891083333309E-2,1.1208718354166642E-2,1.0716027437499975E-2,1.0223336520833308E-2,9.7306456041666416E-3,9.237954687499975E-3,8.7452637708333083E-3,8.8331947716736772E-3,8.3058398599319648E-3,7.7784849481902524E-3,7.2511300364485401E-3,6.7237751247068277E-3,6.1964202129651154E-3,5.669065301223403E-3,5.1417103894816907E-3,4.6143554777399792E-3,4.0870005659982677E-3]
[899,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[908,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[909,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[918,"Opening Asset Values"]
[925,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,5.5000000000000003E-4,5.4724999999999999E-4,5.4449999999999995E-4,5.4174999999999991E-4,5.3899999999999987E-4,5.3624999999999983E-4,5.3349999999999979E-4,5.3074999999999975E-4,5.2799999999999972E-4,5.2524999999999968E-4,5.2249999999999964E-4,5.197499999999996E-4,5.1699999999999956E-4,5.1424999999999952E-4,5.1149999999999948E-4,5.0874999999999944E-4,5.059999999999994E-4,5.0324999999999936E-4,5.0049999999999932E-4,4.9774999999999928E-4,4.9499999999999924E-4,4.922499999999992E-4,4.8949999999999916E-4,4.8674999999999917E-4,4.8399999999999919E-4,4.812499999999992E-4,4.7849999999999922E-4,4.7574999999999923E-4,4.7299999999999925E-4,4.6199999999999925E-4,4.5099999999999925E-4,4.3999999999999926E-4,4.2899999999999926E-4,4.4740900562851709E-4,4.3563508442776662E-4,4.2386116322701615E-4,4.1208724202626567E-4,4.003133208255152E-4,3.8853939962476473E-4,3.7676547842401426E-4,3.6499155722326379E-4,3.5321763602251332E-4,3.4144371482176285E-4]
[928,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[937,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,5.5000000000000003E-4]
[944,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[947,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,2.3291012500000001E-4,2.3291012500000001E-4,2.3291012500000001E-4,2.3291012500000001E-4,2.3291012500000001E-4,2.3291012500000001E-4,2.3291012500000003E-4,2.3291012500000003E-4,2.3291012499999998E-4,2.3291012500000003E-4,2.3291012500000001E-4,2.3291012499999998E-4,2.3291012500000001E-4,2.3291012500000003E-4,2.3291012500000001E-4,2.3291012499999998E-4,2.3291012499999998E-4,2.3291012499999998E-4,2.3291012499999998E-4,2.3291012500000001E-4,2.3291012500000001E-4,2.3291012499999998E-4,2.3291012499999998E-4,2.3291012500000001E-4,2.3291012500000001E-4,2.3291012500000001E-4,2.3291012499999998E-4,2.3291012500000003E-4,2.484374666666666E-3,2.484374666666666E-3,2.4843746666666656E-3,1.7347234759768071E-18,0,2.1817076887009438E-17,0,0,0,0,0,0,0,0,0]
[954,"Closing Asset Values"]
[957,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,0.16236326750000002,0.16101024027083335,0.15965721304166669,0.15830418581250003,0.15695115858333336,0.1555981313541667,0.15424510412500003,0.15289207689583337,0.1515390496666667,0.15018602243750004,0.14883299520833337,0.14747996797916671,0.14612694075000005,0.14477391352083338,0.14342088629166672,0.14206785906250005,0.14071483183333339,0.13936180460416672,0.13800877737500006,0.13665575014583339,0.13530272291666673,0.13394969568750006,0.1325966684583334,0.13124364122916674,0.12989061400000007,0.12853758677083341,0.12718455954166674,0.12583153231250008,0.12447850508333341,0.11906639616666674,0.11365428725000007,0.1082421783333334,0.10283006941666673,9.7417960500000053E-2,9.8479058777282732E-2,9.268617296685433E-2,8.6893287156425927E-2,8.1100401345997525E-2,7.5307515535569122E-2,6.9514629725140734E-2,6.3721743914712345E-2,5.7928858104283949E-2,5.2135972293855554E-2,4.6343086483427158E-2]
[966,"2003-03-31"]
[973,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0]
[976,"Equity Raising Cost"]
[982,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4503147924999999,2.4298955025624998,2.4094762126249996,2.3890569226874994,2.3686376327499992,2.348218342812499,2.3277990528749988,2.3073797629374986,2.2869604729999984,2.2665411830624982,2.246121893124998,2.2257026031874978,2.2052833132499976,2.1848640233124974,2.1644447333749972,2.144025443437497,2.1236061534999968,2.1031868635624966,2.0827675736249964,2.0623482836874962,2.041928993749996,2.0215097038124958,2.0010904138749956,1.9806711239374957,1.9602518339999957,1.9398325440624957,1.9194132541249957,1.8989939641874958,1.8173168044374957,1.7356396446874955,1.6539624849374954,1.5722853251874953,1.5954820982778444,1.5080584216598802,1.4206347450419161,1.333211068423952,1.2457873918059879,1.1583637151880237,1.0709400385700596,0.98351636195209557,0.89609268533413156,0.80866900871616754]
[991,"Capex"]
[994,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,2.4503147924999999]
[1001,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,1.4593287686413037]
[1004,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1013,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1020,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,1.7346817499999997E-2,1.7057703874999997E-2,1.6768590249999996E-2,1.6479476624999996E-2,1.6190362999999996E-2,1.5901249374999996E-2,1.5612135749999995E-2,1.5323022124999995E-2,1.5033908499999995E-2,1.4744794874999995E-2,1.4455681249999994E-2,1.4166567624999994E-2,1.3877453999999994E-2,1.3588340374999994E-2,1.3299226749999993E-2,1.3010113124999993E-2,1.2720999499999993E-2,1.2431885874999993E-2,1.2142772249999993E-2,1.1853658624999992E-2,1.1564544999999992E-2,1.1275431374999992E-2,1.0986317749999992E-2,1.0697204124999991E-2,1.0408090499999991E-2,1.0118976874999991E-2,9.8298632499999906E-3,9.5407496249999904E-3,6.6051343557692235E-3,3.6695190865384565E-3,7.3390381730768957E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[1023,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,4.5699414999999979E-2,4.4556929624999977E-2,4.3414444249999976E-2,4.2271958874999974E-2,4.1129473499999972E-2,3.998698812499997E-2,3.8844502749999968E-2,3.7702017374999966E-2,3.6559531999999964E-2,3.5417046624999962E-2,3.427456124999996E-2,3.3132075874999958E-2,3.1989590499999956E-2,3.0847105124999954E-2,2.9704619749999953E-2,2.8562134374999951E-2,2.7419648999999949E-2,2.6277163624999947E-2,2.5134678249999945E-2,2.3992192874999943E-2,2.2849707499999941E-2,2.1707222124999939E-2,2.0564736749999937E-2,1.9422251374999935E-2,1.8279765999999933E-2,1.7137280624999932E-2,1.599479524999993E-2,1.4852309874999928E-2,1.0282368374999948E-2,5.7124268749999679E-3,1.142485374999988E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[1032,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5]
[1039]
[1042,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1049,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1052,"Capex"]
[1059,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1067,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,2.0419289937499998E-2,8.1677159750000006E-2,8.167715975000002E-2,8.1677159750000006E-2,8.1677159749999992E-2,8.1677159750000006E-2,8.7423676617964116E-2,8.742367661796413E-2,8.742367661796413E-2,8.742367661796413E-2,8.7423676617964116E-2,8.7423676617964116E-2,8.7423676617964116E-2,8.7423676617964116E-2,8.7423676617964102E-2,8.7423676617964102E-2]
[1070,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,6.5787500000000007E-5,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.8166430581613489E-4,2.8166430581613494E-4,2.8166430581613489E-4,1.4083215290806747E-4,0,1.0842021724855044E-19,0,0,0,0]
[1077,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1086,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1089,"Life (years)"]
[1096,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,42.75,41.75,40.75,39.75,38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75]
[1099,"Non-depreciable assets"]
[1108,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1115,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1118,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7346817499999997E-2]
[1125,"Depreciation"]
[1134,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1137,"Closing Asset Values"]
[1143,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9472500000000002E-3,3.8814625000000002E-3,3.8156750000000001E-3,3.7498875000000001E-3,3.6841E-3,3.6183125E-3,3.552525E-3,3.4867374999999999E-3,3.4209499999999999E-3,3.3551624999999998E-3,3.2893749999999998E-3,3.2235874999999997E-3,3.1577999999999997E-3,3.0920124999999996E-3,3.0262249999999996E-3,2.9604374999999995E-3,2.8946499999999995E-3,2.8288624999999994E-3,2.7630749999999994E-3,2.6972874999999993E-3,2.6314999999999993E-3,2.5657124999999992E-3,2.4999249999999992E-3,2.4341374999999991E-3,2.3683499999999991E-3,2.3025624999999991E-3,2.0394124999999993E-3,1.7762624999999993E-3,1.5131124999999994E-3,1.2499624999999994E-3,9.8681249999999941E-4,7.7457684099437117E-4,4.9291253517823623E-4,2.1124822936210129E-4,8.1315162936412833E-20,8.1315162936412833E-20,0,0,0,0,0]
[1146,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1153,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[1162,"Opening Asset Values"]
[1165,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4503147924999999,2.4298955025624998,2.4094762126249996,2.3890569226874994,2.3686376327499992,2.348218342812499,2.3277990528749988,2.3073797629374986,2.2869604729999984,2.2665411830624982,2.246121893124998,2.2257026031874978,2.2052833132499976,2.1848640233124974,2.1644447333749972,2.144025443437497,2.1236061534999968,2.1031868635624966,2.0827675736249964,2.0623482836874962,2.041928993749996,2.0215097038124958,2.0010904138749956,1.9806711239374957,1.9602518339999957,1.8785746742499958,1.7968975144999957,1.7152203547499956,1.6335431949999957,1.6610498557413182,1.5736261791233541,1.48620250250539,1.3987788258874259,1.3113551492694617,1.2239314726514976,1.1365077960335335,1.0490841194155693,0.96166044279760521,0.87423676617964108]
[1172,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1181,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1184,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1191,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.8911362500000002E-4,2.6020226249999982E-3,2.6020226249999982E-3,2.6020226249999978E-3,2.6020226249999969E-3,0,0,0,0,0,0,0,0,0,0,0]
[1194,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,1.1424853750000013E-3,4.5699414999999851E-3,4.5699414999999851E-3,4.5699414999999851E-3,4.5699414999999799E-3,0,0,0,0,0,0,0,0,0,0,0]
[1201,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4503147924999999,2.4298955025624998,2.4094762126249996,2.3890569226874994,2.3686376327499992,2.348218342812499,2.3277990528749988,2.3073797629374986,2.2869604729999984,2.2665411830624982,2.246121893124998,2.2257026031874978,2.2052833132499976,2.1848640233124974,2.1644447333749972,2.144025443437497,2.1236061534999968,2.1031868635624966,2.0827675736249964,2.0623482836874962,2.041928993749996,2.0215097038124958,2.0010904138749956,1.9806711239374957,1.9602518339999957,1.8785746742499958,1.7968975144999957,1.7152203547499956,1.6335431949999957,1.5518660352499958,1.5736261791233541,1.48620250250539,1.3987788258874259,1.3113551492694617,1.2239314726514976,1.1365077960335335,1.0490841194155693,0.96166044279760521,0.87423676617964108,0.78681308956167695]
[1210,"2004-03-31"]
[1213,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,43.25,42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25]
[1220,"Equity Raising Cost"]
[1228,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.109894455,0.10806288075000001,0.10623130650000001,0.10439973225000002,0.10256815800000002,0.10073658375000002,9.890500950000003E-2,9.7073435250000034E-2,9.5241861000000039E-2,9.3410286750000043E-2,9.1578712500000048E-2,8.9747138250000053E-2,8.7915564000000057E-2,8.6083989750000062E-2,8.4252415500000066E-2,8.2420841250000071E-2,8.0589267000000075E-2,7.875769275000008E-2,7.6926118500000085E-2,7.5094544250000089E-2,7.3262970000000094E-2,7.1431395750000098E-2,6.9599821500000103E-2,6.7768247250000108E-2,5.1822777308823634E-2,3.587730736764716E-2,1.9931837426470689E-2,3.9863674852942191E-3,1.2626053006950141E-16,0,0,0,0,0,0,0,0,0]
[1231,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39829844999999997,0.38834098874999995,0.37838352749999993,0.36842606624999991,0.35846860499999988,0.34851114374999986,0.33855368249999984,0.32859622124999982,0.3186387599999998,0.30868129874999978,0.29872383749999976,0.28876637624999973,0.27880891499999971,0.26885145374999969,0.25889399249999967,0.24893653124999968,0.23897906999999968,0.22902160874999969,0.2190641474999997,0.2091066862499997,0.19914922499999971,0.18919176374999971,0.17923430249999972,0.16927684124999973,0.12944699624999972,8.9617151249999707E-2,4.9787306249999684E-2,9.9574612499996676E-3,0,0,0,0,0,0,0,0,0,0]
[1238,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0182189350000002]
[1241,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1248,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1257,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1260,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1267,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39829844999999997,0.38834098874999995,0.37838352749999993,0.36842606624999991,0.35846860499999988,0.34851114374999986,0.33855368249999984,0.32859622124999982,0.3186387599999998,0.30868129874999978,0.29872383749999976,0.28876637624999973,0.27880891499999971,0.26885145374999969,0.25889399249999967,0.24893653124999968,0.23897906999999968,0.22902160874999969,0.2190641474999997,0.2091066862499997,0.19914922499999971,0.18919176374999971,0.17923430249999972,0.16927684124999973,0.12944699624999972,8.9617151249999707E-2,4.9787306249999684E-2,9.9574612499996676E-3,0,0,0,0,0,0,0,0,0,0,0]
[1276,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5]
[1277,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[1286,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1289,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10989445499999999,0.10806288074999999,0.1062313065,0.10439973225,0.10256815800000001,0.10073658375000001,9.8905009500000016E-2,9.707343525000002E-2,9.5241861000000025E-2,9.3410286750000029E-2,9.1578712500000034E-2,8.9747138250000039E-2,8.7915564000000043E-2,8.6083989750000048E-2,8.4252415500000052E-2,8.2420841250000057E-2,8.0589267000000062E-2,7.8757692750000066E-2,7.6926118500000071E-2,7.5094544250000075E-2,7.326297000000008E-2,7.1431395750000085E-2,6.9599821500000089E-2,5.4133194500000092E-2,3.8666567500000096E-2,2.3199940500000099E-2,7.7333135000001007E-3,1.0212248755621439E-16,0,0,0,0,0,0,0,0,0]
[1296,"Capex"]
[1303,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1307,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5348565900000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1314,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1323,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0182189350000002,1.0097337772083335,1.0012486194166668,0.99276346162500007,0.98427830383333337,0.97579314604166667,0.96730798824999997,0.95882283045833328,0.95033767266666658,0.94185251487499988,0.93336735708333318,0.92488219929166648,0.91639704149999979,0.90791188370833309,0.89942672591666639,0.89094156812499969,0.882456410333333,0.8739712525416663,0.8654860947499996,0.8570009369583329,0.84851577916666621,0.84003062137499951,0.83154546358333281,0.79760483241666613,0.76366420124999945,0.72972357008333277,0.69578293891666609,0.66184230774999941,0.67207862381011518,0.63575004955010894,0.5994214752901027,0.56309290103009646,0.52676432677009022,0.49043575251008398,0.45410717825007774,0.4177786039900715,0.38145002973006525,0.34512145547005901]
[1324,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4447500000000009E-3,8.3743770833333338E-3,8.3040041666666668E-3,8.2336312499999998E-3,8.1632583333333328E-3,8.0928854166666658E-3,8.0225124999999987E-3,7.9521395833333317E-3,7.8817666666666647E-3,7.8113937499999977E-3,7.7410208333333307E-3,7.6706479166666636E-3,7.6002749999999966E-3,7.5299020833333296E-3,7.4595291666666626E-3,7.3891562499999956E-3,7.3187833333333285E-3,7.2484104166666615E-3,7.1780374999999945E-3,7.1076645833333275E-3,7.0372916666666605E-3,6.9669187499999934E-3,6.8965458333333264E-3,6.6150541666666601E-3,6.3335624999999937E-3,6.0520708333333274E-3,5.770579166666661E-3,5.4890874999999947E-3,5.57398390791119E-3,5.2726874804565312E-3,4.9713910530018723E-3,4.6700946255472135E-3,4.3687981980925546E-3,4.0675017706378958E-3,3.7662053431832369E-3,3.4649089157285781E-3,3.1636124882739192E-3,2.8623160608192604E-3]
[1333,"Life (years)"]
[1336,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,23.75,22.75,21.75,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75]
[1343,"Non-depreciable assets"]
[1352,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1359,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1362,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.109894455]
[1371,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1372,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,8.4851577916666664E-3,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.6328574260006227E-2,3.6328574260006227E-2,3.632857426000622E-2,3.632857426000622E-2,3.632857426000622E-2,3.6328574260006227E-2,3.632857426000622E-2,3.632857426000622E-2,3.632857426000622E-2,3.632857426000622E-2]
[1380,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,8.9090156412280713E-2,8.9090156412280713E-2,8.9090156412280713E-2,8.9090156412280713E-2,7.5373148017543815E-2,3.6629870687460993E-2,3.6629870687460889E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460889E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460882E-2]
[1383,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1390,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1399,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[1406,"Opening Asset Values"]
[1409,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0182189350000002,1.0097337772083335,1.0012486194166668,0.99276346162500007,0.98427830383333337,0.97579314604166667,0.96730798824999997,0.95882283045833328,0.95033767266666658,0.94185251487499988,0.93336735708333318,0.92488219929166648,0.91639704149999979,0.90791188370833309,0.89942672591666639,0.89094156812499969,0.882456410333333,0.8739712525416663,0.8654860947499996,0.8570009369583329,0.84851577916666621,0.81457514799999953,0.78063451683333285,0.74669388566666617,0.71275325449999949,0.7265714852001246,0.69024291094011836,0.65391433668011212,0.61758576242010588,0.58125718816009964,0.54492861390009339,0.50860003964008715,0.47227146538008091,0.43594289112007467,0.39961431686006843]
[1418,"Capex"]
[1419,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1428,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1431,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1438,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,9.9574612499999989E-3,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,3.9829844999999975E-2,0,0,0,0,0,0,0,0,0,0]
[1447,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.109894455,0.10806288075000001,0.10623130650000001,0.10439973225000002,0.10256815800000002,0.10073658375000002,9.890500950000003E-2,9.7073435250000034E-2,9.5241861000000039E-2,9.3410286750000043E-2,9.1578712500000048E-2,8.9747138250000053E-2,8.7915564000000057E-2,8.6083989750000062E-2,8.4252415500000066E-2,8.2420841250000071E-2,8.0589267000000075E-2,7.875769275000008E-2,7.6926118500000085E-2,7.5094544250000089E-2,7.3262970000000094E-2,5.8610376000000089E-2,4.3957782000000084E-2,2.9305188000000079E-2,1.4652594000000078E-2,8.5001450322863548E-17,0,0,0,0,0,0,0,0,0,0]
[1454,"2005-03-31"]
[1457,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,44.25,43.25,42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25]
[1463,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0]
[1466]
[1475,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1181790000000004E-2,7.4350317989787085E-2,6.7518845979574166E-2,6.0687373969361254E-2,5.3855901959148342E-2,4.702442994893543E-2,4.0192957938722518E-2,3.3361485928509606E-2,2.653001391829669E-2,1.9698541908083775E-2,1.2867069897870859E-2,6.0355978876579447E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1482,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23668579000000001]
[1485,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9700000000000001E-4]
[1494,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9564876485149158E-4,8.9564876485149147E-4,8.9564876485149158E-4,8.9564876485149147E-4,8.9564876485149158E-4,8.9564876485149147E-4,8.9564876485149158E-4,8.9564876485149158E-4,8.9564876485149158E-4,8.9564876485149169E-4,8.9564876485149158E-4,8.9564876485149158E-4,8.9564876485149169E-4,8.9564876485149147E-4,8.9564876485149169E-4,8.9564876485149158E-4,8.9564876485149158E-4,8.9564876485149169E-4,8.9564876485149158E-4,8.6997411274384821E-3,8.6997411274384821E-3,8.6997411274384821E-3,8.6997411274384821E-3,8.6997411274384821E-3,9.3118242273989797E-3,9.3118242273989797E-3,9.3118242273989797E-3,9.3118242273989797E-3,9.3118242273989797E-3,9.3118242273989797E-3,9.3118242273989779E-3,9.3118242273989779E-3,9.3118242273989779E-3,9.3118242273989762E-3]
[1501,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1504,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.29650989992337162,0.2918949598467433,0.28728001977011497,0.28266507969348664,0.27805013961685832,0.29267313571801357,0.28773350473543108,0.28279387375284859,0.2778542427702661,0.27291461178768361,0.26797498080510113,0.26303534982251864,0.25809571883993615,0.25315608785735366,0.24821645687477115]
[1513,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1514,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64429108999999996,0.63631791476144717,0.62834473952289427,0.62037156428434159,0.61239838904578869,0.60442521380723591,0.59645203856868312,0.58847886333013033,0.58050568809157743,0.57253251285302464,0.56455933761447197,0.55658616237591907,0.54940886125992128,0.54826715803158133,0.54712545480324148,0.54598375157490153,0.54484204834656169,0.54370034511822174,0.5425586418898819,0.54141693866154195,0.5242015418108199,0.50698614496009786,0.48977074810937593,0.47255535125865394,0.45533995440793196,0.4720575625791304,0.45777509313769327,0.44349262369625614,0.42921015425481907,0.41492768481338199,0.40066847604553657,0.38641702083555507,0.37216556562557362,0.35791411041559218,0.34366265520561068]
[1523,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5]
[1530,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1533,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5541100000000001E-3,5.3080555365115929E-3,5.0620010730231856E-3,4.8159466095347783E-3,4.5698921460463711E-3,4.3238376825579638E-3,4.0777832190695565E-3,3.8317287555811493E-3,3.585674292092742E-3,3.3396198286043347E-3,3.0935653651159275E-3,2.8475109016275202E-3,2.6014564381391129E-3,2.3554019746507057E-3,2.1093475111622984E-3,1.8632930476738911E-3,1.6172385841854839E-3,1.3711841206970766E-3,1.1251296572086693E-3,9.2056062862527473E-4,7.1599160004188014E-4,5.1142257145848555E-4,3.0685354287509096E-4,1.0948089193886076E-4,0,0,0,0,0,0,0,0,0]
[1540,"Capex"]
[1548,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19462149999999998]
[1551,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54010604923076933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1560,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129155E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129155E-3,6.8314720102129155E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129155E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,1.3028182512030457E-2,1.3028182512030457E-2,1.3028182512030457E-2,1.3028182512030457E-2,1.3028182512030457E-2,6.9723997402563569E-3,0,0,0,0,0,0,0,0,0]
[1561,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1570,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1577,"Life (years)"]
[1580,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,24.75,23.75,22.75,21.75,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75]
[1589,"Opening Asset Values"]
[1596,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1599,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1606,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4376000000000008E-4]
[1609,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6212630000000003E-2]
[1618,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,2.4605446348840716E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1624,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,7.9731752385528137E-3,1.9994132765844409E-3,1.9994132765844409E-3,1.9994132765844409E-3,1.9994132765844409E-3,1.9994132765844409E-3,2.1400849423854097E-3,2.1400849423854097E-3,2.1400849423854093E-3,2.1400849423854093E-3,2.1400849423854093E-3,2.1400849423854089E-3,2.1400849423854084E-3,2.1400849423854084E-3,2.1400849423854084E-3,2.1400849423854084E-3]
[1627,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1636,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14414492000000001,0.13617174476144717,0.12819856952289438,0.12022539428434156,0.11229267689974239,0.10456555612467799,9.6838435349613589E-2,8.9111314574549169E-2,8.1384193799484764E-2,7.3657073024420358E-2,6.5929952249355939E-2,5.8202831474291533E-2,5.6240744821782103E-2,5.5345096056930609E-2,5.4449447292079116E-2,5.3553798527227622E-2,5.2658149762376129E-2,5.1762500997524635E-2,4.9763087720940187E-2,4.7763674444355746E-2,4.5764261167771304E-2,4.3764847891186863E-2,4.1765434614602422E-2,4.2563818336471403E-2,4.0423733394085996E-2,3.8283648451700583E-2,3.614356350931517E-2,3.4003478566929757E-2,3.1863393624544344E-2,2.9723308682158934E-2,2.7583223739773528E-2,2.5443138797388118E-2,2.3303053855002708E-2]
[1643,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[1646,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[1653,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7458820000000004E-2,3.656317123514851E-2,3.5667522470297017E-2,3.4771873705445523E-2,3.387622494059403E-2,3.2980576175742536E-2,3.2084927410891043E-2,3.1189278646039553E-2,3.0293629881188062E-2,2.9397981116336572E-2,2.8502332351485082E-2,2.7606683586633592E-2,2.6711034821782102E-2,2.5815386056930612E-2,2.4919737292079122E-2,2.4024088527227632E-2,2.3128439762376142E-2,2.2238884386900137E-2,2.1349329011424133E-2,2.0459773635948128E-2,1.9570218260472123E-2,1.9994968435066204E-2,1.9042827081015432E-2,1.8090685726964661E-2,1.7138544372913889E-2,1.6186403018863118E-2,1.5234261664812346E-2,1.4282120310761575E-2,1.3329978956710804E-2,1.2377837602660032E-2,1.1425696248609261E-2]
[1656,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1665,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7458820000000004E-2]
[1672,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1675,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1682,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8314720102129155E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129155E-3,6.8314720102129155E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129155E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,6.8314720102129146E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1691,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1694,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8034650000000006E-2,8.1203177989787087E-2,7.4371705979574168E-2,6.7540233969361249E-2,6.0708761959148337E-2,5.3877289948935425E-2,4.7045817938722506E-2,4.0214345928509587E-2,3.3382873918296675E-2,2.655140190808376E-2,1.9719929897870844E-2,1.2888457887657929E-2,6.0569858774450142E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1701,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,45.25,44.25,43.25,42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25]
[1703,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,25.25,24.25,23.25,22.25,21.25,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25]
[1712,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1719,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15023144999999999,0.14604769940224654,0.1418639488044931,0.13768019820673966,0.13349644760898621,0.12931269701123277,0.12512894641347933,0.12094519581572588,0.11676144521797244,0.11257769462021899,0.10839394402246555,0.10421019342471211,0.10002644282695866,9.5842692229205217E-2,9.1658941631451774E-2,8.747519103369833E-2,7.3479160468306617E-2,5.9483129902914905E-2,4.5487099337523193E-2,3.1491068772131481E-2,1.8725927386388438E-2,3.7451854772776877E-3,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,0,0,0,0]
[1722,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64034647173913006,0.62451563800729448,0.60868480427545879,0.59285397054362321,0.57702313681178752,0.56119230307995194,0.55118150815260947,0.54283109088818926,0.53448067362376916,0.52613025635934907,0.51777983909492897,0.50942942183050888,0.50107900456608878,0.49560564396833529,0.49142189337058184,0.4872381427728284,0.47272091487410334,0.45820368697537828,0.44368645907665327,0.42916923117792821,0.44382545566751486,0.42828684681906704,0.42398379440245226,0.42342592746311519,0.42286806052377807,0.422310193584441,0.42175232664510393,0.42119445970576685,0.42063659276642973,0.42007872582709266]
[1729,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1738,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4804164674155162E-3,7.4804164674155153E-3,7.4804164674155162E-3,7.4804164674155162E-3,7.4804164674155162E-3,7.4804164674155162E-3,7.4804164674155153E-3,7.4804164674155162E-3,7.480416467415517E-3,7.4804164674155162E-3,7.4804164674155162E-3,7.480416467415517E-3,7.4804164674155162E-3,7.4804164674155162E-3,7.4804164674155153E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1741,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1748,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1751,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.3160232666666665E-2,1.2639035333333331E-2,1.2117837999999997E-2,1.1596640666666663E-2,1.1075443333333329E-2,1.129680552157598E-2,1.0738938582238894E-2,1.0181071642901808E-2,9.6232047035647219E-3,9.0653377642276357E-3,8.5074708248905513E-3,7.9496038855534669E-3,7.3917369462163816E-3,6.8338700068792963E-3,6.276003067542211E-3]
[1760,"Life (years)"]
[1767,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5]
[1770,"Non-depreciable assets"]
[1777,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20082489000000001,0.19665822333333333,0.19249155666666665,0.18832488999999997,0.18415822333333329,0.17999155666666661,0.17582488999999993,0.17165822333333325,0.16749155666666657,0.16332488999999989,0.15915822333333321,0.15499155666666653,0.15082488999999985,0.14665822333333317,0.14249155666666649,0.12056977871794854,9.8648000769230582E-2,7.6726222820512627E-2,5.4804444871794672E-2,3.5196175383893566E-2,1.1732058461297858E-2,5.2041704279304213E-18,5.2041704279304213E-18,5.2041704279304213E-18,5.2041704279304213E-18,0,0,0,0]
[1784,"Capex"]
[1788,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12254546000000001]
[1795,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75006958494505527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1798,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1805,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1814,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1817,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1824,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,25.75,24.75,23.75,22.75,21.75,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75]
[1833,"Opening Asset Values"]
[1836,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33582450000000003,0.32834408353258449,0.32086366706516894,0.3133832505977534,0.30590283413033786,0.29842241766292232,0.29094200119550678,0.28346158472809124,0.2759811682606757,0.26850075179326016,0.26102033532584462,0.25353991885842908,0.24605950239101357,0.23857908592359806,0.22966024159000559,0.22074139725641312,0.21182255292282065,0.20290370858922818,0.20763295508037558,0.19808661231805946,0.18854026955574335,0.17899392679342724,0.16944758403111113,0.15990124126879501,0.1503548985064789,0.14080855574416279,0.13126221298184668,0.12171587021953055]
[1843,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1846,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1853,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6156489999999996E-2]
[1861,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4262310280373833E-3,4.4262310280373833E-3,4.4262310280373833E-3,4.4262310280373833E-3,4.4262310280373833E-3,4.7376450309480822E-3,4.7376450309480822E-3,4.7376450309480822E-3,4.737645030948083E-3,4.737645030948083E-3,4.737645030948083E-3,4.737645030948083E-3,4.7376450309480822E-3,4.737645030948083E-3,4.737645030948083E-3]
[1864,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1871,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1880,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69419741000000001,0.67836657626816432,0.66253574253632863,0.64670490880449305,0.63087407507265736,0.61504324134082167,0.59921240760898609,0.58338157387715039,0.56755074014531459,0.5517199064134789,0.53588907268164321,0.52005823894980763,0.50422740521797194,0.48839657148613635,0.45610258245566709,0.42380859342519783,0.39151460439472857,0.35922061536425925,0.32692662633378999,0.31536195043441756,0.2856785116214508,0.27064299694303234,0.25560748226461388,0.24057196758619542,0.22553645290777691,0.210688819950647,0.1964048321573828,0.1821208443641186,0.1678368565708544]
[1883,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,69.75,69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53]
[1890,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[1893]
[1900,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1909,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20489235000000003]
[1912,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1919,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1928,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1929,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835636E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835636E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835633E-2,9.1982368416136436E-3,9.1982368416136436E-3,9.1982368416136436E-3,9.1982368416136436E-3,9.1982368416136436E-3,9.8453923417271706E-3,9.8453923417271723E-3,9.5495147987682168E-3,9.5495147987682168E-3,9.549514798768215E-3,9.5495147987682168E-3,9.5495147987682168E-3,9.549514798768215E-3,9.549514798768215E-3,9.5495147987682168E-3]
[1938,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2140009999999994E-2,4.7956259402246543E-2,4.3772508804493092E-2,3.9588758206739641E-2,3.540500760898619E-2,3.1221257011232739E-2,2.7037506413479288E-2,2.2853755815725837E-2,1.8670005217972387E-2,1.4486254620218936E-2,1.0302504022465485E-2,6.118753424712034E-3,1.9350028269585831E-3,1.6585738516787846E-3,1.382144876398986E-3,1.1057159011191875E-3,8.2928692583938892E-4,5.5285795055959037E-4,2.958775429589553E-4,0,0,0,0,0,0,0,0,0]
[1944,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,69.75,69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,66.25,65.25,64.25,63.25,62.25,61.25,60.25,59.25,58.25,57.25,56.25,55.25,54.25,53.25]
[1947,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,26.25,25.25,24.25,23.25,22.25,21.25,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25]
[1956,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1959,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.3815384036697248,0.36700360733944959,0.35246881100917438,0.33793401467889916,0.346152446656454,0.33059503332357965,0.31503761999070529,0.29948020665783093,0.28392279332495657,0.26836537999208221,0.25280796665920791,0.23725055332633357,0.22169313999345924,0.20613572666058491]
[1966,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68809745956521728,0.67154530460425388,0.65499314964329047,0.63844099468232685,0.62188883972136355,0.60533668476040003,0.58878452979943652,0.57223237483847311,0.5556802198775096,0.53912806491654619,0.52257590995558267,0.50602375499461927,0.4861720843051992,0.46632041361577914,0.44646874292635902,0.42661707223693895,0.43538398045564647,0.41413561623742101,0.3928872520191955,0.37563296208162816,0.3597100302376135,0.34378709839359883,0.32786416654958417,0.31194123470556956,0.29601830286155489,0.28009537101754023]
[1975,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4700090000000006E-2]
[1976,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1985,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1988,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1995,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.3815384036697248,0.36700360733944959,0.35246881100917438,0.33793401467889916,0.32339921834862395,0.33059503332357965,0.31503761999070529,0.29948020665783093,0.28392279332495657,0.26836537999208221,0.25280796665920791,0.23725055332633357,0.22169313999345924,0.20613572666058491,0.19057831332771058]
[2004,"Life (years)"]
[2011,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5]
[2014,"Non-depreciable assets"]
[2021,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0528380000000002E-2,6.6361713333333336E-2,6.219504666666667E-2,5.8028380000000004E-2,5.3861713333333339E-2,4.9695046666666673E-2,4.5528380000000007E-2,4.1361713333333341E-2,3.7195046666666676E-2,3.302838000000001E-2,2.8861713333333344E-2,2.5013484888888899E-2,2.1165256444444454E-2,1.7317028000000009E-2,1.3468799555555563E-2,1.0297440560767155E-2,6.1784643364602926E-3,2.0594881121534306E-3,0,0,0,0,0,0,0]
[2023,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2032,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4530830000000015E-2]
[2035,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2042,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2051,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6552154960963458E-2,1.6552154960963458E-2,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.434794550278257E-2,3.4347945502782577E-2,2.3159729149659147E-2,1.1971512796535719E-2,1.1971512796535719E-2,1.1971512796535719E-2,1.1971512796535719E-2,1.1971512796535719E-2,1.1971512796535719E-2,1.1971512796535719E-2]
[2058,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2061,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2070,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0]
[2071,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0]
[2080,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8372540000000001E-2,5.0721534147148403E-2,4.3070528294296799E-2,3.5419522441445195E-2,2.7768516588593594E-2,2.0117510735741993E-2,1.2466504882890393E-2,4.8154990300387909E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2083,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2090,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2099,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.9815456282847652E-2]
[2105,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,4.6367567567567558E-6,4.6367567567567558E-6,4.6367567567567558E-6,4.6367567567567558E-6,4.6367567567567558E-6,4.9629826073728502E-6,4.9629826073728485E-6,4.9629826073728485E-6,4.9629826073728477E-6,4.9629826073728485E-6,4.9629826073728485E-6,4.9629826073728485E-6,4.9629826073728485E-6,4.9629826073728477E-6,4.9629826073728477E-6]
[2108,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,2.1918031413612569E-4,2.1918031413612567E-4,2.1918031413612567E-4,2.1918031413612567E-4,2.1918031413612567E-4,2.3460106794495248E-4,2.3460106794495245E-4,2.3460106794495242E-4,2.3460106794495242E-4,2.346010679449524E-4,2.3460106794495245E-4,2.3460106794495242E-4,2.3460106794495242E-4,2.3460106794495242E-4,2.3460106794495242E-4]
[2117,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2403324324324321E-4,1.1939648648648645E-4,1.1475972972972969E-4,1.1012297297297293E-4,1.0548621621621617E-4,1.0794487171035948E-4,1.0298188910298662E-4,9.8018906495613771E-5,9.3055923888240918E-5,8.8092941280868065E-5,8.3129958673495213E-5,7.816697606612236E-5,7.3203993458749507E-5,6.8241010851376654E-5,6.3278028244003801E-5]
[2118,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7977360000000001E-2,1.3810693333333336E-2,9.6440266666666698E-3,5.4773600000000032E-3,1.3106933333333366E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2127,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,69.75,69.5,69.25,69,68.75,68.5,68.25,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54]
[2134,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[2137]
[2146,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9973899999999991E-3,1.2629075585548081E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2153,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0242159999999999E-2]
[2156,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2165,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6510058528516016E-3,7.6510058528516016E-3,7.6510058528516016E-3,7.6510058528516016E-3,7.6510058528516016E-3,7.6510058528516016E-3,7.6510058528516016E-3,7.6510058528516016E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2166,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2175,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2182,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9973899999999991E-3,1.2629075585548081E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2184,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2193,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,14.75,14.5,14.25,14,13.75,13.5,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0]
[2200,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2203,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2210,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6401810000000002E-2,3.633931E-2,2.6276810000000001E-2,1.6214310000000003E-2,7.2682500000000004E-3,7.2682500000000004E-3,7.2682500000000004E-3,7.2682500000000004E-3,6.3872500000000006E-3,5.5062500000000007E-3,4.6252500000000009E-3,3.744250000000001E-3,3.064698170731709E-3,2.1217141181988754E-3,1.1787300656660418E-3,2.3574601313320817E-4,0,0,0,0,0,0]
[2213,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2222,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.13580196448638293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2229,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2232,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2241,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2248,"Life (years)"]
[2251,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28.75,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5]
[2258,"Non-depreciable assets"]
[2265,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.0554279411764713E-2,4.3813708823529418E-2,3.7073138235294123E-2,3.0332567647058828E-2,2.5251846758084104E-2,1.8037033398631504E-2,1.0822220039178904E-2,3.6074066797263027E-3,2.1684043449710089E-18,2.1684043449710089E-18,0,0,0,0]
[2269,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2276,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2279,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.127893999999999E-2]
[2288,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2295,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.00625E-2,1.00625E-2,1.00625E-2,1.00625E-2,1.00625E-2,1.00625E-2,3.0069561735581087E-2,3.0069561735581087E-2,3.0069561735581087E-2,3.0069561735581087E-2,3.0069561735581087E-2,3.218515003780302E-2,3.218515003780302E-2,3.218515003780302E-2,2.3757579980414213E-2,1.5330009923025406E-2,1.5330009923025408E-2,1.5330009923025398E-2,1.5330009923025401E-2,1.2726032028160555E-2,1.0122054133295713E-2]
[2298,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2305,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2308,"2008-09-30"]
[2317,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9.75,9.5,9.25,9,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0]
[2324,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,3.9542804086956519E-2,3.8117838173913038E-2,3.6692872260869556E-2,3.5267906347826075E-2,3.6224010352802011E-2,3.4698788864262982E-2,3.3173567375723953E-2,3.1648345887184924E-2,3.0123124398645892E-2,2.8597902910106859E-2,2.7072681421567827E-2,2.5547459933028795E-2,2.4022238444489762E-2,2.249701695595073E-2]
[2327,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8755E-3,1.8755E-3,1.8755E-3,1.8755E-3,1.8755E-3,1.8755E-3,1.7390999999999999E-3,1.6026999999999999E-3,1.4662999999999998E-3,1.3298999999999997E-3,1.2774704502814256E-3,1.1314738273921199E-3,9.8547720450281422E-4,8.3948058161350842E-4,6.9348395872420262E-4,5.4748733583489682E-4,4.0149071294559103E-4,2.5549409005628523E-4,1.0949746716697938E-4,0]
[2334,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.002201E-2]
[2342,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2345,"Depreciation"]
[2352,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.5113989743589746E-4,2.5113989743589746E-4,2.5113989743589746E-4,2.5113989743589746E-4,2.5113989743589746E-4,2.6880921479771012E-4,2.6880921479771012E-4,2.6880921479771012E-4,2.6880921479771012E-4,2.6880921479771012E-4,2.6880921479771001E-4,2.6880921479771001E-4,2.6880921479771006E-4,2.6880921479771001E-4,2.6880921479771006E-4]
[2355,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2364,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.1991930102564101E-2,1.1740790205128204E-2,1.1489650307692306E-2,1.1238510410256409E-2,1.0987370512820512E-2,1.1491593932602106E-2,1.1222784717804395E-2,1.0953975503006684E-2,1.0685166288208973E-2,1.0416357073411263E-2,1.0147547858613553E-2,9.8787386438158441E-3,9.6099294290181332E-3,9.341120214220424E-3,9.0723109994227148E-3]
[2371,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,69.75,69.5,69.25,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55]
[2374,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,29.25,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[2381]
[2390,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6923119999999996E-2,6.8606199999999961E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2393,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66417979000000005,0.65411729000000007,0.64725667000000009,0.64725667000000009,0.64725667000000009,0.5996166855795062,0.55197670115901232,0.50433671673851843,0.45669673231802466,0.43783653785279802,0.38684477216444579,0.33585300647609356,0.28486124078774133,0.23386947509938913,0.22297007678752223,0.21207067847565525,0.20117128016378838,0.19027188185192145,0.17937248354005453]
[2400,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.616319E-2]
[2403,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2412,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.2973707142857143E-3,3.2973707142857143E-3,3.2973707142857143E-3,3.2973707142857148E-3,3.2973707142857143E-3,3.529362087242026E-3,3.529362087242026E-3,3.529362087242026E-3,3.5293620872420255E-3,3.5293620872420255E-3,3.529362087242026E-3,3.529362087242026E-3,3.5293620872420264E-3,3.5293620872420264E-3,0]
[2419,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.076866999999999E-2,6.076866999999999E-2,6.076866999999999E-2,6.076866999999999E-2,6.076866999999999E-2,5.9887964637681153E-2,5.9007259275362309E-2,5.8126553913043472E-2,5.7245848550724635E-2,5.6365143188405797E-2,5.9388127166571505E-2,5.8445458481387831E-2,5.7502789796204157E-2,5.6560121111020482E-2,5.5617452425836808E-2,5.4674783740653134E-2,5.3732115055469459E-2,5.2789446370285785E-2,5.1846777685102111E-2,5.0904108999918436E-2]
[2425,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1221339999999994E-2,7.1221339999999994E-2,7.1221339999999994E-2,7.1221339999999994E-2,7.1221339999999994E-2,6.976784326530612E-2,6.8314346530612247E-2,6.6860849795918373E-2,6.5407353061224499E-2,6.3953856326530625E-2,6.6897664441168597E-2,6.534190480300188E-2,6.3786145164835162E-2,6.2230385526668451E-2,6.067462588850174E-2,5.911886625033503E-2,5.7563106612168319E-2,5.6007346974001608E-2,5.4451587335834897E-2,5.2895827697668187E-2]
[2428,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2437,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,14.75,14.5,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25]
[2440,"Equity Raising Cost"]
[2447,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2450,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2457,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7114489999999998E-2]
[2466,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1833149721739129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2469,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.892826371177417E-4,5.892826371177417E-4,5.892826371177417E-4,5.892826371177417E-4,5.892826371177417E-4,5.8928263711774192E-4,5.8928263711774203E-4,5.8928263711774203E-4,5.8928263711774203E-4,5.8928263711774214E-4]
[2476,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2485,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10849443,0.10849443,0.10849443,0.10849443,0.10088078578947368,9.326714157894736E-2,8.5653497368421039E-2,7.8039853157894717E-2,7.0426208947368396E-2,6.7231835238965115E-2,5.9082521876666308E-2,5.0933208514367501E-2,4.2783895152068693E-2,3.4634581789769886E-2,2.6485268427471089E-2,1.8335955065172292E-2,1.0186641702873495E-2,2.0373283405746984E-3,0]
[2488,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2495,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29.75,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5]
[2502,"Non-depreciable assets"]
[2504,"Opening Asset Values"]
[2513,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2516,"Capex"]
[2523,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2532,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2533,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,5.2257354957045525E-2,5.2257354957045525E-2,5.2257354957045525E-2,5.2257354957045525E-2,2.6128677478522763E-2,0,0,0,0,0]
[2542,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1449200000000002E-3,1.1449200000000002E-3,1.1449200000000002E-3,1.1217903030303032E-3,1.0986606060606062E-3,1.0755309090909092E-3,1.0524012121212122E-3,1.0292715151515152E-3,1.0769304076411394E-3,1.0521733867758258E-3,1.0274163659105121E-3,1.0026593450451985E-3,9.7790232417988487E-4,9.5314530331457134E-4,9.2838828244925782E-4,9.0363126158394429E-4,8.7887424071863077E-4,8.5411721985331724E-4]
[2545,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46381264999999999,0.46381264999999999,0.46381264999999999,0.41499026578947368,0.36616788157894736,0.31734549736842105,0.26852311315789473,0.21970072894736842,0.18290074234965933,0.1306433873926138,7.838603243556827E-2,2.6128677478522745E-2,0,0,0,0,0,0]
[2552,"2009-09-30"]
[2561,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0]
[2564]
[2571,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16139918,0.16139918,0.1504568627118644,0.13951454542372879,0.12857222813559319,0.11762991084745759,0.11419375633319551,0.10248157619645751,9.0769396059719509E-2,7.9057215922981511E-2,6.7345035786243512E-2,5.5632855649505514E-2,4.3920675512767508E-2,3.2208495376029503E-2,2.0496315239291504E-2,8.7841351025535024E-3]
[2580,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9474400000000002E-3]
[2581,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2589,"Depreciation"]
[2592,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5460168067226897E-5,6.5460168067226897E-5,6.5460168067226897E-5,6.5460168067226897E-5,6.5460168067226897E-5,7.0065714601037443E-5,7.0065714601037443E-5,7.0065714601037443E-5,7.0065714601037443E-5,7.0065714601037456E-5,7.0065714601037443E-5,7.0065714601037443E-5,7.0065714601037443E-5,7.0065714601037443E-5,7.0065714601037443E-5]
[2599,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[2608,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2611,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2618,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[2627,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1535999999999995E-4,7.0514057142857139E-4,6.9492114285714282E-4,6.8470171428571425E-4,6.7448228571428568E-4,7.109980487804878E-4,7.00059617260788E-4,6.891211857410882E-4,6.7818275422138841E-4,6.6724432270168861E-4,6.5630589118198881E-4,6.4536745966228902E-4,6.3442902814258922E-4,6.2349059662288942E-4,6.1255216510318962E-4]
[2628,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2637,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73151163000000008,0.67954934423809532,0.62758705847619056,0.57562477271428569,0.52366248695238093,0.50488736356316444,0.44926919465666032,0.39365102575015631,0.3380328568436522,0.28241468793714825,0.22679651903064413,0.18437621470669166,0.14195591038273919,9.9535606058786724E-2,5.7115301734834263E-2]
[2640,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2647,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2656,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9245521333333339E-2,3.9245521333333339E-2,3.9245521333333339E-2,3.9245521333333339E-2,3.9245521333333339E-2,4.2006697787367098E-2,4.2006697787367098E-2,4.2006697787367098E-2,4.2006697787367098E-2,4.2006697787367105E-2,4.2006697787367098E-2,4.2006697787367098E-2,4.2006697787367098E-2,4.2006697787367098E-2,4.2006697787367098E-2]
[2658,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2330345E-2,1.2330345000000001E-2,1.2330345E-2,1.2330345E-2,1.2330345E-2,1.3197864582551599E-2,1.3197864582551599E-2,1.3197864582551597E-2,1.3197864582551599E-2,1.3197864582551599E-2,0,0,0,0,0]
[2665,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2674,"2010-12-31"]
[2675,"Life (years)"]
[2684,"Equity Raising Cost"]
[2687,"Opening Asset Values"]
[2694,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8273239999999999E-2,6.7837778937902299E-2,6.7402317875804599E-2,6.6966856813706899E-2,7.1212310086853761E-2,6.9664216389313458E-2,6.8116122691773154E-2,6.656802899423285E-2,6.5019935296692546E-2,6.3471841599152243E-2,6.1923747901611946E-2,6.0375654204071649E-2,5.8827560506531353E-2,5.7279466808991056E-2]
[2703,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2710,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.45728972000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2713,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.32E-3,1.32E-3,1.32E-3,1.3200000000000002E-3,-5.6514821763602252E-3,0,0,0,0,0,0,0,0,0]
[2722,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59066741845791304,0.59066741845791304,0.59066741845791304,0.59066741845791304,-2.1090999831078081,1.5480936975402989E-3,1.5480936975402989E-3,1.5480936975402989E-3,1.5480936975402987E-3,1.5480936975402987E-3,1.5480936975402987E-3,1.5480936975402987E-3,1.5480936975402987E-3,1.5480936975402989E-3]
[2723,"Closing Asset Values"]
[2732,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2739,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29,28,27,26,25,24,23,22,21,20,19,18]
[2741,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9,8,7,6,5,4,3,2,1,0,0,0]
[2750,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2757,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2760,"Capex"]
[2769,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2770,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2779,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5878418016614671E-4,4.5878418016614671E-4,4.5878418016614671E-4,-1.4731878505710324E-3,0,0,0,0,0,0,0,0,0]
[2786,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2789,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24413459999999992,5.5808387519358266E-2,-0.13251782496128339,-0.32084403744192502,0,0,0,0,0,0,0,0,0,0]
[2798,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,69,68,67,66,65,64,63,62,61,60,59]
[2805,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9,8,7,6,5,4,3,2,1,0,0]
[2808]
[2817,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5780999999999998E-2,-5.5482250172579711E-2,-0.14636643142010031,0,0,0,0,0,0,0,0,0]
[2818,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[2826,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48731913999999987]
[2833,"Depreciation"]
[2836,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6964039453431322E-2,2.6964039453431319E-2,3.6938275176136171E-3,3.6938275176136167E-3,3.6938275176136171E-3,3.6938275176136176E-3,3.6938275176136171E-3,3.6938275176136171E-3,3.6938275176136171E-3,3.6938275176136176E-3,3.6938275176136176E-3,3.6938275176136176E-3]
[2845,"Closing Asset Values"]
[2852,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.8303534272095138E-4,-9.6607068544190275E-4,0,0,0,0,0,0,0,0,0,0]
[2855,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2862,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29,28,27,26,25,24,23,22,21,20]
[2865,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49,48,47,46,45,44,43,42,41,40]
[2874,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1356,0.14287487191792436,0.13794815219661663,0.1330214324753089,0.12809471275400117,0.12316799303269343,0.1182412733113857,0.11331455359007797,0.10838783386877024,0.10346111414746251,9.8534394426154776E-2]
[2881,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5932940286993849,2.557885535672547,2.4290688041774526,2.2975335137305852,2.1659982232837169,2.0344629328368491,1.902927642389981,1.7713923519431127,1.6398570614962444,1.5083217710493766,1.3767864806025085]
[2884,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2893,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5932940286993849,0,0,0,0,0,0,0,0,0,0,0]
[2900,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5398631398695685E-3,-2.7185589517740882E-3,0,0,0,0,0,0,0,0,0]
[2901,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0797262797391395E-4,2.3056178030238579E-2,2.3056178030238579E-2,2.3056178030238579E-2,2.3056178030238579E-2,2.3056178030238579E-2,2.3056178030238583E-2,2.3056178030238583E-2,2.3056178030238579E-2,2.3056178030238579E-2,2.3056178030238579E-2]
[2909,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47831218461538461,0.44995609393101305,0.46500605838480968,0.44839869915678077,0.43179133992875185,0.41518398070072293,0.39857662147269401,0.3819692622446651,0.36536190301663618,0.34875454378860726,0.33214718456057835,0.31553982533254943]
[2912,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.5398631398695685E-3,0,0,0,0,0,0,0,0,0,0]
[2921,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49,48,47,46,45,44,43,42,41]
[2928,"Equity Raising Cost"]
[2931,"Opening Asset Values"]
[2940,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2947,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18773527406752605]
[2950,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.781308687307568E-2]
[2957,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2960,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12486996057633952,0.12486996057633952,0.12486996057633952,0.12486996057633952,0.12486996057633951,0.12486996057633956,0.12486996057633956,0.12486996057633955,0.12486996057633956,0.12486996057633956]
[2969,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[2976,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[2978,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1362121369227034,2.1229505655932503,1.9593926431669837,1.795834720740717,1.6322767983144504,1.4687188758881837,1.3051609534619173,1.1416030310356506,0.9780451086093841,0.81448718618311733,0.6509292637568509]
[2985,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9,8,7,6,5,4,3,2]
[2994,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11532764810149104,0.11532764810149104,0.11532764810149104,0.11532764810149104,0.11532764810149104,0.11282052531667602,0.110313402531861,0.10780627974704599,0.10529915696223097]
[2997,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93846302675276749,0.91531669033045593,0.89217035390814436,0.8690240174858328,0.84587768106352124,0.70489806755293438,0.56391845404234753,0.42293884053176067,0.28195922702117382]
[3004,"Capex"]
[3007,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6479239852398523E-2]
[3016,"Depreciation"]
[3023,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5228933111613424E-3,3.5228933111613424E-3,3.5228933111613428E-3,3.5228933111613428E-3,2.6160446260540301E-4,2.6160446260540301E-4,2.6160446260540307E-4,2.6160446260540307E-4,2.6160446260540307E-4]
[3026,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[3033,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93846302675276749,0.91531669033045593,0.89217035390814436,0.8690240174858328,0.84587768106352124,0.70489806755293438,0.56391845404234753,0.42293884053176067,0.28195922702117382,0.14097961351058691]
[3042,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,69,68,67,66,65,64,63]
[3045,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29,28,27,26,25,24,23]
[3052]
[3055,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5558102550211582E-3,-9.606422013562552E-3,-2.0768654282146262E-2,-3.1930886550729974E-2,0,0,0,0]
[3062,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[3070,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0264767927272724]
[3073,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33312231549815496]
[3080,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6174518577534032E-2,2.6174518577534032E-2,2.6174518577534035E-2,-7.8523555732602099E-2,0,0,0,0]
[3089,"Closing Asset Values"]
[3092,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.6174518577534032E-2,-5.2349037155068064E-2,-7.8523555732602099E-2,0,0,0,0,0]
[3099,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[3102,"Life (years)"]
[3109,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49,48,47,46,45,44]
[3118,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3079259589652099E-3,-1.3807596904741901E-2,-2.8923119768449013E-2,0,0,0,0]
[3121,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[3128,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3137,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4576267428189016,0,0,0,0,0,0,0]
[3138,"Depreciation"]
[3146,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6609796375898628E-3,3.6609796375898628E-3,1.4887631854674968E-2,1.4887631854674968E-2,1.4887631854674968E-2,1.4887631854674968E-2,1.4887631854674968E-2]
[3149,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3393233399691073E-2,3.3393233399691073E-2,2.5989023523948447E-2,5.9869706597823487E-2,5.986970659782348E-2,5.986970659782348E-2,5.986970659782348E-2]
[3156,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.4787816527130123E-3,-4.9575633054260246E-3,0,0,0,0,0]
[3165,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49,48,47,46,45]
[3168,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9,8,7,6,5]
[3175,"Opening Asset Values"]
[3184,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[3185,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[3194,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9079290414764666E-2]
[3197,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3204,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2650092294298151E-3,1.1960250924408517E-2,1.1960250924408517E-2,1.1960250924408517E-2,1.1960250924408519E-2,1.1960250924408517E-2]
[3213,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[3216,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10990726754910647,0.10764225831967665,9.5682007395268137E-2,8.3721756470859623E-2,7.176150554645111E-2,5.9801254622042589E-2,4.7841003697634069E-2]
[3222,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76630778991938309,0.74191346959747073,0.70124872455789788,0.65848544926281982,0.61572217396774165,0.57295889867266347,0.5301956233775853]
[3231,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49,48,47,46]
[3232,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9,8,7,6]
[3241,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[3244,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21905462340875448,0.19714916106787903,0.17524369872700357,0.15333823638612812,0.13143277404525266]
[3251,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90002337942494115]
[3260,"Depreciation"]
[3263,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000779314164706E-2,3.0000779314164706E-2,3.0000779314164706E-2,3.000077931416471E-2,3.000077931416471E-2]
[3270,"Non-depreciable assets"]
[3279,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30598762452818773,0.29986787203762399,0.29374811954706026,0.28762836705649653,0.28150861456593279,0.27538886207536906]
[3280,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21905462340875448,0.19714916106787903,0.17524369872700357,0.15333823638612812,0.13143277404525266,0.10952731170437723]
[3289,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,29,28,27]
[3292,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49,48,47]
[3299,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[3307,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[3314,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21645373582758723]
[3317,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3326,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1645373582758722E-2,2.1645373582758722E-2,2.1645373582758722E-2,2.1645373582758722E-2]
[3327,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[3336,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54897969307325434,0.53068036997081247,0.51238104686837072,0.4940817237659289,0.47578240066348709]
[3339,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[3346,"Life (years)"]
[3355,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.82643797332765,31.82643797332765,30.82643797332765]
[3362,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60916215340450852,0.58885674829102486,0.56855134317754119]
[3365,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17513108906945801,0.17162846728806885,0.16812584550667969]
[3374,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60916215340450852]
[3375,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1526124983878979E-2]
[3382,"Depreciation"]
[3390,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3393,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8408875008249424E-2,3.8408875008249424E-2,3.8408875008249424E-2]
[3402,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[3409,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49]
[3412,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9]
[3421,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[3422,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43242880298171882,0.41801450954899488]
[3431,"Capex"]
[3438,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3441,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3450,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[3457,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3460,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1653877825152979,0.1488490042637681,0.1323102260122383]
[3464,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3465,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[3466,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.67954228100714187,0.64586501947255071,0.61218775793795954]
[3467,"2023-12-31"]
[3468,"Life (years)"]
[3469,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[3470,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[3471,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[3472,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[3473,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[3474,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[3475,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[3476,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[3477,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.82643797332765]
[3478,"Non-depreciable assets"]
[3479]
[3480,"Opening Asset Values"]
[3481,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3482,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3483,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9638588656119843E-2]
[3484,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3485,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42538059252385829]
[3486,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3487,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3488,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3489,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3490,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3491,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47501918117997816]
[3492,"Capex"]
[3493,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3494,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3495,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9638588656119843E-2]
[3496,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3497,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42538059252385829]
[3498,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3499,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3500,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3501,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3502,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3503,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47501918117997816,0]
[3504,"Depreciation"]
[3505,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3506,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3507,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6546196218706615E-3]
[3508,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3509,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2538059252385831E-2]
[3510,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3511,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3512,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3513,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3514,"Non-depreciable assets"]
[3515,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4192678874256493E-2]
[3516,"Closing Asset Values"]
[3517,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[3518,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[3519,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9638588656119843E-2,4.7983969034249181E-2]
[3520,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[3521,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42538059252385829,0.38284253327147244]
[3522,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[3523,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[3524,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[3525,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[3526,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[3527,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47501918117997816,0.43082650230572161]
[3528,"2024-12-31"]
[3529,"Life (years)"]
[3530,"Pipeline and laterals"]
[3531,"Main line valve and scraper stations"]
[3532,"Compressor stations"]
[3533,"Receipt and delivery point facilities"]
[3534,"SCADA and communications"]
[3535,"Cathodic protection"]
[3536,"Maintenance bases and depots"]
[3537,"Other assets"]
[3538,"Equity Raising Cost"]
[3539,"Non-depreciable assets"]
[3540]
[3541,"Opening Asset Values"]
[3542,"Pipeline and laterals"]
[3543,"Main line valve and scraper stations"]
[3544,"Compressor stations"]
[3545,"Receipt and delivery point facilities"]
[3546,"SCADA and communications"]
[3547,"Cathodic protection"]
[3548,"Maintenance bases and depots"]
[3549,"Other assets"]
[3550,"Equity Raising Cost"]
[3551,"Non-depreciable assets"]
[3552,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3553,"Capex"]
[3554,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3555,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3556,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5155026365213865]
[3557,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3558,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31672240134477914]
[3559,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3560,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3561,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3562,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3563,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3564,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83222503786616564]
[3565,"Depreciation"]
[3566,"Pipeline and laterals"]
[3567,"Main line valve and scraper stations"]
[3568,"Compressor stations"]
[3569,"Receipt and delivery point facilities"]
[3570,"SCADA and communications"]
[3571,"Cathodic protection"]
[3572,"Maintenance bases and depots"]
[3573,"Other assets"]
[3574,"Equity Raising Cost"]
[3575,"Non-depreciable assets"]
[3576,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3577,"Closing Asset Values"]
[3578,"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3579,"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3580,"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5155026365213865]
[3581,"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3582,"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31672240134477914]
[3583,"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3584,"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3585,"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3586,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3587,"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[3588,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83222503786616564]

{"sheet":"Inputs","index":4,"n_rows":1842,"n_cols":66,"rows_kept":1842,"cut":false,"hidden":false,"merged":[[144,44,144,48],[159,19,159,23],[174,4,174,8],[174,9,174,13],[174,14,174,18],[174,19,174,23],[189,9,189,13],[189,14,189,18],[189,19,189,23],[204,4,204,8],[204,9,204,13],[204,14,204,18],[204,19,204,23],[219,4,219,8],[219,9,219,13],[219,14,219,18],[219,19,219,23],[189,4,189,8],[234,9,234,13],[234,14,234,18],[234,19,234,23],[249,4,249,8],[249,9,249,13],[249,14,249,18],[249,19,249,23],[264,4,264,8],[264,9,264,13],[264,14,264,18],[264,19,264,23],[234,4,234,8],[279,9,279,13],[279,14,279,18],[279,19,279,23],[294,4,294,8],[294,9,294,13],[294,14,294,18],[294,19,294,23],[309,4,309,8],[309,9,309,13],[309,14,309,18],[309,19,309,23],[279,4,279,8],[324,9,324,13],[324,14,324,18],[324,19,324,23],[339,4,339,8],[339,9,339,13],[339,14,339,18],[339,19,339,23],[354,4,354,8],[354,9,354,13],[354,14,354,18],[354,19,354,23],[324,4,324,8],[369,9,369,13],[369,14,369,18],[369,19,369,23],[384,4,384,8],[384,9,384,13],[384,14,384,18],[384,19,384,23],[399,4,399,8],[399,9,399,13],[399,14,399,18],[399,19,399,23],[369,4,369,8],[414,4,414,8],[414,9,414,13],[414,14,414,18],[414,19,414,23],[429,4,429,8],[429,9,429,13],[429,14,429,18],[429,19,429,23],[444,4,444,8],[444,9,444,13],[444,14,444,18],[444,19,444,23],[459,19,459,23],[474,4,474,8],[474,9,474,13],[474,14,474,18],[474,19,474,23],[489,4,489,8],[489,9,489,13],[489,14,489,18],[489,19,489,23],[504,4,504,8],[504,9,504,13],[504,14,504,18],[504,19,504,23],[519,4,519,8],[519,9,519,13],[519,14,519,18],[519,19,519,23],[534,4,534,8],[534,9,534,13],[534,14,534,18],[534,19,534,23],[549,9,549,13],[549,14,549,18],[549,19,549,23],[564,4,564,8],[564,9,564,13],[564,14,564,18],[564,19,564,23],[579,4,579,8],[579,9,579,13],[579,14,579,18],[579,19,579,23],[549,4,549,8],[594,9,594,13],[594,14,594,18],[594,19,594,23],[609,4,609,8],[609,9,609,13],[609,14,609,18],[609,19,609,23],[624,4,624,8],[624,9,624,13],[624,14,624,18],[624,19,624,23],[594,4,594,8],[639,9,639,13],[639,14,639,18],[639,19,639,23],[654,4,654,8],[654,9,654,13],[654,14,654,18],[654,19,654,23],[669,4,669,8],[669,9,669,13],[669,14,669,18],[669,19,669,23],[639,4,639,8],[684,4,684,8],[684,9,684,13],[684,14,684,18],[684,19,684,23],[699,4,699,8],[699,9,699,13],[699,14,699,18],[699,19,699,23],[714,4,714,8],[714,9,714,13],[714,14,714,18],[714,19,714,23],[729,9,729,13],[729,14,729,18],[729,19,729,23],[744,4,744,8],[744,9,744,13],[744,14,744,18],[744,19,744,23],[759,19,759,23],[729,4,729,8],[774,9,774,13],[774,14,774,18],[774,19,774,23],[789,4,789,8],[789,9,789,13],[789,14,789,18],[789,19,789,23],[804,4,804,8],[804,9,804,13],[804,14,804,18],[804,19,804,23],[774,4,774,8],[819,9,819,13],[819,14,819,18],[819,19,819,23],[834,4,834,8],[834,9,834,13],[834,14,834,18],[834,19,834,23],[849,4,849,8],[849,9,849,13],[849,14,849,18],[849,19,849,23],[819,4,819,8],[864,4,864,8],[894,4,894,8],[894,9,894,13],[894,14,894,18],[894,19,894,23],[939,4,939,8],[939,9,939,13],[939,14,939,18],[939,19,939,23],[909,4,909,8],[909,9,909,13],[909,14,909,18],[909,19,909,23],[924,4,924,8],[924,9,924,13],[924,14,924,18],[924,19,924,23],[864,9,864,13],[864,14,864,18],[864,19,864,23],[879,4,879,8],[954,4,954,8],[954,9,954,13],[954,14,954,18],[954,19,954,23],[1631,4,1631,8],[1631,9,1631,13],[1631,14,1631,18],[1631,19,1631,23],[879,9,879,13],[879,14,879,18],[879,19,879,23]]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[null,"Inputs"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66}]
[{"$f":"ROW()","v":4},"Actual or Forecast",null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type",null,null,null,"Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,5,5,5,5,5]
[{"$f":"ROW()","v":7},"Start Date",null,null,null,"1999-10-01",{"$f":"F8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01",{"$f":"BD8+1","v":"2020-01-01"},{"$f":"BE8+1","v":"2021-01-01"},{"$f":"BF8+1","v":"2022-01-01"},{"$f":"BG8+1","v":"2023-01-01"},{"$f":"BH8+1","v":"2024-01-01"},{"$f":"BI8+1","v":"2025-01-01"},{"$f":"BJ8+1","v":"2026-01-01"},"2027-01-01","2028-01-01","2029-01-01"]
[{"$f":"ROW()","v":8},"End Date",null,null,null,{"$f":"F7+F11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$f":"BE7+BE11-1","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-31",{"$f":"DATE(YEAR(BJ7),12,31)","v":"2025-12-31"},{"$f":"DATE(YEAR(BK7),12,31)","v":"2026-12-31"},"2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":9},"Year",null,null,null,{"$f":"YEAR(F8)","v":1999},2000,2000,2000,2000,2001,2001,2001,2001,2002,2002,2002,2002,2003,2003,2003,2003,2004,2004,2004,2004,2005,2005,2005,2005,2006,2006,2006,2006,2007,2007,2007,2007,2008,2008,2008,2008,2009,2009,2009,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"YEAR(BI8)","v":2024},{"$f":"YEAR(BJ8)","v":2025},2026,2027,2028,2029]
[{"$f":"ROW()","v":10},"Quarter",null,null,null,null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"ROW()","v":11},"Days",null,null,null,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"BJ8-BJ7+1","v":365},{"$f":"BK8-BK7+1","v":365},365,366,365]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,null,{"$f":"ROUND(YEARFRAC(F7,F8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(YEARFRAC(BE7,BE8),2)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"CPI and Inflation"]
[{"$f":"ROW()","v":15},null,"Base period: ","2023-12-31",null,null,"2000-03-01","2000-06-01","2000-09-01","2000-12-01","2001-03-01","2001-06-01","2001-09-01","2001-12-01","2002-03-01","2002-06-01","2002-09-01","2002-12-01","2003-03-01","2003-06-01","2003-09-01","2003-12-01","2004-03-01","2004-06-01","2004-09-01","2004-12-01","2005-03-01","2005-06-01","2005-09-01","2005-12-01","2006-03-01","2006-06-01","2006-09-01","2006-12-01","2007-03-01","2007-06-01","2007-09-01","2007-12-01","2008-03-01","2008-06-01","2008-09-01","2008-12-01","2009-03-01","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31",{"$f":"DATE(BJ9,12,31)","v":"2025-12-31"},{"$f":"DATE(BK9,12,31)","v":"2026-12-31"},"2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":16},"Period End CPI",null,null,null,null,69.7,70.2,72.900000000000006,73.099999999999994,73.900000000000006,74.5,74.7,75.400000000000006,76.099999999999994,76.599999999999994,77.099999999999994,77.599999999999994,78.599999999999994,78.599999999999994,79.099999999999994,79.5,80.2,80.599999999999994,80.900000000000006,81.5,82.1,82.6,83.4,83.8,84.5,85.9,86.7,86.6,86.6,87.7,88.3,89.1,90.3,91.6,92.7,92.4,92.5,92.9,93.8,94.3,96.9,99.8,102,104.8,106.6,108.4,110,112.1,114.1,116.2,117.2,121.3,130.80000000000001,{"$f":"BG16*(1+BH17)","v":136.35900000000001},140.79066750000001,{"$f":"BI16*(1+BJ17)","v":144.42306672150002},{"$f":"BJ16*(1+BK17)","v":148.14918184291471},{"$f":"BK16*(1+BL17)","v":151.97143073446193},{"$f":"BL16*(1+BM17)","v":155.89229364741107},{"$f":"BM16*(1+BN17)","v":159.91431482351427}]
[{"$f":"ROW()","v":17},"Period End Inflation",null,null,null,null,null,7.1736011477760986E-3,3.8461538461538547E-2,2.7434842249656199E-3,1.0943912448700521E-2,8.1190798376182816E-3,2.6845637583892135E-3,9.3708165997323789E-3,9.2838196286471053E-3,6.5703022339027584E-3,6.5274151436032213E-3,6.4850843060959562E-3,1.2886597938144284E-2,0,6.3613231552162031E-3,5.0568900126422012E-3,8.8050314465408785E-3,4.9875311720697368E-3,3.7220843672458592E-3,7.4165636588379158E-3,7.3619631901840066E-3,6.0901339829475543E-3,9.6852300242131761E-3,4.7961630695443347E-3,8.3532219570405797E-3,1.6568047337278236E-2,9.3131548311990997E-3,-1.1534025374856371E-3,0,1.2702078521940052E-2,6.8415051311288E-3,9.060022650056565E-3,1.3468013468013407E-2,1.439645625692143E-2,1.2008733624454315E-2,-3.2362459546925182E-3,1.0822510822510178E-3,4.3243243243242802E-3,9.687836383207582E-3,5.3304904051172386E-3,2.7571580063626921E-2,2.9927760577915352E-2,{"$f":"AW16/AV16-1","v":2.2044088176352838E-2},2.7450980392156765E-2,1.7175572519083859E-2,{"$f":"AZ16/AY16-1","v":1.6885553470919357E-2},{"$f":"BA16/AZ16-1","v":1.4760147601476037E-2},{"$f":"BB16/BA16-1","v":1.9090909090909047E-2},{"$f":"BC16/BB16-1","v":1.7841213202497874E-2},{"$f":"BD16/BC16-1","v":1.8404907975460238E-2},{"$f":"BE16/BD16-1","v":8.6058519793459354E-3},{"$f":"BF16/BE16-1","v":3.4982935153583528E-2},{"$f":"BG16/BF16-1","v":7.8318219291014124E-2},4.2500000000000003E-2,3.2500000000000001E-2,{"$f":"WACC!O25","v":2.58E-2},{"$f":"WACC!P25","v":2.58E-2},{"$f":"WACC!Q25","v":2.58E-2},{"$f":"WACC!R25","v":2.58E-2},{"$f":"WACC!S25","v":2.58E-2}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},{"$f":"\"Deflation Factor (convert nominal to real $ \"&D19&\")\"","v":"Deflation Factor (convert nominal to real $ 31/12/2023)"},"Real $ at ",{"$f":"TEXT(D15,\"dd/mm/yyyy\")","v":"31/12/2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($D$15,$AS$15:$BI$16,2,FALSE)/AS$16","v":1.453720682302772},{"$f":"HLOOKUP($D$15,$AS$15:$BI$16,2,FALSE)/AT$16","v":1.4460127253446449},1.4072136222910216,1.3663226452905812,1.3368529411764707,1.3011354961832062,1.2791651031894935,1.2579243542435425,1.2396272727272728,1.2164049955396969,1.1950832602979844,1.1734853700516352,1.1634726962457338,1.1241467436108823,1.0425,1,0.96852300242130751,0.94416358200556383,0.92041682784710854,0.89726733071466991,0.87470006893611796,0.85270039865092417]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21},"General Inputs"]
[{"$f":"ROW()","v":22},"Tariff Recalculation",{"$f":"IF(ISNUMBER($BN$23),$BN$9,IF(ISNUMBER($BM$23),$BM$9,IF(ISNUMBER($BL$23),$BL$9,IF(ISNUMBER($BK$23),$BK$9,$BJ$9))))","v":2025},{"$f":"BN9","v":2029}]
[{"$f":"ROW()","v":23},"Annual Debt Risk Premium (Annual Update)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7250000000000001E-2,2.009E-2,1.482E-2,2.2089999999999999E-2,1.908E-2,1.908E-2]
[{"$f":"ROW()","v":24},"Trailing Average DRP (10 year ave, modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!E42","v":2.5260000000000001E-2},{"$f":"WACC!F42","v":2.7130000000000001E-2},{"$f":"WACC!G42","v":2.8549999999999999E-2},{"$f":"WACC!H42","v":2.666E-2},{"$f":"WACC!I42","v":2.3650000000000001E-2},{"$f":"IF(WACC!J42=\"\",\"\",WACC!J42)","v":2.325E-2},{"$f":"IF(WACC!K42=\"\",\"\",WACC!K42)","v":2.2880000000000001E-2},{"$f":"IF(WACC!L42=\"\",\"\",WACC!L42)","v":2.12E-2},{"$f":"IF(WACC!M42=\"\",\"\",WACC!M42)","v":2.036E-2},{"$f":"IF(WACC!N42=\"\",\"\",WACC!N42)","v":2.002E-2},{"$f":"IF(WACC!O42=\"\",\"\",WACC!O42)","v":1.9859999999999999E-2},{"$f":"IF(WACC!P42=\"\",\"\",WACC!P42)","v":""},{"$f":"IF(WACC!Q42=\"\",\"\",WACC!Q42)","v":""},{"$f":"IF(WACC!R42=\"\",\"\",WACC!R42)","v":""},{"$f":"IF(WACC!S42=\"\",\"\",WACC!S42)","v":""}]
[{"$f":"ROW()","v":25},"X-Factor"]
[{"$f":"ROW()","v":26},"Toll Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChangeTol2025","v":0.30502814298646674},{"$f":"ChangeTol2026","v":""},{"$f":"ChangeTol2027","v":""},{"$f":"ChangeTol2028","v":""},{"$f":"ChangeTol2029","v":""}]
[{"$f":"ROW()","v":27},"Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChangeRes2025","v":0.65802384154432947},{"$f":"ChangeRes2026","v":""},{"$f":"ChangeRes2027","v":""},{"$f":"ChangeRes2028","v":""},{"$f":"ChangeRes2029","v":""}]
[{"$f":"ROW()","v":28},"Throughput Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChangeThr2025","v":0.63362624649267396},{"$f":"ChangeThr2026","v":""},{"$f":"ChangeThr2027","v":""},{"$f":"ChangeThr2028","v":""},{"$f":"ChangeThr2029","v":""}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"Asset Sheet Inputs"]
[{"$f":"ROW()","v":31},null,"ICB Asset  Life (years)","Asset Life (years)","Tax Asset Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Averarage remaing asset life as for 2024"]
[{"$f":"ROW()","v":32},"Date of Opening Life","1999-12-31"]
[{"$f":"ROW()","v":33},"Pipeline and laterals",64.5,70,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[{"$f":"ROW()","v":34},"Main line valve and scraper stations",44.5,50,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,"Selected asset life case",2]
[{"$f":"ROW()","v":35},"Compressor stations",24.5,30,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[{"$f":"ROW()","v":36},"Receipt and delivery point facilities",24.5,30,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,"Asset Life Case","Case Name"]
[{"$f":"ROW()","v":37},"SCADA and communications",9.5,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,1,"Asset life not capped"]
[{"$f":"ROW()","v":38},"Cathodic protection",9.5,15,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,2,"Asset life capped after 2024"]
[{"$f":"ROW()","v":39},"Maintenance bases and depots",44.5,50,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,3,"Asset life capped for all capex"]
[{"$f":"ROW()","v":40},"Other assets",4.5,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[{"$f":"ROW()","v":41},"Equity Raising Cost",null,{"$f":"SUMPRODUCT($D$33:$D$40,'Assets '!$BB$194:$BB$201)/SUM('Assets '!$BB$194:$BB$201)","v":32.30237908684559},5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[{"$f":"ROW()","v":42},"Non-depreciable assets"]
[{"$f":"ROW()","v":43},"Shared support assets - IOT & cyber security",null,5,5]
[{"$f":"ROW()","v":44},"Shared support assets (net IOT & cyber security)",null,20,20]
[{"$f":"ROW()","v":45},"Miscellaneous assets"]
[{"$f":"ROW()","v":46},null,"ICB","Tax Asset ICB"]
[{"$f":"ROW()","v":47},"Date of Dollar Value","1999-12-31","1999-12-31"]
[{"$f":"ROW()","v":48},"Pipeline and laterals",438.65553578864484,438.65553578864484]
[{"$f":"ROW()","v":49},"Main line valve and scraper stations",9.1777717576504454,9.1777717576504454]
[{"$f":"ROW()","v":50},"Compressor stations",41.575994885587399,41.575994885587399]
[{"$f":"ROW()","v":51},"Receipt and delivery point facilities",1.5343439751319885,1.5343439751319885]
[{"$f":"ROW()","v":52},"SCADA and communications",10.129588107098701,10.129588107098701]
[{"$f":"ROW()","v":53},"Cathodic protection",1.8288330185978565,1.8288330185978565]
[{"$f":"ROW()","v":54},"Maintenance bases and depots",7.7276425577145043,7.7276425577145043]
[{"$f":"ROW()","v":55},"Other assets",0.43935521992602611,0.43935521992602611]
[{"$f":"ROW()","v":56},"Equity Raising Cost"]
[{"$f":"ROW()","v":57},"Non-depreciable assets",{"$f":"$F$1842","v":2.5816759288043478},0]
[{"$f":"ROW()","v":58},"Shared support assets - IOT & cyber security",0,0]
[{"$f":"ROW()","v":59},"Shared support assets (net IOT & cyber security)",0,0]
[{"$f":"ROW()","v":60},"Miscellaneous assets",0,0]
[{"$f":"ROW()","v":61},"Total",511.06906531035173]
[{"$f":"ROW()","v":62},"ICB Depreciation ($m) HCA"]
[{"$f":"ROW()","v":63},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31"]
[{"$f":"ROW()","v":64},"Pipeline and laterals",null,null,null,null,6.8008610199789894,6.8008610199789894,6.8008610199789894,6.8008610199789894,6.8008610199789894,6.8008610199789885,6.8008610199789885,6.8008610199789885,6.8008610199789885,6.8008610199789876,6.8008610199789876,6.8008610199789885,6.8008610199789876,6.8008610199789876,6.8008610199789867,6.8008610199789867,6.8008610199789876,6.8008610199789876,6.8008610199789867,6.800861019978985,6.8008610199789858,6.8008610199789858,6.800861019978985,6.800861019978985,6.8008610199789841,6.800861019978985,6.800861019978985,6.8008610199789841,6.8008610199789841,6.8008610199789841,6.8008610199789832,6.8008610199789832,6.8008610199789832,6.8008610199789823,6.8008610199789823,6.8008610199789814,6.8008610199789814,6.8008610199789805,6.8008610199789814,6.8008610199789814,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,7.279345613317088,7.279345613317088,7.2793456133170871,7.2793456133170871,7.2793456133170862]
[{"$f":"ROW()","v":65},"Main line valve and scraper stations",null,null,null,null,0.20624206196967293,0.20624206196967293,0.2062420619696729,0.2062420619696729,0.20624206196967287,0.20624206196967287,0.20624206196967285,0.20624206196967285,0.20624206196967282,0.20624206196967282,0.20624206196967279,0.20624206196967279,0.20624206196967276,0.20624206196967276,0.20624206196967274,0.20624206196967271,0.20624206196967271,0.20624206196967271,0.20624206196967271,0.20624206196967262,0.20624206196967265,0.20624206196967262,0.2062420619696726,0.20624206196967265,0.20624206196967265,0.20624206196967262,0.20624206196967265,0.20624206196967268,0.20624206196967268,0.20624206196967268,0.20624206196967265,0.20624206196967271,0.20624206196967268,0.20624206196967268,0.20624206196967268,0.20624206196967271,0.20624206196967271,0.20624206196967271,0.20624206196967268,0.20624206196967274,0.20624206196967274,0.20624206196967274,0.20624206196967274,0.20624206196967276,0.20624206196967274,0.20624206196967276,0.20624206196967276,0.20624206196967279,0.20624206196967279,0.20624206196967279,0.22075252599192935,0.22075252599192935,0.22075252599192935,0.22075252599192938,0.22075252599192938]
[{"$f":"ROW()","v":66},"Compressor stations",null,null,null,null,1.6969793830852,1.6969793830852,1.6969793830852,1.6969793830852002,1.6969793830852002,1.6969793830852002,1.6969793830852005,1.6969793830852005,1.6969793830852009,1.6969793830852007,1.6969793830852007,1.6969793830852011,1.6969793830852009,1.6969793830852014,1.6969793830852011,1.6969793830852014,1.6969793830852014,1.6969793830852014,1.6969793830852016,1.6969793830852018,1.696979383085202,1.6969793830852018,1.696979383085202,1.696979383085202,1.696979383085202,1.6969793830852018,1.6969793830852018,1.6969793830852018,1.6969793830852016,1.6969793830852016,1.6969793830852016,1.6969793830852011,1.6969793830852014,1.6969793830852009,1.6969793830852011,1.6969793830852011,1.6969793830852009,1.6969793830852011,1.6969793830852007,1.6969793830852007,1.6969793830852005,1.6969793830852005,1.6969793830852005,1.6969793830852005,1.6969793830852005,1.6969793830852009,1.6969793830852009,1.6969793830852007,1.6969793830852009,1.6969793830852007,1.8163728668857557,1.8163728668857557,1.8163728668857559,1.8163728668857557,0.90818643344287797]
[{"$f":"ROW()","v":67},"Receipt and delivery point facilities",null,null,null,null,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.7032449194991683E-2,6.7032449194991697E-2,6.7032449194991697E-2,6.7032449194991697E-2,3.3516224597495842E-2]
[{"$f":"ROW()","v":68},"SCADA and communications",null,null,null,null,1.0662724323261792,1.0662724323261792,1.066272432326179,1.066272432326179,1.066272432326179,1.066272432326179,1.066272432326179,1.066272432326179,1.066272432326179,1.066272432326179,1.0662724323261787,1.0662724323261787,1.0662724323261787,1.0662724323261787,1.0662724323261787,1.0662724323261785,1.0662724323261785,1.0662724323261785,1.0662724323261785,1.0662724323261783,1.0662724323261783,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261727,0,0,0,0,0,0,0,1.3322676295501878E-15,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},"Cathodic protection",null,null,null,null,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977434,0.1925087387997744,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977434,0.1925087387997744,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},"Maintenance bases and depots",null,null,null,null,0.17365488893740458,0.17365488893740458,0.17365488893740458,0.17365488893740455,0.17365488893740458,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740408,0.17365488893740408,0.17365488893740405,0.17365488893740408,0.17365488893740408,0.17365488893740474,0.17365488893740474,0.17365488893740474,0.17365488893740474,0.17365488893740477,0.1858726344067344,0.18587263440673443,0.18587263440673446,0.18587263440673443,0.18587263440673443]
[{"$f":"ROW()","v":71},"Other assets",null,null,null,null,9.7634493316894694E-2,9.7634493316894694E-2,9.7634493316894694E-2,9.7634493316894694E-2,9.7634493316894694E-2,9.7634493316894694E-2,9.7634493316894708E-2,9.7634493316894708E-2,9.7634493316894708E-2,9.7634493316894722E-2,9.7634493316894722E-2,9.7634493316894735E-2,9.7634493316894722E-2,9.7634493316894722E-2,9.7634493316894722E-2,9.7634493316894722E-2,9.7634493316894722E-2,9.7634493316894722E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":73},"Non-depreciable assets"]
[{"$f":"ROW()","v":74},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":75},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":76},"Miscellaneous assets"]
[{"$f":"ROW()","v":77},"Total",null,null,null,null,{"$f":"SUM(G64:G76)","v":10.296779303113379},{"$f":"SUM(H64:H76)","v":10.296779303113379},10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113375,10.296779303113375,10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113375,10.296779303113375,10.296779303113379,10.296779303113379,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796483,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796477,10.199144809796477,10.199144809796479,10.199144809796477,10.199144809796477,10.199144809796477,10.199144809796477,10.19914480979647,8.9403636386705241,8.9403636386705241,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705259,8.9403636386705241,8.9403636386705223,8.9403636386705241,8.9403636386705223,9.5693760897964992,9.5693760897964992,9.5693760897964992,9.5693760897964992,8.6276734317561257]
[{"$f":"ROW()","v":78},{"$f":"\"ICB Depreciation (Real $ \"&D19&\" $m)\"","v":"ICB Depreciation (Real $ 31/12/2023 $m)"}]
[{"$f":"ROW()","v":79},"Date of Dollar Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D$15","v":"2023-12-31"},{"$f":"$D$15","v":"2023-12-31"},"2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31"]
[{"$f":"ROW()","v":80},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ64/HLOOKUP(AZ$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$79,$G$15:$BN$16,2,FALSE)","v":8.6994240883988176},{"$f":"BA64/HLOOKUP(BA$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$79,$G$15:$BN$16,2,FALSE)","v":8.6994240883988176},8.6994240883988176,8.6994240883988176,8.6994240883988176,{"$f":"BE64/HLOOKUP(BE$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$79,$G$15:$BN$16,2,FALSE)","v":8.6994240883988176},8.6994240883988176,8.6994240883988159,8.6994240883988159,8.6994240883988123]
[{"$f":"ROW()","v":81},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ65/HLOOKUP(AZ$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$79,$G$15:$BN$16,2,FALSE)","v":0.2638176484814504},0.2638176484814504,0.26381764848145045,0.26381764848145045,0.26381764848145045,{"$f":"BE65/HLOOKUP(BE$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$79,$G$15:$BN$16,2,FALSE)","v":0.26381764848145045},0.26381764848145045,0.26381764848145045,0.26381764848145051,0.26381764848145051]
[{"$f":"ROW()","v":82},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ66/HLOOKUP(AZ$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$79,$G$15:$BN$16,2,FALSE)","v":2.1707168076746242},2.1707168076746242,2.1707168076746237,2.1707168076746242,2.1707168076746237,{"$f":"BE66/HLOOKUP(BE$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$79,$G$15:$BN$16,2,FALSE)","v":2.1707168076746255},2.1707168076746255,2.1707168076746259,2.1707168076746255,1.085358403837313]
[{"$f":"ROW()","v":83},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ67/HLOOKUP(AZ$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$79,$G$15:$BN$16,2,FALSE)","v":8.0109357929709649E-2},8.0109357929709649E-2,8.0109357929709663E-2,8.0109357929709663E-2,8.0109357929709663E-2,{"$f":"BE67/HLOOKUP(BE$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$79,$G$15:$BN$16,2,FALSE)","v":8.0109357929709663E-2},8.0109357929709676E-2,8.0109357929709676E-2,8.0109357929709676E-2,4.0054678964854831E-2]
[{"$f":"ROW()","v":84},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ68/HLOOKUP(AZ$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$79,$G$15:$BN$16,2,FALSE)","v":1.704190259829588E-15},0,0,0,0,{"$f":"BE68/HLOOKUP(BE$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$79,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":85},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ69/HLOOKUP(AZ$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$79,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE69/HLOOKUP(BE$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$79,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":86},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ70/HLOOKUP(AZ$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$79,$G$15:$BN$16,2,FALSE)","v":0.22213327392697538},0.22213327392697538,0.22213327392697538,0.22213327392697538,0.22213327392697541,{"$f":"BE70/HLOOKUP(BE$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$79,$G$15:$BN$16,2,FALSE)","v":0.22213327392697543},0.22213327392697552,0.22213327392697554,0.22213327392697552,0.22213327392697552]
[{"$f":"ROW()","v":87},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ71/HLOOKUP(AZ$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$79,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE71/HLOOKUP(BE$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$79,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":88},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ72/HLOOKUP(AZ$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$79,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE72/HLOOKUP(BE$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$79,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":89},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ73/HLOOKUP(AZ$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$79,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE73/HLOOKUP(BE$63,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$79,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":90},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":91},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":92},"Miscellaneous assets"]
[{"$f":"ROW()","v":93},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ80:AZ87)","v":11.436201176411579},11.436201176411577,11.436201176411577,11.436201176411577,11.436201176411577,{"$f":"SUM(BE80:BE87)","v":11.436201176411577},11.436201176411577,11.436201176411577,11.436201176411577,10.310788093609407]
[{"$f":"ROW()","v":94},"Capex  (Input as annual actuals and forecasts)"]
[{"$f":"ROW()","v":95},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2013-12-31","2013-12-31","2013-12-31","2013-12-31","2013-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2023-12-31",{"$f":"VALUE($D$19)","v":"2023-12-31"},"2023-12-31","2023-12-31","2023-12-31","2023-12-31"]
[{"$f":"ROW()","v":96},"Pipeline and laterals",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,2.5486000000000015E-4,4.5632000000000002E-4,-3.3E-4,0,0,0,0,0,0.28621376000000004,0,0,0,3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.9698633642930847E-2,0,0,2.5633E-2,0,1.858949046580743,0.51027097037691793,0.28096462968758867,9.1424957895529723E-4,2.8000000000000001E-2,9.6000000000000002E-2,3.0203452092651809E-2,0,0,0,0,0,5.0429568450537615E-2,5.0429568450537615E-2,0]
[{"$f":"ROW()","v":97},"Main line valve and scraper stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.11532764810149104,1.555810255021158E-3,0,0,0,0,0,1E-3,0.20781167703447695,1.0660771158093809,1.8770159616635147,1.3711967252412038,1.2109495346180148,1.1804784962793216,0.35041694089497433]
[{"$f":"ROW()","v":98},"Compressor stations",null,null,null,null,0.72660780749999998,0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326750000002,0.16236326750000002,0.16236326750000002,0.16236326750000002,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189350000002,1.0182189350000002,1.0182189350000002,1.0182189350000002,0.23668579000000001,0.36644481000000001,6.6532209999999994E-2,3.7458820000000004E-2,3.906246E-2,0.33773978000000004,0.33582450000000003,0.20489235000000003,9.3466729999999998E-2,0.18295022,5.8372540000000001E-2,2.0242159999999999E-2,0,0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.39717514980392155,4.9669739478957912E-2,0.15468972544193058,0.47831218461538461,0.69123049568204065,-1.6479239852398523E-2,0,0.98273994112399654,0.32689182912451098,0.13300000000000001,1.6572198999568863,4.5457436433830889,2.2030000000000003,3.8127208344862549,7.0464423787956907,11.372741806709548,4.2128785000000004,4.3068355,5.4043333333333337,3.2943333333333329]
[{"$f":"ROW()","v":99},"Receipt and delivery point facilities",null,null,null,null,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.3681430000000001E-2,0.12254545999999999,0.11840168000000001,0.12576145999999999,0.39607319999999996,8.4530830000000015E-2,1.2866999999999997E-4,0,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18456526005888116,0.43330422324723239,-0.41003287181818171,1.3079259589652099E-3,0.18754422409527183,0.35099999999999998,2.2238069999999999,0.35850852489875495,0.65700000000000003,0.76758567633272867,1.4552891732964128,1.7065777322679496,1.0817218610236163,0.41833688535192198,6.9778677795607931E-3,0]
[{"$f":"ROW()","v":100},"SCADA and communications",null,null,null,null,6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.3974607500000001E-2,1.3974607500000001E-2,1.3974607500000001E-2,1.3974607500000001E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,0.109894455,0.109894455,0.109894455,0.109894455,2.5001669999999997E-2,5.5541100000000001E-3,9.4376000000000008E-4,0,5.1289610000000006E-2,0.20082489000000001,0.17556474,2.2134889999999997E-2,4.9284069999999999E-2,7.0528380000000002E-2,1.7977360000000001E-2,5.7618789999999996E-2,7.2682500000000004E-3,5.7294850000000001E-2,0.30337708999999996,0.33711321000000005,0.24756856999999999,0.46381264999999999,4.2751500000000001E-3,0,6.4914417832817345E-2,0.25636579238476948,0.50069652815686261,0.36361652999999994,1.1469212855740913,0.93846302675276738,1.0264767927272724,6.6191231935771644E-2,0.10990726754910647,0.39700000000000002,0.67800000000000005,9.0138389404605945E-2,6.3E-2,0.93410923049084493,0.55715867007764175,0.11655568288048634,0,0,0,0]
[{"$f":"ROW()","v":101},"Cathodic protection",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,1E-3,0,0,1E-3,0.20701900000000001,0.10387546498622248,0.21796383071897632,0.18075503239942053,6.6666666666666652E-2,0,1.523551916934671E-2]
[{"$f":"ROW()","v":102},"Maintenance bases and depots",null,null,null,null,1.8229499999999998E-3,1.8229499999999998E-3,1.8229499999999998E-3,1.8229499999999998E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,3.4837300000000009E-2,0,0,0,0,1.046586E-2,1.6609999999999999E-3,0,6.127893999999999E-2,1.224307E-2,7.1221339999999994E-2,0,0,0,1.881E-2,7.3839376181630542E-2,0,0,1.056,1.7512303042198231E-2,2.6125378524493908E-2,0,0,1.9079290414764666E-2,5.585121293042708E-2,0.114638,0.57687566576842808,0.57600000000000007,0.206429,0,0,0.1568649053675937,0.40593517274807372,0.24907026738047999,0]
[{"$f":"ROW()","v":103},"Other assets",null,null,null,null,0.13555803250000001,0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999992E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999997,0.39829844999999997,8.1181790000000004E-2,0.1946215,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140010000000001E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,3.9133560000000005E-2,0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345,4.8341027863777086E-2,2.4374925851703408E-2,2.6488713725490193E-2,0.53413231408400008,5.9911668302257089E-2,7.0384764811365713E-2,0.33312231549815496,0.12642301411257947,0.12197092915677381,0.33700000000000002,0.49652299999999999,5.1602000000000002E-2,0.24099999999999999,0.42653197969999851,0.54796014199077969,10.078362122883684,3.373447154329436,0.14869866709282389,0.14869866709282389,0.31345458008554056]
[{"$f":"ROW()","v":104},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7537841270176411E-2,0,0,0,0,{"$f":"Tax_CoRE!K90","v":0.28381691768828243},{"$f":"Tax_CoRE!L90","v":0},{"$f":"Tax_CoRE!M90","v":0},{"$f":"Tax_CoRE!N90","v":0},{"$f":"Tax_CoRE!O90","v":0}]
[{"$f":"ROW()","v":105},"Non-depreciable assets",null,null,null,null,{"$f":"G$1842","v":0.36669321899785023},{"$f":"H$1842","v":0},-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447015E-2,0,1.4593287686413037,-3.6412046373625273E-2,-3.5620480148113032E-2,0,-0.70802155922807275,0,-2.7537414502719404E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913002,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,-0.18220377448638292,0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9990000000000001,2.0699999999999998,4.3979999999999997,6.451226081338608,6.3934799611428392,3.8926630543548737,2.1072398554778915,1.1522761120967056,0.97408927556536185,0.81074900535172623]
[{"$f":"ROW()","v":107},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.79500000000000004,1.196,3.1320000000000001,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406]
[{"$f":"ROW()","v":108},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},"Total",null,null,null,null,{"$f":"SUM(G96:G108)","v":1.2777261839978502},0.91103296499999997,0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652172,0.25901625535714273,0.25946904350155303,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076944,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999999E-2,{"$f":"SUM(AM96:AM108)","v":-0.13580196448638293},0.55677196999999989,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.49457133803921571,0.33041045771543082,0.68187496732428343,2.5932940286993849,2.1001410126594688,3.4260748481656953,1.4613930170391849,1.4576267428189016,0.76630778991938298,1.302851212930427,8.0777257412270629,8.9190716755475297,11.272,14.411129863932253,18.56797929064831,30.943393493716655,13.881800418388501,9.1578244915740861,9.4117738604307597,6.1818857633842619]
[{"$f":"ROW()","v":110},"Capex (Model)"]
[{"$f":"ROW()","v":111},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31",{"$f":"VALUE($D$19)","v":"2023-12-31"},{"$f":"VALUE($D$19)","v":"2023-12-31"},"2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31"]
[{"$f":"ROW()","v":112},"Pipeline and laterals",null,null,null,null,{"$f":"G96*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,2.5486000000000015E-4,4.5632000000000002E-4,-3.3E-4,0,0,0,0,0,0.28621376000000004,0,0,{"$f":"AM96*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,2.2215988873155439,0.60981629491346323,0.33577612567545934,1.092604367543956E-3,3.2857590361445782E-2,0.11169337883959045,3.395311231576182E-2,0,0,0,0,0,5.0429568450537615E-2,5.0429568450537615E-2,0]
[{"$f":"ROW()","v":113},"Main line valve and scraper stations",null,null,null,null,{"$f":"G97*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM97*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.13782614169562857,1.859322791975724E-3,0,0,0,0,0,1.0425E-3,0.20781167703447695,1.0660771158093809,1.8770159616635147,1.3711967252412038,1.2109495346180148,1.1804784962793216,0.35041694089497433]
[{"$f":"ROW()","v":114},"Compressor stations",null,null,null,null,{"$f":"G98*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0.72660780749999998},0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326750000002,0.16236326750000002,0.16236326750000002,0.16236326750000002,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189350000002,1.0182189350000002,1.0182189350000002,1.0182189350000002,0.23668579000000001,0.36644481000000001,6.6532209999999994E-2,3.7458820000000004E-2,3.906246E-2,0.33773978000000004,0.33582450000000003,0.20489235000000003,9.3466729999999998E-2,0.18295022,5.8372540000000001E-2,2.0242159999999999E-2,{"$f":"AM98*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.96940636900369E-2,0,1.1744560528635148,0.39066295291489217,0.15607355421686747,1.928130105274924,5.1100829139989665,2.2966275000000005,3.8127208344862549,7.0464423787956907,11.372741806709548,4.2128785000000004,4.3068355,5.4043333333333337,3.2943333333333329]
[{"$f":"ROW()","v":115},"Receipt and delivery point facilities",null,null,null,null,{"$f":"G99*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":4.0059059999999994E-2},4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.4780727500000002E-2,1.47807275E-2,1.4780727499999998E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.368143E-2,0.12254546000000001,0.11840168000000001,0.12576145999999999,0.39607320000000001,8.4530830000000015E-2,1.2866999999999997E-4,0,{"$f":"AM99*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.5178346238191881,-0.49002342128181814,1.5630804192685109E-3,0.22413096278183325,0.41189336488812389,2.5873387262201364,0.40301619082167628,0.68492249999999999,0.76758567633272867,1.4552891732964128,1.7065777322679496,1.0817218610236163,0.41833688535192198,6.9778677795607931E-3,0]
[{"$f":"ROW()","v":116},"SCADA and communications",null,null,null,null,{"$f":"G100*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":6.9851149999999992E-3},6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.39746075E-2,1.3974607500000001E-2,1.39746075E-2,1.3974607500000001E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,0.109894455,0.10989445499999999,0.109894455,0.109894455,2.500167E-2,5.5541100000000001E-3,9.4376000000000008E-4,0,5.1289610000000006E-2,0.20082489000000001,0.17556474,2.2134889999999997E-2,4.9284069999999999E-2,7.0528380000000002E-2,1.7977360000000001E-2,5.7618789999999989E-2,{"$f":"AM100*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":7.2682500000000004E-3},5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,1.1215414536808117,1.2267252320727271,7.9104033264942045E-2,0.131348335633029,0.46587369191049921,0.78883448805460765,0.10132877692351742,6.56775E-2,0.93410923049084493,0.55715867007764175,0.11655568288048634,0,0,0,0]
[{"$f":"ROW()","v":117},"Cathodic protection",null,null,null,null,{"$f":"G101*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,{"$f":"AM101*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,1.1734853700516351E-3,0,0,1.0425E-3,0.20701900000000001,0.10387546498622248,0.21796383071897632,0.18075503239942053,6.6666666666666652E-2,0,1.523551916934671E-2]
[{"$f":"ROW()","v":118},"Maintenance bases and depots",null,null,null,null,{"$f":"G102*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":1.8229499999999998E-3},1.8229499999999996E-3,1.82295E-3,1.8229499999999998E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,3.4837300000000009E-2,0,0,0,0,1.046586E-2,1.6609999999999999E-3,{"$f":"AM102*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,3.1222002543571124E-2,0,0,2.280134059304904E-2,6.5540581273494894E-2,0.13337818295221845,0.64849290114193814,0.60048000000000001,0.206429,0,0,0.1568649053675937,0.40593517274807372,0.24907026738047999,0]
[{"$f":"ROW()","v":119},"Other assets",null,null,null,null,{"$f":"G103*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0.13555803250000001},0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999999E-2,5.4521582499999999E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999992,0.39829844999999997,8.1181790000000004E-2,0.19462149999999998,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140009999999994E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,{"$f":"AM103*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":3.9133560000000005E-2},0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,8.4115654206073781E-2,0.39810890288354883,0.15108602788235959,0.14576541567825174,0.39546456970740107,0.57769095355802047,5.8008220263808745E-2,0.25124249999999998,0.42653197969999851,0.54796014199077969,10.078362122883684,3.373447154329436,0.14869866709282389,0.14869866709282389,0.31345458008554056]
[{"$f":"ROW()","v":120},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE104*HLOOKUP(BE$111,InputCPI,9,FALSE)/HLOOKUP(BE$95,InputCPI,9,FALSE)","v":2.0404799468941852E-2},0,0,0,0,0.28381691768828243,0,0,0,0]
[{"$f":"ROW()","v":121},"Non-depreciable assets",null,null,null,null,{"$f":"G105*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0.36669321899785023},0,-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447015E-2,0,1.4593287686413037,-3.6412046373625273E-2,-3.5620480148113032E-2,0,-0.70802155922807275,0,-2.7537414502719407E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913007,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,{"$f":"AM105*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":-0.18220377448638292},0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE105*HLOOKUP(BE$111,InputCPI,9,FALSE)/HLOOKUP(BE$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":122},"Shared support assets - IOT & cyber security",null,null,null,null,{"$f":"G106*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM106*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE106*HLOOKUP(BE$111,InputCPI,9,FALSE)/HLOOKUP(BE$95,InputCPI,9,FALSE)","v":2.3257819197952223},2.3269837592745257,4.5849149999999996,6.451226081338608,6.3934799611428392,3.8926630543548733,2.1072398554778915,1.1522761120967056,0.97408927556536185,0.81074900535172623]
[{"$f":"ROW()","v":123},"Shared support assets (net IOT & cyber security)",null,null,null,null,{"$f":"G107*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM107*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE107*HLOOKUP(BE$111,InputCPI,9,FALSE)/HLOOKUP(BE$95,InputCPI,9,FALSE)","v":0.92496079351535843},1.3444795053586149,3.2651100000000004,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406]
[{"$f":"ROW()","v":124},"Miscellaneous assets",null,null,null,null,{"$f":"G108*HLOOKUP(G$111,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM108*HLOOKUP(AM$111,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE108*HLOOKUP(BE$111,InputCPI,9,FALSE)/HLOOKUP(BE$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":125},"Total",null,null,null,null,{"$f":"SUM(G112:G124)","v":1.2777261839978502},{"$f":"SUM(H112:H124)","v":0.91103296499999997},0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652177,0.25901625535714273,0.25946904350155298,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076933,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999985E-2,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,4.0944446995707802,1.7464863313798968,1.7419853201055442,0.91580161196859911,1.5288768377278839,9.3982133476790199,10.026345380098808,11.751060000000001,14.411129863932253,18.56797929064831,30.943393493716655,13.881800418388501,9.1578244915740861,9.4117738604307597,6.1818857633842619]
[{"$f":"ROW()","v":126},"Capex (Model)  [m$ nominal]  "]
[{"$f":"ROW()","v":127},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31",{"$f":"BD8","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":128},"Pipeline and laterals",null,null,null,null,{"$f":"G96*HLOOKUP(G$127,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,2.5486000000000015E-4,4.5632000000000002E-4,-3.3E-4,0,0,0,0,0,0.28621376000000004,0,0,{"$f":"AM96*HLOOKUP(AM$127,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.7660830556472618,0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,{"$f":"BD112/BD$19","v":2.7999999999999997E-2},{"$f":"BE112/BE$19","v":9.6000000000000002E-2},3.0203452092651809E-2,0,0,0,{"$f":"BJ112/BJ$19","v":0},0,5.6203504489983673E-2,5.7653554905825258E-2,0]
[{"$f":"ROW()","v":129},"Main line valve and scraper stations",null,null,null,null,{"$f":"G97*HLOOKUP(G$127,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM97*HLOOKUP(AM$127,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.1095663194934411,1.4999047156207482E-3,0,0,{"$f":"BD113/BD$19","v":0},0,0,1E-3,0.20781167703447695,1.1007246220731859,{"$f":"BJ113/BJ$19","v":1.9880198701123528},1.4897562536405242,1.3495972640099336,1.3495808885840337,0.41094966233084512]
[{"$f":"ROW()","v":130},"Compressor stations",null,null,null,null,{"$f":"G98*HLOOKUP(G$127,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0.72660780749999998},0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326750000002,0.16236326750000002,0.16236326750000002,0.16236326750000002,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189350000002,1.0182189350000002,1.0182189350000002,1.0182189350000002,0.23668579000000001,0.36644481000000001,6.6532209999999994E-2,3.7458820000000004E-2,3.906246E-2,0.33773978000000004,0.33582450000000003,0.20489235000000003,9.3466729999999998E-2,0.18295022,5.8372540000000001E-2,2.0242159999999999E-2,{"$f":"AM98*HLOOKUP(AM$127,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656000000000003E-2,0,0.96551400000000009,0.32689182912451098,{"$f":"BD114/BD$19","v":0.13299999999999998},1.6572198999568866,4.545743643383088,2.2030000000000003,3.8127208344862549,7.275451756106551,{"$f":"BJ114/BJ$19","v":12.045308698045643},4.5771419780036942,4.7999468525947808,6.1784988080617484,3.8634124465584505]
[{"$f":"ROW()","v":131},"Receipt and delivery point facilities",null,null,null,null,{"$f":"G99*HLOOKUP(G$127,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":4.0059059999999994E-2},4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.4780727500000002E-2,1.47807275E-2,1.4780727499999998E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.368143E-2,0.12254546000000001,0.11840168000000001,0.12576145999999999,0.39607320000000001,8.4530830000000015E-2,1.2866999999999997E-4,0,{"$f":"AM99*HLOOKUP(AM$127,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165799999999997,-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,{"$f":"BD115/BD$19","v":0.35099999999999992},2.2238069999999999,0.35850852489875495,0.65700000000000003,0.76758567633272867,1.5025860714285462,{"$f":"BJ115/BJ$19","v":1.807502179487678},1.1752521556497468,0.46623438860603372,7.9774405277546721E-3,0]
[{"$f":"ROW()","v":132},"SCADA and communications",null,null,null,null,{"$f":"G100*HLOOKUP(G$127,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":6.9851149999999992E-3},6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.39746075E-2,1.3974607500000001E-2,1.39746075E-2,1.3974607500000001E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,0.109894455,0.10989445499999999,0.109894455,0.109894455,2.500167E-2,5.5541100000000001E-3,9.4376000000000008E-4,0,5.1289610000000006E-2,0.20082489000000001,0.17556474,2.2134889999999997E-2,4.9284069999999999E-2,7.0528380000000002E-2,1.7977360000000001E-2,5.7618789999999989E-2,{"$f":"AM100*HLOOKUP(AM$127,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":7.2682500000000004E-3},5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158099999999996,0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,{"$f":"BD116/BD$19","v":0.39700000000000002},0.67800000000000016,9.0138389404605945E-2,6.3E-2,0.93410923049084493,0.5752663268551651,{"$f":"BJ116/BJ$19","v":0.123448611132514},0,0,0,0]
[{"$f":"ROW()","v":133},"Cathodic protection",null,null,null,null,{"$f":"G101*HLOOKUP(G$127,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,{"$f":"AM101*HLOOKUP(AM$127,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,{"$f":"BD117/BD$19","v":9.999999999999998E-4},0,0,1E-3,0.20701900000000001,0.10725141759827471,{"$f":"BJ117/BJ$19","v":0.23085388472195054},0.19638388492115438,7.4299670103409335E-2,0,1.7867376623080224E-2]
[{"$f":"ROW()","v":134},"Maintenance bases and depots",null,null,null,null,{"$f":"G102*HLOOKUP(G$127,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":1.8229499999999998E-3},1.8229499999999996E-3,1.82295E-3,1.8229499999999998E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,3.4837300000000009E-2,0,0,0,0,1.046586E-2,1.6609999999999999E-3,{"$f":"AM102*HLOOKUP(AM$127,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.4820254443953898E-2,0,0,1.9079290414764666E-2,{"$f":"BD118/BD$19","v":5.585121293042708E-2},0.11463800000000002,0.57687566576842808,0.57600000000000007,0.206429,0,{"$f":"BJ118/BJ$19","v":0},0.17042811541647596,0.4524127412782854,0.28474934006055319,0]
[{"$f":"ROW()","v":135},"Other assets",null,null,null,null,{"$f":"G103*HLOOKUP(G$127,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0.13555803250000001},0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999999E-2,5.4521582499999999E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999992,0.39829844999999997,8.1181790000000004E-2,0.19462149999999998,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140009999999994E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,{"$f":"AM103*HLOOKUP(AM$127,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":3.9133560000000005E-2},0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319404E-2,0.32115210083082424,0.12420701035951059,0.12197092915677381,{"$f":"BD119/BD$19","v":0.33700000000000002},0.49652299999999999,5.1601999999999995E-2,0.24099999999999999,0.42653197969999851,0.56576884660547999,{"$f":"BJ119/BJ$19","v":10.674381341287843},3.6651298110444839,0.16572392864720259,0.16999960600630046,0.36760224409589098]
[{"$f":"ROW()","v":136},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE120/BE$19","v":1.7537841270176411E-2},{"$f":"BF120/BF$19","v":0},{"$f":"BG120/BG$19","v":0},{"$f":"BH120/BH$19","v":0},{"$f":"BI120/BI$19","v":0},{"$f":"BJ120/BJ$19","v":0.30060142447499094},0,0,0,0]
[{"$f":"ROW()","v":137},"Non-depreciable assets",null,null,null,null,{"$f":"G$1836","v":1.4667728759914009},{"$f":"H$1836","v":0},-7.9276919469661422E-2,0,3.1011049282608703,-0.11335499560439644,-0.11089075656951763,0,-2.5095741578260871,-8.3313018571429254E-2,-8.1501865993788059E-2,0,5.8373150745652147,-0.14564818549450109,-0.14248192059245213,0,-2.832086236912291,0,-0.11014965801087762,0,-0.2796188789898757,-0.10707692307692263,-0.10474916387959787,0,1.5443260869565201,-0.12171978021977914,-0.11907369804109003,0,0.25829347826086924,-0.1219120879120883,-0.11926182513139061,0,-0.72881509794553168,0,-0.11004359770664074,0,1.0190326086956514,-0.12124175824175865,-0.11860606784519767,0,-11.469864130434782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},"Shared support assets - IOT & cyber security",null,null,null,null,{"$f":"G106*HLOOKUP(G$127,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM106*HLOOKUP(AM$127,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD122/BD$19","v":0},1.9990000000000003,2.0699999999999994,4.3979999999999997,6.451226081338608,6.6012680598799811,4.1228693083948391,2.2894408182505845,1.2842060249523652,1.113626613463206,0.95080171961269144]
[{"$f":"ROW()","v":139},"Shared support assets (net IOT & cyber security)",null,null,null,null,{"$f":"G107*HLOOKUP(G$127,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM107*HLOOKUP(AM$127,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD123/BD$19","v":0},0.79500000000000004,1.1959999999999997,3.1320000000000006,1.3976963845493406,1.4431215170471943,1.480354052187012,1.5185471867334368,1.5577257041511596,1.5979150273182599,1.6391412350230707]
[{"$f":"ROW()","v":140},"Miscellaneous assets",null,null,null,null,{"$f":"G108*HLOOKUP(G$127,InputCPI,9,FALSE)/HLOOKUP(G$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM108*HLOOKUP(AM$127,InputCPI,9,FALSE)/HLOOKUP(AM$95,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD124/BD$19","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},"Total",null,null,null,null,{"$f":"SUM(G128:G140)","v":2.3778058409914009},{"$f":"SUM(H128:H140)","v":0.91103296499999997},0.83175604553033855,0.91103296499999997,5.198953378260871,1.9844934543956039,1.9869576934304827,2.0978484500000003,-2.2297296478260868,0.19653149142857079,0.19834264400621193,0.27984451000000005,8.3720006920652139,2.389037432005499,2.392203696907548,2.5346856175000001,-1.2972296469122908,1.5348565900000002,1.4247069319891226,1.5348565900000002,0.36467221101012426,0.45979835692307736,3.9395756120402137E-2,0.14533614,1.7985910369565201,0.65877974978022091,0.57512371195890999,0.40492871000000008,0.88181756826086921,0.67758613208791185,0.16774800486860941,8.5519339999999985E-2,-0.68241328794553169,0.55677197,0.31470272229335922,0.66417979000000005,1.9475894286956514,1.2167772217582413,0.15314314215480235,0.73151163000000008,-11.012574410434782,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.302851212930427,8.0777257412270629,8.9190716755475279,11.272000000000002,14.411129863932253,19.171438617594376,32.77333936984482,15.082080203660102,10.206350078833154,10.760001278927682,7.2497746842440289]
[{"$f":"ROW()","v":142},"Capex Depreciation"]
[{"$f":"ROW()","v":143},"As per previous AA model $"]
[{"$f":"ROW()","v":144},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31"]
[{"$f":"ROW()","v":145},"2000-03-31","Capex"]
[{"$f":"ROW()","v":146},"Pipeline and laterals",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},"Main line valve and scraper stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},"Compressor stations",null,null,null,null,null,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.4220260250000004E-2,2.4220260249999997E-2,2.422026025E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260250000056E-2,2.4220260250000056E-2,2.4220260250000052E-2,2.4220260250000052E-2,2.4220260250000052E-2,2.5924312331379051E-2,2.5924312331379051E-2,2.5924312331379054E-2,2.5924312331379054E-2,2.5924312331379058E-2]
[{"$f":"ROW()","v":149},"Receipt and delivery point facilities",null,null,null,null,null,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999957E-3,1.3353019999999957E-3,1.3353019999999957E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367683E-3]
[{"$f":"ROW()","v":150},"SCADA and communications",null,null,null,null,null,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,2.4447902500000047E-3,0,0,0,0,8.6736173798840355E-19,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},"Cathodic protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},"Maintenance bases and depots",null,null,null,null,null,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000011E-5,3.6459000000000011E-5,3.6459000000000011E-5,3.6459000000000011E-5,3.9024126641651035E-5,3.9024126641651035E-5,3.9024126641651035E-5,3.9024126641651035E-5,3.9024126641651028E-5]
[{"$f":"ROW()","v":153},"Other assets",null,null,null,null,null,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,3.3889508124999856E-3,0,0,0,0,2.7755575615628914E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":155},"Non-depreciable assets"]
[{"$f":"ROW()","v":156},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":157},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":158},"Miscellaneous assets"]
[{"$f":"ROW()","v":159},"Total",null,null,null,null,0,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.142576231249998E-2,2.5592021249999992E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021250000079E-2,2.5592021250000051E-2,2.5592021250000048E-2,2.5592021250000048E-2,2.5592021250000048E-2,2.739258559685747E-2,2.739258559685747E-2,2.7392585596857474E-2,2.7392585596857474E-2,2.7392585596857477E-2]
[{"$f":"ROW()","v":160},"2000-06-30","Capex"]
[{"$f":"ROW()","v":161},"Pipeline and laterals",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},"Main line valve and scraper stations",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},"Compressor stations",null,null,null,null,null,null,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.4220260250000004E-2,2.4220260249999997E-2,2.422026025E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.4220260250000052E-2,2.4220260250000052E-2,2.4220260250000052E-2,2.4220260250000049E-2,2.4220260250000049E-2,2.5924312331379051E-2,2.5924312331379051E-2,2.5924312331379054E-2,2.5924312331379054E-2,2.5924312331379058E-2]
[{"$f":"ROW()","v":164},"Receipt and delivery point facilities",null,null,null,null,null,null,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999957E-3,1.3353019999999957E-3,1.3353019999999957E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3]
[{"$f":"ROW()","v":165},"SCADA and communications",null,null,null,null,null,null,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,2.5612088333333378E-3,0,0,0,0,1.7347234759768071E-18,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":166},"Cathodic protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167},"Maintenance bases and depots",null,null,null,null,null,null,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.9024126641651035E-5,3.9024126641651028E-5,3.9024126641651028E-5,3.9024126641651028E-5,3.9024126641651028E-5]
[{"$f":"ROW()","v":168},"Other assets",null,null,null,null,null,null,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,6.777901624999999E-3,0,0,0,0,1.3877787807814457E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":169},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":170},"Non-depreciable assets"]
[{"$f":"ROW()","v":171},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":172},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":173},"Miscellaneous assets"]
[{"$f":"ROW()","v":174},"Total",null,null,null,null,0,0,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.4931131708333334E-2,2.5592021249999996E-2,2.5592021249999996E-2,2.5592021249999996E-2,2.5592021249999996E-2,2.5592021250000065E-2,2.5592021250000048E-2,2.5592021250000048E-2,2.5592021250000044E-2,2.5592021250000044E-2,2.739258559685747E-2,2.739258559685747E-2,2.7392585596857474E-2,2.7392585596857474E-2,2.7392585596857477E-2]
[{"$f":"ROW()","v":175},"2000-09-30","Capex"]
[{"$f":"ROW()","v":176},"Pipeline and laterals",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},"Main line valve and scraper stations",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":178},"Compressor stations",null,null,null,null,null,null,null,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.4220260250000004E-2,2.4220260249999997E-2,2.422026025E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260250000052E-2,2.4220260250000049E-2,2.4220260250000049E-2,2.4220260250000045E-2,2.4220260250000045E-2,2.5924312331379044E-2,2.5924312331379047E-2,2.5924312331379047E-2,2.5924312331379047E-2,2.5924312331379047E-2]
[{"$f":"ROW()","v":179},"Receipt and delivery point facilities",null,null,null,null,null,null,null,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999957E-3,1.3353019999999957E-3,1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3]
[{"$f":"ROW()","v":180},"SCADA and communications",null,null,null,null,null,null,null,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,2.6776274166666709E-3,0,0,0,0,1.7347234759768071E-18,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":181},"Cathodic protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":182},"Maintenance bases and depots",null,null,null,null,null,null,null,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000011E-5,3.6459000000000011E-5,3.6459000000000018E-5,3.6459000000000018E-5,3.6459000000000018E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651041E-5]
[{"$f":"ROW()","v":183},"Other assets",null,null,null,null,null,null,null,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.0166852437500012E-2,0,0,0,0,2.7755575615628914E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":184},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":185},"Non-depreciable assets"]
[{"$f":"ROW()","v":186},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":187},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":188},"Miscellaneous assets"]
[{"$f":"ROW()","v":189},"Total",null,null,null,null,0,0,0,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.8436501104166673E-2,2.5592021249999992E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021250000079E-2,2.5592021250000044E-2,2.5592021250000044E-2,2.5592021250000041E-2,2.5592021250000041E-2,2.7392585596857463E-2,2.7392585596857467E-2,2.7392585596857467E-2,2.7392585596857467E-2,2.7392585596857467E-2]
[{"$f":"ROW()","v":190},"2000-12-31","Capex"]
[{"$f":"ROW()","v":191},"Pipeline and laterals",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":192},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":193},"Compressor stations",null,null,null,null,null,null,null,null,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.4220260250000004E-2,2.4220260249999997E-2,2.422026025E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260250000049E-2,2.4220260250000049E-2,2.4220260250000045E-2,2.4220260250000045E-2,2.4220260250000042E-2,2.592431233137904E-2,2.592431233137904E-2,2.592431233137904E-2,2.592431233137904E-2,2.592431233137904E-2]
[{"$f":"ROW()","v":194},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999957E-3,1.3353019999999957E-3,1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3]
[{"$f":"ROW()","v":195},"SCADA and communications",null,null,null,null,null,null,null,null,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,2.7940460000000045E-3,0,0,0,0,2.1684043449710089E-18,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},"Cathodic protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},"Maintenance bases and depots",null,null,null,null,null,null,null,null,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000011E-5,3.6459000000000011E-5,3.6459000000000011E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651035E-5,3.9024126641651035E-5,3.9024126641651035E-5]
[{"$f":"ROW()","v":198},"Other assets",null,null,null,null,null,null,null,null,1.3555803249999998E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803250000024E-2,0,0,0,0,4.3368086899420177E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":200},"Non-depreciable assets"]
[{"$f":"ROW()","v":201},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":202},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":203},"Miscellaneous assets"]
[{"$f":"ROW()","v":204},"Total",null,null,null,null,0,0,0,0,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,4.194187050000002E-2,2.5592021249999992E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.559202125000009E-2,2.5592021250000044E-2,2.5592021250000041E-2,2.5592021250000041E-2,2.5592021250000038E-2,2.739258559685746E-2,2.739258559685746E-2,2.739258559685746E-2,2.739258559685746E-2,2.739258559685746E-2]
[{"$f":"ROW()","v":205},"2001-03-31","Capex"]
[{"$f":"ROW()","v":206},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},"Compressor stations",null,null,null,null,null,null,null,null,null,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.722260474999979E-2,6.722260474999979E-2,6.722260474999979E-2,6.722260474999979E-2,6.7222604749999804E-2,7.1952150112335606E-2,7.1952150112335606E-2,7.1952150112335606E-2,7.1952150112335619E-2,7.1952150112335619E-2]
[{"$f":"ROW()","v":209},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666658E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666333E-4,8.0953641666666343E-4,8.0953641666666343E-4,8.0953641666666354E-4,8.0953641666666343E-4,8.6649254354283591E-4,8.6649254354283591E-4,8.6649254354283602E-4,8.6649254354283602E-4,8.6649254354283602E-4]
[{"$f":"ROW()","v":210},"SCADA and communications",null,null,null,null,null,null,null,null,null,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,4.3186249999999972E-4,1.079656249999999E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},"Cathodic protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000004E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340899999999998E-5,2.1340899999999998E-5,2.1340899999999998E-5,2.1340899999999998E-5,2.2842370450281418E-5,2.2842370450281418E-5,2.2842370450281422E-5,2.2842370450281418E-5,2.2842370450281422E-5]
[{"$f":"ROW()","v":213},"Other assets",null,null,null,null,null,null,null,null,null,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582499999994E-3,5.4521582499999994E-3,5.4521582499999733E-3,1.3630395624999944E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":215},"Non-depreciable assets"]
[{"$f":"ROW()","v":216},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":217},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":218},"Miscellaneous assets"]
[{"$f":"ROW()","v":219},"Total",null,null,null,null,0,0,0,0,0,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3937502816666667E-2,6.9524487254166684E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666449E-2,6.8053482066666449E-2,6.8053482066666449E-2,6.8053482066666449E-2,6.8053482066666462E-2,7.2841485026328714E-2,7.2841485026328714E-2,7.2841485026328714E-2,7.2841485026328728E-2,7.2841485026328728E-2]
[{"$f":"ROW()","v":220},"2001-06-30","Capex"]
[{"$f":"ROW()","v":221},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":223},"Compressor stations",null,null,null,null,null,null,null,null,null,null,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.722260474999979E-2,6.7222604749999804E-2,6.7222604749999804E-2,6.7222604749999804E-2,6.7222604749999804E-2,7.1952150112335606E-2,7.1952150112335606E-2,7.1952150112335606E-2,7.1952150112335606E-2,7.1952150112335619E-2]
[{"$f":"ROW()","v":224},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666658E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666354E-4,8.0953641666666343E-4,8.0953641666666343E-4,8.0953641666666343E-4,8.0953641666666354E-4,8.6649254354283613E-4,8.6649254354283624E-4,8.6649254354283624E-4,8.6649254354283624E-4,8.6649254354283613E-4]
[{"$f":"ROW()","v":225},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,3.7428083333333311E-4,1.8714041666666658E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":226},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000004E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.2842370450281422E-5,2.2842370450281418E-5,2.2842370450281422E-5,2.2842370450281422E-5,2.2842370450281422E-5]
[{"$f":"ROW()","v":228},"Other assets",null,null,null,null,null,null,null,null,null,null,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582499999994E-3,5.4521582499999994E-3,5.4521582499999777E-3,2.7260791249999888E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":230},"Non-depreciable assets"]
[{"$f":"ROW()","v":231},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":232},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":233},"Miscellaneous assets"]
[{"$f":"ROW()","v":234},"Total",null,null,null,null,0,0,0,0,0,0,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3879921149999986E-2,7.0966701608333321E-2,6.8053482066666671E-2,6.8053482066666671E-2,6.8053482066666671E-2,6.8053482066666449E-2,6.8053482066666462E-2,6.8053482066666462E-2,6.8053482066666462E-2,6.8053482066666462E-2,7.2841485026328714E-2,7.2841485026328714E-2,7.2841485026328714E-2,7.2841485026328714E-2,7.2841485026328728E-2]
[{"$f":"ROW()","v":235},"2001-09-30","Capex"]
[{"$f":"ROW()","v":236},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":237},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":238},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604749999804E-2,6.7222604749999804E-2,6.7222604749999817E-2,6.7222604749999804E-2,6.7222604749999804E-2,7.1952150112335606E-2,7.1952150112335606E-2,7.1952150112335606E-2,7.1952150112335606E-2,7.1952150112335606E-2]
[{"$f":"ROW()","v":239},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666658E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666365E-4,8.0953641666666365E-4,8.0953641666666354E-4,8.0953641666666354E-4,8.0953641666666343E-4,8.6649254354283635E-4,8.6649254354283646E-4,8.6649254354283646E-4,8.6649254354283646E-4,8.6649254354283646E-4]
[{"$f":"ROW()","v":240},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,3.3315107142857129E-4,2.4986330357142832E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":241},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":242},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000004E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.2842370450281422E-5,2.2842370450281422E-5,2.2842370450281422E-5,2.2842370450281418E-5,2.2842370450281422E-5]
[{"$f":"ROW()","v":243},"Other assets",null,null,null,null,null,null,null,null,null,null,null,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582499999994E-3,5.4521582499999994E-3,5.452158249999982E-3,4.0891186874999833E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":245},"Non-depreciable assets"]
[{"$f":"ROW()","v":246},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":247},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":248},"Miscellaneous assets"]
[{"$f":"ROW()","v":249},"Total",null,null,null,null,0,0,0,0,0,0,0,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3838791388095237E-2,7.239246405773811E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666462E-2,6.8053482066666462E-2,6.8053482066666476E-2,6.8053482066666462E-2,6.8053482066666462E-2,7.2841485026328714E-2,7.2841485026328714E-2,7.2841485026328714E-2,7.2841485026328714E-2,7.2841485026328714E-2]
[{"$f":"ROW()","v":250},"2001-12-31","Capex"]
[{"$f":"ROW()","v":251},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":252},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":253},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604749999817E-2,6.7222604749999817E-2,6.7222604749999817E-2,6.7222604749999817E-2,6.7222604749999817E-2,7.1952150112335619E-2,7.1952150112335619E-2,7.1952150112335619E-2,7.1952150112335633E-2,7.1952150112335633E-2]
[{"$f":"ROW()","v":254},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666658E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666658E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666376E-4,8.0953641666666376E-4,8.0953641666666376E-4,8.0953641666666365E-4,8.0953641666666365E-4,8.6649254354283656E-4,8.6649254354283667E-4,8.6649254354283656E-4,8.6649254354283656E-4,8.6649254354283656E-4]
[{"$f":"ROW()","v":255},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,3.0230374999999984E-4,3.0230374999999984E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":257},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000004E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000004E-5,2.1340900000000004E-5,2.1340900000000004E-5,2.1340900000000004E-5,2.2842370450281425E-5,2.2842370450281425E-5,2.2842370450281422E-5,2.2842370450281425E-5,2.2842370450281422E-5]
[{"$f":"ROW()","v":258},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582499999994E-3,5.4521582499999994E-3,5.4521582499999846E-3,5.4521582499999846E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":259},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":260},"Non-depreciable assets"]
[{"$f":"ROW()","v":261},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":262},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":263},"Miscellaneous assets"]
[{"$f":"ROW()","v":264},"Total",null,null,null,null,0,0,0,0,0,0,0,0,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3807944066666659E-2,7.3807944066666659E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666476E-2,6.8053482066666476E-2,6.8053482066666476E-2,6.8053482066666476E-2,6.8053482066666476E-2,7.2841485026328728E-2,7.2841485026328728E-2,7.2841485026328728E-2,7.2841485026328742E-2,7.2841485026328742E-2]
[{"$f":"ROW()","v":265},"2002-03-31","Capex"]
[{"$f":"ROW()","v":266},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":267},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":268},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666685E-3,5.4121089166666685E-3,5.4121089166666693E-3,5.4121089166666685E-3,5.4121089166666685E-3,5.4121089166666702E-3,5.4121089166666702E-3,5.4121089166666702E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.7928858104283948E-3,5.7928858104283956E-3,5.7928858104283956E-3,5.7928858104283956E-3,5.7928858104283956E-3]
[{"$f":"ROW()","v":269},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666515E-4,4.9269091666666515E-4,4.9269091666666515E-4,4.9269091666666515E-4,4.9269091666666515E-4,5.273549117417117E-4,5.2735491174171181E-4,5.2735491174171181E-4,5.2735491174171181E-4,5.2735491174171192E-4]
[{"$f":"ROW()","v":270},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000013E-4,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000013E-4,3.0019527222222208E-3,3.0019527222222208E-3,7.5048818055555543E-4,0,0,1.9949319973733282E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":271},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":272},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000003E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.0999999999999981E-5,1.0999999999999981E-5,1.0999999999999981E-5,1.0999999999999979E-5,1.0999999999999979E-5,1.1773921200750446E-5,1.1773921200750446E-5,1.1773921200750444E-5,1.1773921200750446E-5,1.1773921200750444E-5]
[{"$f":"ROW()","v":273},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.817590750000024E-3,8.817590750000024E-3,2.2043976875000121E-3,0,0,6.9388939039072284E-18,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":274},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":275},"Non-depreciable assets"]
[{"$f":"ROW()","v":276},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":277},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":278},"Miscellaneous assets"]
[{"$f":"ROW()","v":279},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.7735343305555581E-2,1.7735343305555581E-2,8.8706857013889015E-3,5.9157998333333349E-3,5.9157998333333349E-3,5.9157998333333617E-3,5.9157998333333349E-3,5.9157998333333349E-3,5.915799833333334E-3,5.915799833333334E-3,6.332014643370857E-3,6.3320146433708578E-3,6.3320146433708578E-3,6.3320146433708578E-3,6.3320146433708587E-3]
[{"$f":"ROW()","v":280},"2002-06-30","Capex"]
[{"$f":"ROW()","v":281},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666702E-3,5.4121089166666702E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.7928858104283939E-3,5.7928858104283948E-3,5.7928858104283948E-3,5.7928858104283948E-3,5.7928858104283948E-3]
[{"$f":"ROW()","v":284},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666537E-4,4.9269091666666537E-4,4.9269091666666537E-4,5.2735491174171203E-4,5.2735491174171203E-4,5.2735491174171192E-4,5.2735491174171192E-4,5.2735491174171181E-4]
[{"$f":"ROW()","v":285},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000013E-4,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000013E-4,2.7949214999999994E-3,2.7949214999999994E-3,1.397460750000001E-3,0,0,1.9081958235744878E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000003E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.0999999999999981E-5,1.0999999999999981E-5,1.0999999999999981E-5,1.0999999999999979E-5,1.0999999999999979E-5,1.1773921200750447E-5,1.1773921200750446E-5,1.1773921200750446E-5,1.1773921200750444E-5,1.1773921200750446E-5]
[{"$f":"ROW()","v":288},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907500000206E-3,8.8175907500000206E-3,4.4087953750000103E-3,0,0,1.3877787807814457E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":290},"Non-depreciable assets"]
[{"$f":"ROW()","v":291},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":292},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":293},"Miscellaneous assets"]
[{"$f":"ROW()","v":294},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.7528312083333355E-2,1.7528312083333355E-2,1.1722055958333345E-2,5.915799833333334E-3,5.915799833333334E-3,5.9157998333333678E-3,5.9157998333333349E-3,5.9157998333333349E-3,5.9157998333333349E-3,5.9157998333333349E-3,6.332014643370857E-3,6.3320146433708578E-3,6.332014643370857E-3,6.332014643370857E-3,6.332014643370857E-3]
[{"$f":"ROW()","v":295},"2002-09-30","Capex"]
[{"$f":"ROW()","v":296},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666702E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.7928858104283948E-3,5.7928858104283948E-3,5.7928858104283948E-3,5.7928858104283948E-3,5.7928858104283948E-3]
[{"$f":"ROW()","v":299},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666537E-4,4.9269091666666537E-4,5.2735491174171203E-4,5.2735491174171192E-4,5.2735491174171192E-4,5.2735491174171181E-4,5.2735491174171192E-4]
[{"$f":"ROW()","v":300},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3164050000000013E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000013E-4,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000013E-4,2.6255323181818171E-3,2.6255323181818176E-3,1.9691492386363623E-3,0,0,2.0816681711721685E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":301},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":302},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000003E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.0999999999999981E-5,1.0999999999999981E-5,1.0999999999999979E-5,1.0999999999999979E-5,1.0999999999999979E-5,1.1773921200750446E-5,1.1773921200750446E-5,1.1773921200750444E-5,1.1773921200750444E-5,1.1773921200750444E-5]
[{"$f":"ROW()","v":303},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907500000188E-3,8.8175907500000188E-3,6.6131930625000085E-3,0,0,1.7347234759768071E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":305},"Non-depreciable assets"]
[{"$f":"ROW()","v":306},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":307},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":308},"Miscellaneous assets"]
[{"$f":"ROW()","v":309},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.7358922901515174E-2,1.7358922901515174E-2,1.4498142134469707E-2,5.915799833333334E-3,5.915799833333334E-3,5.915799833333373E-3,5.915799833333334E-3,5.915799833333334E-3,5.9157998333333349E-3,5.9157998333333349E-3,6.3320146433708578E-3,6.332014643370857E-3,6.332014643370857E-3,6.332014643370857E-3,6.332014643370857E-3]
[{"$f":"ROW()","v":310},"2002-12-31","Capex"]
[{"$f":"ROW()","v":311},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":312},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.7928858104283939E-3,5.7928858104283948E-3,5.7928858104283948E-3,5.7928858104283948E-3,5.7928858104283948E-3]
[{"$f":"ROW()","v":314},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666526E-4,5.2735491174171192E-4,5.2735491174171192E-4,5.2735491174171192E-4,5.2735491174171181E-4,5.2735491174171192E-4]
[{"$f":"ROW()","v":315},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000013E-4,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000013E-4,2.484374666666666E-3,2.484374666666666E-3,2.4843746666666656E-3,1.7347234759768071E-18,0,2.0383000842727483E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":316},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000003E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.0999999999999981E-5,1.0999999999999979E-5,1.0999999999999979E-5,1.0999999999999979E-5,1.0999999999999979E-5,1.1773921200750446E-5,1.1773921200750446E-5,1.1773921200750446E-5,1.1773921200750444E-5,1.1773921200750442E-5]
[{"$f":"ROW()","v":318},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907500000154E-3,8.8175907500000154E-3,8.8175907500000067E-3,0,0,2.6020852139652106E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":320},"Non-depreciable assets"]
[{"$f":"ROW()","v":321},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":322},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":323},"Miscellaneous assets"]
[{"$f":"ROW()","v":324},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.7217765250000017E-2,1.7217765250000017E-2,1.721776525000001E-2,5.9157998333333357E-3,5.915799833333334E-3,5.91579983333338E-3,5.915799833333334E-3,5.915799833333334E-3,5.915799833333334E-3,5.915799833333334E-3,6.332014643370857E-3,6.332014643370857E-3,6.332014643370857E-3,6.332014643370857E-3,6.332014643370857E-3]
[{"$f":"ROW()","v":325},"2003-03-31","Capex"]
[{"$f":"ROW()","v":326},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":327},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":328},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.1677159749999742E-2,8.1677159749999742E-2,8.1677159749999742E-2,8.1677159749999756E-2,8.1677159749999756E-2,8.7423676617964061E-2,8.7423676617964047E-2,8.7423676617964047E-2,8.7423676617964061E-2,8.7423676617964061E-2]
[{"$f":"ROW()","v":329},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.792447500000005E-4,5.792447500000005E-4,5.792447500000005E-4,5.792447500000005E-4,5.7924475000000039E-4,6.1999836749531008E-4,6.1999836749531008E-4,6.1999836749531008E-4,6.1999836749531008E-4,6.1999836749531008E-4]
[{"$f":"ROW()","v":330},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,2.9356152692307669E-3,2.9356152692307669E-3,2.9356152692307669E-3,7.3390381730769119E-4,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":331},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.631499999999997E-4,2.631499999999997E-4,2.631499999999997E-4,6.5787499999999939E-5,0,5.4210108624275222E-20,0,0,0,0]
[{"$f":"ROW()","v":332},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":333},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.5699414999999799E-3,4.5699414999999799E-3,4.5699414999999799E-3,1.142485374999995E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":335},"Non-depreciable assets"]
[{"$f":"ROW()","v":336},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":337},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":338},"Miscellaneous assets"]
[{"$f":"ROW()","v":339},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000017E-2,8.8245950499999989E-2,8.8245950500000017E-2,8.8245950500000017E-2,8.8245950500000003E-2,8.8245950500000003E-2,9.0025111269230754E-2,9.0025111269230781E-2,9.0025111269230768E-2,8.4395943692307726E-2,8.2519554500000022E-2,8.2519554499999745E-2,8.2519554499999745E-2,8.2519554499999745E-2,8.2322191999999753E-2,8.2256404499999755E-2,8.8043674985459369E-2,8.8043674985459355E-2,8.8043674985459355E-2,8.8043674985459369E-2,8.8043674985459369E-2]
[{"$f":"ROW()","v":340},"2003-06-30","Capex"]
[{"$f":"ROW()","v":341},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":342},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":343},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159750000006E-2,8.167715975000002E-2,8.1677159750000006E-2,8.1677159749999992E-2,8.1677159750000006E-2,8.167715974999977E-2,8.1677159749999784E-2,8.1677159749999784E-2,8.1677159749999784E-2,8.167715974999977E-2,8.7423676617964116E-2,8.7423676617964116E-2,8.7423676617964116E-2,8.7423676617964102E-2,8.7423676617964102E-2]
[{"$f":"ROW()","v":344},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.792447500000005E-4,5.792447500000005E-4,5.792447500000005E-4,5.7924475000000039E-4,5.7924475000000039E-4,6.1999836749531008E-4,6.1999836749531008E-4,6.1999836749531008E-4,6.1999836749531008E-4,6.1999836749530998E-4]
[{"$f":"ROW()","v":345},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,2.8085323571428551E-3,2.8085323571428551E-3,2.8085323571428555E-3,1.4042661785714262E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999981E-4,2.6314999999999986E-4,2.6314999999999981E-4,1.3157499999999993E-4,0,1.0842021724855044E-19,0,0,0,0]
[{"$f":"ROW()","v":347},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.5699414999999816E-3,4.5699414999999816E-3,4.5699414999999816E-3,2.2849707499999969E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":349},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":350},"Non-depreciable assets"]
[{"$f":"ROW()","v":351},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":352},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":353},"Miscellaneous assets"]
[{"$f":"ROW()","v":354},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000017E-2,8.8245950499999989E-2,8.8245950500000017E-2,8.8245950500000017E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.9898028357142848E-2,8.9898028357142848E-2,8.9898028357142848E-2,8.6208791428571435E-2,8.2519554500000009E-2,8.2519554499999773E-2,8.2519554499999787E-2,8.2519554499999787E-2,8.2387979499999778E-2,8.2256404499999769E-2,8.8043674985459425E-2,8.8043674985459425E-2,8.8043674985459425E-2,8.8043674985459411E-2,8.8043674985459411E-2]
[{"$f":"ROW()","v":355},"2003-09-30","Capex"]
[{"$f":"ROW()","v":356},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.1677159749999742E-2,8.1677159749999742E-2,8.1677159749999742E-2,8.1677159749999756E-2,8.1677159749999756E-2,8.7423676617964075E-2,8.7423676617964075E-2,8.7423676617964061E-2,8.7423676617964075E-2,8.7423676617964075E-2]
[{"$f":"ROW()","v":359},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.792447500000005E-4,5.792447500000005E-4,5.7924475000000039E-4,5.7924475000000039E-4,5.7924475000000039E-4,6.1999836749531008E-4,6.1999836749531008E-4,6.1999836749531008E-4,6.1999836749530998E-4,6.1999836749530998E-4]
[{"$f":"ROW()","v":360},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,2.6983938333333315E-3,2.6983938333333315E-3,2.6983938333333315E-3,2.0237953749999982E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":361},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999986E-4,2.6314999999999981E-4,2.6314999999999986E-4,1.9736249999999987E-4,0,8.1315162936412833E-20,0,0,0,0]
[{"$f":"ROW()","v":362},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":363},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.5699414999999834E-3,4.5699414999999834E-3,4.5699414999999834E-3,3.4274561249999919E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":364},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":365},"Non-depreciable assets"]
[{"$f":"ROW()","v":366},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":367},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":368},"Miscellaneous assets"]
[{"$f":"ROW()","v":369},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000017E-2,8.8245950499999989E-2,8.8245950500000017E-2,8.8245950500000017E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.9787889833333315E-2,8.9787889833333329E-2,8.9787889833333329E-2,8.7970806000000012E-2,8.2519554500000022E-2,8.2519554499999745E-2,8.2519554499999745E-2,8.2519554499999745E-2,8.2453766999999761E-2,8.2256404499999755E-2,8.8043674985459383E-2,8.8043674985459383E-2,8.8043674985459369E-2,8.8043674985459383E-2,8.8043674985459383E-2]
[{"$f":"ROW()","v":370},"2003-12-31","Capex"]
[{"$f":"ROW()","v":371},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159750000006E-2,8.167715975000002E-2,8.1677159750000006E-2,8.1677159749999992E-2,8.1677159750000006E-2,8.1677159749999784E-2,8.167715974999977E-2,8.1677159749999784E-2,8.1677159749999784E-2,8.167715974999977E-2,8.7423676617964116E-2,8.7423676617964116E-2,8.7423676617964116E-2,8.7423676617964116E-2,8.7423676617964102E-2]
[{"$f":"ROW()","v":374},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.792447500000005E-4,5.792447500000005E-4,5.7924475000000039E-4,5.7924475000000039E-4,5.7924475000000039E-4,6.1999836749531008E-4,6.1999836749531008E-4,6.1999836749530998E-4,6.1999836749530998E-4,6.1999836749530998E-4]
[{"$f":"ROW()","v":375},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,2.6020226249999982E-3,2.6020226249999982E-3,2.6020226249999978E-3,2.6020226249999969E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6314999999999997E-4,2.6314999999999997E-4,2.6314999999999997E-4,2.6314999999999997E-4,2.6314999999999997E-4,2.6314999999999976E-4,2.6314999999999976E-4,2.6314999999999976E-4,2.6314999999999976E-4,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.5699414999999851E-3,4.5699414999999851E-3,4.5699414999999851E-3,4.5699414999999799E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":380},"Non-depreciable assets"]
[{"$f":"ROW()","v":381},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":382},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":383},"Miscellaneous assets"]
[{"$f":"ROW()","v":384},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000017E-2,8.8245950499999989E-2,8.8245950500000017E-2,8.8245950500000017E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.9691518624999966E-2,8.9691518624999966E-2,8.969151862499998E-2,8.969151862499998E-2,8.2519554500000009E-2,8.2519554499999787E-2,8.2519554499999773E-2,8.2519554499999787E-2,8.2519554499999787E-2,8.2256404499999769E-2,8.8043674985459425E-2,8.8043674985459425E-2,8.8043674985459425E-2,8.8043674985459425E-2,8.8043674985459411E-2]
[{"$f":"ROW()","v":385},"2004-03-31","Capex"]
[{"$f":"ROW()","v":386},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":387},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666638E-2,3.3940631166666631E-2,3.3940631166666631E-2,3.3940631166666624E-2,3.3940631166666631E-2,3.632857426000622E-2,3.632857426000622E-2,3.6328574260006213E-2,3.6328574260006213E-2,3.6328574260006213E-2]
[{"$f":"ROW()","v":389},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666635E-4,2.8149166666666635E-4,2.8149166666666635E-4,2.8149166666666635E-4,2.814916666666664E-4,3.0129642745465891E-4,3.0129642745465891E-4,3.0129642745465891E-4,3.0129642745465891E-4,3.0129642745465891E-4]
[{"$f":"ROW()","v":390},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.326296999999999E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262970000000007E-3,1.594546994117647E-2,1.594546994117647E-2,1.594546994117647E-2,1.594546994117647E-2,3.9863674852941011E-3,1.1796119636642288E-16,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829845000000016E-2,3.9829845000000016E-2,3.9829845000000023E-2,3.9829845000000016E-2,9.957461249999966E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":395},"Non-depreciable assets"]
[{"$f":"ROW()","v":396},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":397},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":398},"Miscellaneous assets"]
[{"$f":"ROW()","v":399},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.9997437774509831E-2,8.9997437774509831E-2,8.9997437774509831E-2,8.9997437774509817E-2,4.8165951568627401E-2,3.4222122833333424E-2,3.4222122833333299E-2,3.4222122833333299E-2,3.4222122833333292E-2,3.4222122833333299E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460875E-2,3.6629870687460875E-2,3.6629870687460875E-2]
[{"$f":"ROW()","v":400},"2004-06-30","Capex"]
[{"$f":"ROW()","v":401},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666638E-2,3.3940631166666638E-2,3.3940631166666631E-2,3.3940631166666631E-2,3.3940631166666624E-2,3.632857426000622E-2,3.632857426000622E-2,3.632857426000622E-2,3.632857426000622E-2,3.6328574260006213E-2]
[{"$f":"ROW()","v":404},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.814916666666664E-4,2.814916666666664E-4,2.814916666666664E-4,2.814916666666664E-4,2.814916666666664E-4,3.0129642745465896E-4,3.0129642745465896E-4,3.0129642745465896E-4,3.0129642745465896E-4,3.0129642745465896E-4]
[{"$f":"ROW()","v":405},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262970000000007E-3,1.5466626999999998E-2,1.5466626999999998E-2,1.5466626999999997E-2,1.5466626999999998E-2,7.7333135000000053E-3,9.540979117872439E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":406},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":407},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":408},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,1.9914922499999932E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":409},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":410},"Non-depreciable assets"]
[{"$f":"ROW()","v":411},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":412},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":413},"Miscellaneous assets"]
[{"$f":"ROW()","v":414},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.9518594833333354E-2,8.9518594833333354E-2,8.9518594833333354E-2,8.9518594833333354E-2,6.1870358833333278E-2,3.4222122833333403E-2,3.4222122833333306E-2,3.4222122833333299E-2,3.4222122833333299E-2,3.4222122833333292E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460875E-2]
[{"$f":"ROW()","v":415},"2004-09-30","Capex"]
[{"$f":"ROW()","v":416},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":417},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":418},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666638E-2,3.3940631166666638E-2,3.3940631166666631E-2,3.3940631166666631E-2,3.3940631166666631E-2,3.6328574260006227E-2,3.632857426000622E-2,3.632857426000622E-2,3.632857426000622E-2,3.632857426000622E-2]
[{"$f":"ROW()","v":419},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.814916666666664E-4,2.814916666666664E-4,2.814916666666664E-4,2.814916666666664E-4,2.8149166666666646E-4,3.0129642745465891E-4,3.0129642745465891E-4,3.0129642745465896E-4,3.0129642745465896E-4,3.0129642745465896E-4]
[{"$f":"ROW()","v":420},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262970000000007E-3,1.5038188578947368E-2,1.503818857894737E-2,1.5038188578947368E-2,1.5038188578947368E-2,1.1278641434210521E-2,9.8879238130678004E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":421},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":422},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":423},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,2.9872383749999953E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":424},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":425},"Non-depreciable assets"]
[{"$f":"ROW()","v":426},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":427},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":428},"Miscellaneous assets"]
[{"$f":"ROW()","v":429},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.9090156412280727E-2,8.9090156412280727E-2,8.9090156412280699E-2,8.9090156412280713E-2,7.5373148017543815E-2,3.4222122833333403E-2,3.4222122833333306E-2,3.4222122833333299E-2,3.4222122833333299E-2,3.4222122833333299E-2,3.6629870687460889E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460882E-2]
[{"$f":"ROW()","v":430},"2004-12-31","Capex"]
[{"$f":"ROW()","v":431},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":432},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":433},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666638E-2,3.3940631166666638E-2,3.3940631166666638E-2,3.3940631166666631E-2,3.3940631166666631E-2,3.6328574260006227E-2,3.6328574260006227E-2,3.6328574260006227E-2,3.632857426000622E-2,3.632857426000622E-2]
[{"$f":"ROW()","v":434},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666646E-4,2.8149166666666646E-4,2.8149166666666646E-4,2.8149166666666646E-4,2.8149166666666646E-4,3.0129642745465896E-4,3.0129642745465896E-4,3.0129642745465896E-4,3.0129642745465901E-4,3.0129642745465901E-4]
[{"$f":"ROW()","v":435},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3262969999999998E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262970000000007E-3,1.4652594000000001E-2,1.4652594000000001E-2,1.4652594000000003E-2,1.4652594000000001E-2,1.4652593999999993E-2,8.5001450322863548E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":436},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":437},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":438},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,3.9829844999999975E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":440},"Non-depreciable assets"]
[{"$f":"ROW()","v":441},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":442},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":443},"Miscellaneous assets"]
[{"$f":"ROW()","v":444},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.8704561833333362E-2,8.8704561833333362E-2,8.8704561833333348E-2,8.8704561833333348E-2,8.8704561833333306E-2,3.4222122833333389E-2,3.4222122833333306E-2,3.4222122833333306E-2,3.4222122833333299E-2,3.4222122833333299E-2,3.6629870687460889E-2,3.6629870687460889E-2,3.6629870687460889E-2,3.6629870687460882E-2,3.6629870687460882E-2]
[{"$f":"ROW()","v":445},"2005-03-31","Capex"]
[{"$f":"ROW()","v":446},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6149400766283518E-3,4.6149400766283518E-3,4.6149400766283518E-3,4.6149400766283518E-3,4.6149400766283518E-3,4.6149400766283535E-3,4.6149400766283544E-3,4.6149400766283544E-3,4.6149400766283552E-3,4.6149400766283544E-3,4.9396309825825088E-3,4.9396309825825088E-3,4.9396309825825097E-3,4.9396309825825097E-3,4.9396309825825106E-3]
[{"$f":"ROW()","v":447},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":448},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059659E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,8.6997411274384821E-3,8.6997411274384821E-3,8.6997411274384821E-3,8.6997411274384821E-3,8.6997411274384821E-3,8.6997411274384855E-3,8.6997411274384855E-3,8.6997411274384855E-3,8.6997411274384855E-3,8.6997411274384855E-3,9.3118242273989797E-3,9.3118242273989779E-3,9.3118242273989779E-3,9.3118242273989779E-3,9.3118242273989762E-3]
[{"$f":"ROW()","v":449},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":450},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,3.8717400368990973E-3,3.8717400368990969E-3,3.8717400368990969E-3,3.8717400368990969E-3,3.8717400368990969E-3,9.6793500922479417E-4,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8975609756097559E-5,2.8975609756097562E-5,2.8975609756097566E-5,2.8975609756097562E-5,2.8975609756097562E-5,2.8975609756097559E-5,2.8975609756097559E-5,2.8975609756097559E-5,2.8975609756097559E-5,2.8975609756097562E-5,7.7535578639088273E-6,0,0,0,0]
[{"$f":"ROW()","v":452},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":455},"Non-depreciable assets"]
[{"$f":"ROW()","v":456},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":457},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":458},"Miscellaneous assets"]
[{"$f":"ROW()","v":459},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,1.7215396850722028E-2,1.7215396850722028E-2,1.7215396850722028E-2,1.7215396850722028E-2,1.7215396850722028E-2,1.4311591823047729E-2,1.3343656813822937E-2,1.3343656813822937E-2,1.3343656813822938E-2,1.3343656813822937E-2,1.4259208767845397E-2,1.4251455209981487E-2,1.4251455209981487E-2,1.4251455209981487E-2,1.4251455209981487E-2]
[{"$f":"ROW()","v":460},"2005-06-30","Capex"]
[{"$f":"ROW()","v":461},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8909923664122164E-6,3.8909923664122164E-6,3.8909923664122164E-6,3.8909923664122164E-6,3.8909923664122164E-6,3.8909923664122155E-6,3.8909923664122155E-6,3.8909923664122164E-6,3.8909923664122164E-6,3.8909923664122164E-6,4.1647488649871842E-6,4.1647488649871842E-6,4.1647488649871842E-6,4.1647488649871842E-6,4.1647488649871834E-6]
[{"$f":"ROW()","v":462},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":463},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059659E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,1.3738162048340124E-2,1.3738162048340124E-2,1.3738162048340124E-2,1.3738162048340124E-2,1.3738162048340124E-2,1.3738162048340132E-2,1.3738162048340134E-2,1.3738162048340136E-2,1.3738162048340136E-2,1.3738162048340136E-2,1.4704730672754308E-2,1.470473067275431E-2,1.470473067275431E-2,1.4704730672754312E-2,1.470473067275431E-2]
[{"$f":"ROW()","v":464},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":465},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,2.0456902858339459E-4,2.0456902858339459E-4,2.0456902858339462E-4,2.0456902858339459E-4,2.0456902858339459E-4,1.0228451429169637E-4,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":468},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,1.3028182512030457E-2,1.3028182512030457E-2,1.3028182512030457E-2,1.3028182512030457E-2,1.3028182512030457E-2,6.514091256015141E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":470},"Non-depreciable assets"]
[{"$f":"ROW()","v":471},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":472},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":473},"Miscellaneous assets"]
[{"$f":"ROW()","v":474},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,2.6974804581320386E-2,2.6974804581320386E-2,2.6974804581320386E-2,2.6974804581320386E-2,2.6974804581320386E-2,2.0358428811013383E-2,1.3742053040706546E-2,1.3742053040706548E-2,1.3742053040706548E-2,1.3742053040706548E-2,1.4708895421619295E-2,1.4708895421619296E-2,1.4708895421619296E-2,1.4708895421619298E-2,1.4708895421619296E-2]
[{"$f":"ROW()","v":475},"2005-09-30","Capex"]
[{"$f":"ROW()","v":476},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9402281368821294E-6,6.9402281368821294E-6,6.9402281368821294E-6,6.9402281368821285E-6,6.9402281368821294E-6,6.9402281368821285E-6,6.9402281368821277E-6,6.9402281368821277E-6,6.9402281368821277E-6,6.9402281368821268E-6,7.4285181089892203E-6,7.4285181089892203E-6,7.4285181089892203E-6,7.4285181089892203E-6,7.4285181089892203E-6]
[{"$f":"ROW()","v":477},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059659E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,1.9924730484475587E-3,1.9924730484475587E-3,1.9924730484475587E-3,1.9924730484475587E-3,1.9924730484475587E-3,1.9924730484475583E-3,1.9924730484475583E-3,1.9924730484475578E-3,1.9924730484475578E-3,1.9924730484475578E-3,2.1326564242764197E-3,2.1326564242764193E-3,2.1326564242764193E-3,2.1326564242764193E-3,2.1326564242764193E-3]
[{"$f":"ROW()","v":479},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":484},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":485},"Non-depreciable assets"]
[{"$f":"ROW()","v":486},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":487},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":488},"Miscellaneous assets"]
[{"$f":"ROW()","v":489},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,1.9994132765844409E-3,1.9994132765844409E-3,1.9994132765844409E-3,1.9994132765844409E-3,1.9994132765844409E-3,1.9994132765844405E-3,1.9994132765844405E-3,1.99941327658444E-3,1.99941327658444E-3,1.99941327658444E-3,2.1400849423854089E-3,2.1400849423854084E-3,2.1400849423854084E-3,2.1400849423854084E-3,2.1400849423854084E-3]
[{"$f":"ROW()","v":490},"2005-12-31","Capex"]
[{"$f":"ROW()","v":491},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059659E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,8.895553754760052E-4,8.895553754760051E-4,8.895553754760052E-4,8.895553754760052E-4,8.895553754760052E-4,8.8955537547600564E-4,8.8955537547600575E-4,8.8955537547600575E-4,8.8955537547600585E-4,8.8955537547600575E-4,9.5214135405077165E-4,9.5214135405077165E-4,9.5214135405077165E-4,9.5214135405077165E-4,9.5214135405077176E-4]
[{"$f":"ROW()","v":494},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,7.2264170406985135E-4,7.2264170406985135E-4,7.2264170406985146E-4,7.2264170406985135E-4,7.2264170406985146E-4]
[{"$f":"ROW()","v":495},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":496},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":497},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6934782608695657E-5,5.6934782608695657E-5,5.6934782608695657E-5,5.6934782608695657E-5,5.6934782608695657E-5,5.693478260869567E-5,5.6934782608695677E-5,5.6934782608695677E-5,5.6934782608695684E-5,5.6934782608695684E-5,6.0940513092421905E-5,6.0940513092421899E-5,6.0940513092421899E-5,6.0940513092421892E-5,6.0940513092421892E-5]
[{"$f":"ROW()","v":498},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":499},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":500},"Non-depreciable assets"]
[{"$f":"ROW()","v":501},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":502},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":503},"Miscellaneous assets"]
[{"$f":"ROW()","v":504},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,1.6216313119308547E-3,1.6216313119308547E-3,1.6216313119308547E-3,1.6216313119308547E-3,1.6216313119308547E-3,1.6216313119308552E-3,1.6216313119308552E-3,1.6216313119308552E-3,1.6216313119308552E-3,1.6216313119308552E-3,1.7357235712130447E-3,1.7357235712130447E-3,1.735723571213045E-3,1.7357235712130447E-3,1.7357235712130452E-3]
[{"$f":"ROW()","v":505},"2006-03-31","Capex"]
[{"$f":"ROW()","v":506},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9921665869662065E-2,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":509},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2119733333333342E-4,5.2119733333333342E-4,5.2119733333333342E-4,5.2119733333333342E-4,5.2119733333333342E-4,5.2119733333333309E-4,5.211973333333332E-4,5.211973333333332E-4,5.211973333333332E-4,5.2119733333333331E-4,5.5786693933708529E-4,5.5786693933708529E-4,5.578669393370854E-4,5.578669393370854E-4,5.578669393370854E-4]
[{"$f":"ROW()","v":510},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.3996030565391716E-2,1.3996030565391716E-2,1.3996030565391716E-2,1.3996030565391716E-2,1.3996030565391716E-2,1.3996030565391813E-2,3.4990076413479523E-3,0,0,0,8.6736173798840355E-19,0,0,0,0]
[{"$f":"ROW()","v":514},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":515},"Non-depreciable assets"]
[{"$f":"ROW()","v":516},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":517},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":518},"Miscellaneous assets"]
[{"$f":"ROW()","v":519},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,1.4517227898725052E-2,1.451722789872505E-2,1.451722789872505E-2,1.4517227898725052E-2,1.4517227898725052E-2,1.4517227898725145E-2,4.0202049746812856E-3,5.211973333333332E-4,5.211973333333332E-4,5.2119733333333331E-4,5.5786693933708616E-4,5.5786693933708529E-4,5.578669393370854E-4,5.578669393370854E-4,5.578669393370854E-4]
[{"$f":"ROW()","v":520},"2006-06-30","Capex"]
[{"$f":"ROW()","v":521},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,8.7929792247616184E-3,8.7929792247616184E-3,8.7929792247616184E-3,8.7929792247616184E-3,8.7929792247616184E-3,8.7929792247616011E-3,8.7929792247616011E-3,8.7929792247616011E-3,8.7929792247616011E-3,8.7929792247616011E-3,9.4116222283799154E-3,9.4116222283799171E-3,9.4116222283799171E-3,9.4116222283799188E-3,9.4116222283799171E-3]
[{"$f":"ROW()","v":524},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6243569811320754E-3,4.6243569811320754E-3,4.6243569811320754E-3,4.6243569811320754E-3,4.6243569811320754E-3,4.6243569811320762E-3,4.6243569811320762E-3,4.6243569811320762E-3,4.6243569811320762E-3,4.6243569811320762E-3,4.9497104272717609E-3,4.9497104272717618E-3,4.9497104272717618E-3,4.9497104272717626E-3,4.9497104272717626E-3]
[{"$f":"ROW()","v":525},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,2.1921777948717951E-2,2.1921777948717948E-2,2.1921777948717951E-2,2.1921777948717951E-2,2.1921777948717951E-2,2.1921777948717813E-2,1.0960888974358905E-2,0,0,0,5.2041704279304213E-18,0,0,0,0]
[{"$f":"ROW()","v":526},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182807E-4,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182817E-4,8.0189956020900192E-4,8.0189956020900192E-4,8.0189956020900192E-4,8.0189956020900192E-4,8.0189956020900192E-4]
[{"$f":"ROW()","v":528},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,3.9968602509925658E-3,3.9968602509925658E-3,3.9968602509925658E-3,3.9968602509925658E-3,3.9968602509925658E-3,3.9968602509925918E-3,1.9984301254962963E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":530},"Non-depreciable assets"]
[{"$f":"ROW()","v":531},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":532},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":533},"Miscellaneous assets"]
[{"$f":"ROW()","v":534},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,4.0085163652916041E-2,4.0085163652916041E-2,4.0085163652916041E-2,4.0085163652916041E-2,4.0085163652916041E-2,4.0085163652915909E-2,2.7125844553060705E-2,1.4166525453205505E-2,1.4166525453205505E-2,1.4166525453205505E-2,1.5163232215860684E-2,1.5163232215860682E-2,1.5163232215860682E-2,1.5163232215860684E-2,1.5163232215860682E-2]
[{"$f":"ROW()","v":535},"2006-09-30","Capex"]
[{"$f":"ROW()","v":536},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":537},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":538},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,8.9188443335924614E-3,8.9188443335924614E-3,8.9188443335924614E-3,8.9188443335924614E-3,8.9188443335924614E-3,8.9188443335924458E-3,8.9188443335924475E-3,8.9188443335924475E-3,8.9188443335924475E-3,8.9188443335924475E-3,9.546342762316121E-3,9.546342762316121E-3,9.546342762316121E-3,9.5463427623161227E-3,9.546342762316121E-3]
[{"$f":"ROW()","v":539},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4262310280373833E-3,4.4262310280373833E-3,4.4262310280373833E-3,4.4262310280373833E-3,4.4262310280373833E-3,4.4262310280373841E-3,4.4262310280373841E-3,4.4262310280373841E-3,4.426231028037385E-3,4.426231028037385E-3,4.737645030948083E-3,4.737645030948083E-3,4.7376450309480822E-3,4.737645030948083E-3,4.737645030948083E-3]
[{"$f":"ROW()","v":540},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.7984899753086418E-2,1.7984899753086418E-2,1.7984899753086418E-2,1.7984899753086418E-2,1.7984899753086418E-2,1.7984899753086332E-2,1.3488674814814746E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":541},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0212765957446816E-4,7.0212765957446827E-4,7.0212765957446816E-4,7.0212765957446816E-4,7.0212765957446816E-4,7.0212765957446805E-4,7.0212765957446794E-4,7.0212765957446794E-4,7.0212765957446805E-4,7.0212765957446805E-4,7.5152688515428556E-4,5.6364516386571417E-4,0,0,0]
[{"$f":"ROW()","v":542},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":543},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,2.6188625617853853E-4,2.6188625617853853E-4,2.6188625617853853E-4,2.6188625617853853E-4,2.6188625617853853E-4,2.6188625617853863E-4,1.9641469213390402E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":545},"Non-depreciable assets"]
[{"$f":"ROW()","v":546},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":547},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":548},"Miscellaneous assets"]
[{"$f":"ROW()","v":549},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,3.2293989030469268E-2,3.2293989030469268E-2,3.2293989030469268E-2,3.2293989030469268E-2,3.2293989030469268E-2,3.2293989030469171E-2,2.7732292528152951E-2,1.40472030212043E-2,1.40472030212043E-2,1.40472030212043E-2,1.503551467841849E-2,1.4847632957129918E-2,1.4283987793264202E-2,1.4283987793264206E-2,1.4283987793264204E-2]
[{"$f":"ROW()","v":550},"2006-12-31","Capex"]
[{"$f":"ROW()","v":551},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819938E-3,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819938E-3,4.563974326945548E-3,4.563974326945548E-3,4.563974326945548E-3,4.5639743269455472E-3,4.5639743269455472E-3]
[{"$f":"ROW()","v":554},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,4.6578318518518515E-3,4.6578318518518515E-3,4.6578318518518515E-3,4.6578318518518515E-3,4.6578318518518515E-3,4.6578318518518506E-3,4.6578318518518506E-3,4.6578318518518506E-3,4.6578318518518506E-3,4.6578318518518506E-3,4.9855404718226679E-3,4.9855404718226679E-3,4.985540471822667E-3,4.9855404718226679E-3,4.9855404718226687E-3]
[{"$f":"ROW()","v":555},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":558},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,2.764289752797986E-4,2.764289752797986E-4,2.764289752797986E-4,2.764289752797986E-4,2.764289752797986E-4,2.7642897527979519E-4,2.7642897527979519E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":559},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":560},"Non-depreciable assets"]
[{"$f":"ROW()","v":561},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":562},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":563},"Miscellaneous assets"]
[{"$f":"ROW()","v":564},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,9.1982368416136436E-3,9.1982368416136436E-3,9.1982368416136436E-3,9.1982368416136436E-3,9.1982368416136436E-3,9.1982368416136401E-3,9.1982368416136401E-3,8.9218078663338453E-3,8.9218078663338453E-3,8.9218078663338453E-3,9.5495147987682168E-3,9.5495147987682168E-3,9.549514798768215E-3,9.549514798768215E-3,9.5495147987682168E-3]
[{"$f":"ROW()","v":565},"2007-03-31","Capex"]
[{"$f":"ROW()","v":566},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0604023411406403E-2,3.0604023411406403E-2,3.0604023411406403E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.4149231628008756E-4,3.4149231628008756E-4,3.4149231628008756E-4,3.4149231628008756E-4,3.4149231628008756E-4,3.4149231628008767E-4,3.4149231628008767E-4,3.4149231628008767E-4,3.4149231628008767E-4,3.4149231628008767E-4,3.655185111403191E-4,3.655185111403191E-4,3.655185111403191E-4,3.6551851114031915E-4,3.6551851114031915E-4]
[{"$f":"ROW()","v":569},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.4534796330275228E-2,1.4534796330275228E-2,1.4534796330275228E-2,1.4534796330275228E-2,1.4534796330275228E-2,1.4534796330275233E-2,1.4534796330275235E-2,1.4534796330275235E-2,1.4534796330275237E-2,1.4534796330275239E-2,1.5557413332874331E-2,1.5557413332874333E-2,1.5557413332874333E-2,1.5557413332874333E-2,1.5557413332874333E-2]
[{"$f":"ROW()","v":570},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,4.7596367816091993E-4,4.7596367816091993E-4,4.7596367816091987E-4,4.7596367816091987E-4,4.7596367816091987E-4,4.7596367816092204E-4,4.759636781609221E-4,1.1899091954023055E-4,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,4.4994183647038485E-3,4.4994183647038485E-3,4.4994183647038485E-3,4.4994183647038485E-3,4.4994183647038485E-3,4.4994183647038373E-3,4.4994183647038364E-3,1.1248545911759595E-3,0,0,8.6736173798840355E-19,0,0,0,0]
[{"$f":"ROW()","v":574},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":575},"Non-depreciable assets"]
[{"$f":"ROW()","v":576},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":577},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":578},"Miscellaneous assets"]
[{"$f":"ROW()","v":579},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,1.9851670689420085E-2,1.9851670689420085E-2,1.9851670689420085E-2,1.9851670689420085E-2,1.9851670689420085E-2,1.9851670689420082E-2,1.9851670689420082E-2,1.6120134157271513E-2,1.4876288646555325E-2,1.4876288646555326E-2,1.5922931844014651E-2,1.5922931844014651E-2,1.5922931844014651E-2,1.5922931844014651E-2,1.5922931844014651E-2]
[{"$f":"ROW()","v":580},"2007-06-30","Capex"]
[{"$f":"ROW()","v":581},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,4.2402038518518526E-3,4.2402038518518526E-3,4.2402038518518526E-3,4.2402038518518526E-3,4.2402038518518526E-3,4.2402038518518518E-3,4.2402038518518509E-3,4.2402038518518509E-3,4.2402038518518509E-3,4.2402038518518509E-3,4.538529638802029E-3,4.538529638802029E-3,4.538529638802029E-3,4.538529638802029E-3,4.538529638802029E-3]
[{"$f":"ROW()","v":582},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":583},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0604023411406403E-2,3.0604023411406403E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.8705513262357813E-3,3.8705513262357813E-3,3.8705513262357813E-3,3.8705513262357813E-3,3.8705513262357817E-3,3.8705513262357778E-3,3.8705513262357778E-3,3.8705513262357783E-3,3.8705513262357783E-3,3.8705513262357787E-3,4.1428696653236603E-3,4.1428696653236603E-3,4.1428696653236594E-3,4.1428696653236594E-3,4.1428696653236603E-3]
[{"$f":"ROW()","v":584},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,3.0738483636363642E-3,3.0738483636363638E-3,3.0738483636363646E-3,3.0738483636363642E-3,3.0738483636363642E-3,3.0738483636363651E-3,3.0738483636363651E-3,3.0738483636363651E-3,3.0738483636363651E-3,3.0738483636363651E-3,3.290113492410031E-3,3.290113492410031E-3,3.2901134924100306E-3,3.2901134924100306E-3,3.2901134924100302E-3]
[{"$f":"ROW()","v":585},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,3.8482284444444448E-3,3.8482284444444452E-3,3.8482284444444448E-3,3.8482284444444443E-3,3.8482284444444448E-3,3.8482284444444474E-3,3.8482284444444474E-3,1.9241142222222239E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":586},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":587},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":588},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.7057360744739743E-2,1.7057360744739743E-2,1.7057360744739743E-2,1.7057360744739743E-2,1.7057360744739743E-2,1.7057360744739729E-2,1.7057360744739732E-2,8.5286803723698644E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":589},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":590},"Non-depreciable assets"]
[{"$f":"ROW()","v":591},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":592},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":593},"Miscellaneous assets"]
[{"$f":"ROW()","v":594},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.2090192730908171E-2,3.2090192730908171E-2,2.1637398136316082E-2,1.1184603541723993E-2,1.1184603541723993E-2,1.1971512796535719E-2,1.1971512796535719E-2,1.1971512796535719E-2,1.1971512796535719E-2,1.1971512796535719E-2]
[{"$f":"ROW()","v":595},"2007-09-30","Capex"]
[{"$f":"ROW()","v":596},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":598},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0604023411406403E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":599},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,4.6367567567567558E-6,4.6367567567567558E-6,4.6367567567567558E-6,4.6367567567567558E-6,4.6367567567567558E-6,4.636756756756755E-6,4.6367567567567541E-6,4.6367567567567541E-6,4.6367567567567533E-6,4.6367567567567541E-6,4.9629826073728485E-6,4.9629826073728485E-6,4.9629826073728485E-6,4.9629826073728477E-6,4.9629826073728477E-6]
[{"$f":"ROW()","v":600},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":601},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":602},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,2.1918031413612569E-4,2.1918031413612567E-4,2.1918031413612567E-4,2.1918031413612567E-4,2.1918031413612567E-4,2.1918031413612561E-4,2.1918031413612559E-4,2.1918031413612556E-4,2.1918031413612556E-4,2.1918031413612553E-4,2.3460106794495245E-4,2.3460106794495242E-4,2.3460106794495242E-4,2.3460106794495242E-4,2.3460106794495242E-4]
[{"$f":"ROW()","v":603},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,2.0316781680902358E-2,2.0316781680902358E-2,2.0316781680902354E-2,2.0316781680902358E-2,2.0316781680902358E-2,2.031678168090234E-2,2.031678168090234E-2,1.5237586260676755E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":604},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":605},"Non-depreciable assets"]
[{"$f":"ROW()","v":606},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":607},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":608},"Miscellaneous assets"]
[{"$f":"ROW()","v":609},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,2.0540598751795241E-2,2.0540598751795241E-2,2.0540598751795241E-2,2.0540598751795244E-2,2.0540598751795241E-2,2.0540598751795223E-2,2.0540598751795223E-2,1.5461403331569638E-2,2.2381707089288232E-4,2.2381707089288229E-4,2.3956405055232529E-4,2.3956405055232526E-4,2.3956405055232526E-4,2.3956405055232526E-4,2.3956405055232526E-4]
[{"$f":"ROW()","v":610},"2007-12-31","Capex"]
[{"$f":"ROW()","v":611},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":614},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,3.0356820833333329E-3,3.0356820833333329E-3,3.0356820833333329E-3,3.0356820833333329E-3,3.0356820833333329E-3,3.0356820833333342E-3,3.0356820833333338E-3,3.0356820833333338E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3.4604166666666663E-5,3.4604166666666663E-5,3.4604166666666663E-5,3.4604166666666663E-5,3.4604166666666663E-5,3.4604166666666656E-5,3.4604166666666656E-5,3.4604166666666656E-5,3.4604166666666656E-5,3.4604166666666649E-5,3.7038793777360858E-5,3.7038793777360858E-5,3.7038793777360858E-5,3.7038793777360865E-5,3.7038793777360865E-5]
[{"$f":"ROW()","v":618},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":619},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":620},"Non-depreciable assets"]
[{"$f":"ROW()","v":621},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":622},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":623},"Miscellaneous assets"]
[{"$f":"ROW()","v":624},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,3.0702862499999996E-3,3.0702862500000001E-3,3.0702862499999996E-3,3.0702862499999996E-3,3.0702862499999996E-3,3.0702862500000009E-3,3.0702862500000005E-3,3.0702862500000005E-3,3.4604166666666656E-5,3.4604166666666649E-5,3.7038793777360858E-5,3.7038793777360858E-5,3.7038793777360858E-5,3.7038793777360865E-5,3.7038793777360865E-5]
[{"$f":"ROW()","v":625},"2008-03-31","Capex"]
[{"$f":"ROW()","v":626},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":627},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":628},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":629},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":630},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,8.8100000000000006E-4,8.8099999999999995E-4,8.8100000000000016E-4,8.8100000000000006E-4,8.8100000000000006E-4,8.8100000000000038E-4,8.8100000000000038E-4,8.8100000000000049E-4,2.2025000000000018E-4,0,0,0,0,0,0]
[{"$f":"ROW()","v":631},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":632},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":633},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":634},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":635},"Non-depreciable assets"]
[{"$f":"ROW()","v":636},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":637},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":638},"Miscellaneous assets"]
[{"$f":"ROW()","v":639},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,8.8100000000000006E-4,8.8099999999999995E-4,8.8100000000000016E-4,8.8100000000000006E-4,8.8100000000000006E-4,8.8100000000000038E-4,8.8100000000000038E-4,8.8100000000000049E-4,2.2025000000000018E-4,0,0,0,0,0,0]
[{"$f":"ROW()","v":640},"2008-06-30","Capex"]
[{"$f":"ROW()","v":641},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,5.1840729927007304E-5,5.1840729927007297E-5,5.1840729927007304E-5,5.1840729927007304E-5,5.1840729927007304E-5,5.1840729927007297E-5,5.1840729927007297E-5,5.1840729927007297E-5,5.1840729927007297E-5,5.1840729927007297E-5,5.5488060831815511E-5,5.5488060831815511E-5,5.5488060831815511E-5,5.5488060831815511E-5,5.5488060831815511E-5]
[{"$f":"ROW()","v":642},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,8.1413891228070152E-3,8.1413891228070152E-3,8.1413891228070152E-3,8.1413891228070152E-3,8.1413891228070152E-3,8.1413891228070169E-3,8.1413891228070169E-3,8.1413891228070169E-3,8.1413891228070169E-3,8.1413891228070169E-3,8.7141885451433414E-3,8.7141885451433414E-3,8.7141885451433431E-3,8.7141885451433431E-3,8.7141885451433448E-3]
[{"$f":"ROW()","v":644},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":645},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,6.7405705882352934E-3,6.7405705882352942E-3,6.7405705882352942E-3,6.7405705882352942E-3,6.7405705882352942E-3,6.7405705882352951E-3,6.7405705882352951E-3,6.7405705882352951E-3,3.3702852941176475E-3,0,2.1684043449710089E-18,0,0,0,0]
[{"$f":"ROW()","v":646},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,4.8656274074074073E-3,4.8656274074074073E-3,4.8656274074074073E-3,4.8656274074074081E-3,4.8656274074074073E-3,4.8656274074074047E-3,4.8656274074074055E-3,4.8656274074074055E-3,4.8656274074074055E-3,4.8656274074074064E-3,5.207955789729689E-3,5.207955789729689E-3,5.207955789729689E-3,2.6039778948648441E-3,0]
[{"$f":"ROW()","v":647},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1.2634832989690719E-3,1.2634832989690719E-3,1.2634832989690719E-3,1.2634832989690719E-3,1.2634832989690719E-3,1.2634832989690716E-3,1.2634832989690716E-3,1.2634832989690716E-3,1.2634832989690714E-3,1.2634832989690714E-3,1.3523775273205539E-3,1.3523775273205539E-3,1.3523775273205539E-3,1.3523775273205536E-3,1.3523775273205536E-3]
[{"$f":"ROW()","v":648},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,9.0066505882352918E-3,9.0066505882352918E-3,9.0066505882352918E-3,9.0066505882352918E-3,9.0066505882352918E-3,9.0066505882352901E-3,9.0066505882352901E-3,9.0066505882352901E-3,4.5033252941176459E-3,0,6.0715321659188248E-18,0,0,0,0]
[{"$f":"ROW()","v":649},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":650},"Non-depreciable assets"]
[{"$f":"ROW()","v":651},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":652},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":653},"Miscellaneous assets"]
[{"$f":"ROW()","v":654},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,3.0069561735581087E-2,3.0069561735581091E-2,3.0069561735581091E-2,3.0069561735581087E-2,3.0069561735581091E-2,3.0069561735581084E-2,3.0069561735581084E-2,3.0069561735581084E-2,2.2195951147345794E-2,1.43223405591105E-2,1.5330009923025408E-2,1.5330009923025398E-2,1.5330009923025401E-2,1.2726032028160555E-2,1.0122054133295713E-2]
[{"$f":"ROW()","v":655},"2008-09-30","Capex"]
[{"$f":"ROW()","v":656},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.4577469090909092E-4,1.4577469090909092E-4,1.4577469090909092E-4,1.4577469090909092E-4,1.4577469090909092E-4,1.4577469090909083E-4,1.4577469090909083E-4,1.4577469090909081E-4,1.4577469090909081E-4,1.4577469090909078E-4,1.5603088398430826E-4,1.5603088398430826E-4,1.5603088398430823E-4,1.5603088398430823E-4,1.5603088398430821E-4]
[{"$f":"ROW()","v":657},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.4249659130434783E-3,1.4249659130434783E-3,1.4249659130434783E-3,1.4249659130434783E-3,1.4249659130434783E-3,1.4249659130434777E-3,1.4249659130434777E-3,1.4249659130434777E-3,1.4249659130434777E-3,1.4249659130434777E-3,1.5252214885390326E-3,1.5252214885390326E-3,1.5252214885390326E-3,1.5252214885390326E-3,1.5252214885390326E-3]
[{"$f":"ROW()","v":659},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,3.4671667428571425E-2,3.4671667428571425E-2,3.4671667428571425E-2,3.4671667428571425E-2,3.4671667428571425E-2,3.4671667428571432E-2,3.4671667428571432E-2,3.4671667428571432E-2,2.6003750571428577E-2,0,1.0408340855860843E-17,0,0,0,0]
[{"$f":"ROW()","v":661},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.3640000000000001E-4,1.3640000000000001E-4,1.3640000000000001E-4,1.3640000000000001E-4,1.3640000000000001E-4,1.3639999999999995E-4,1.3639999999999995E-4,1.3639999999999995E-4,1.3639999999999995E-4,1.3639999999999995E-4,1.4599662288930582E-4,1.4599662288930582E-4,1.4599662288930585E-4,1.0949746716697938E-4,0]
[{"$f":"ROW()","v":662},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.5113989743589746E-4,2.5113989743589746E-4,2.5113989743589746E-4,2.5113989743589746E-4,2.5113989743589746E-4,2.511398974358974E-4,2.511398974358974E-4,2.511398974358974E-4,2.511398974358974E-4,2.511398974358974E-4,2.6880921479771001E-4,2.6880921479771001E-4,2.6880921479771006E-4,2.6880921479771001E-4,2.6880921479771006E-4]
[{"$f":"ROW()","v":663},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,6.7981485714285674E-4,6.7981485714285674E-4,6.7981485714285663E-4,6.7981485714285674E-4,6.7981485714285674E-4,6.7981485714285544E-4,6.7981485714285544E-4,6.7981485714285555E-4,5.0986114285714161E-4,0,1.0842021724855044E-19,0,0,0,0]
[{"$f":"ROW()","v":664},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":665},"Non-depreciable assets"]
[{"$f":"ROW()","v":666},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":667},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":668},"Miscellaneous assets"]
[{"$f":"ROW()","v":669},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,3.7309762787102754E-2,3.7309762787102754E-2,3.7309762787102754E-2,3.7309762787102754E-2,3.7309762787102754E-2,3.7309762787102761E-2,3.7309762787102761E-2,3.7309762787102761E-2,2.8471892215674185E-2,1.9582805013884656E-3,2.0960582102103669E-3,2.0960582102103565E-3,2.0960582102103565E-3,2.0595590544880303E-3,1.9500615873210508E-3]
[{"$f":"ROW()","v":670},"2008-12-31","Capex"]
[{"$f":"ROW()","v":671},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,8.8070536231884048E-4,8.8070536231884058E-4,8.8070536231884048E-4,8.8070536231884048E-4,8.8070536231884048E-4,8.8070536231884058E-4,8.8070536231884069E-4,8.8070536231884058E-4,8.8070536231884048E-4,8.8070536231884058E-4,9.4266868518367468E-4,9.4266868518367468E-4,9.4266868518367468E-4,9.4266868518367468E-4,9.4266868518367468E-4]
[{"$f":"ROW()","v":672},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":673},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.4403834482758617E-3,4.4403834482758617E-3,4.4403834482758617E-3,4.4403834482758617E-3,4.4403834482758617E-3,4.4403834482758609E-3,4.44038344827586E-3,4.4403834482758609E-3,4.44038344827586E-3,4.44038344827586E-3,4.7527931655560575E-3,4.7527931655560567E-3,4.7527931655560567E-3,4.7527931655560567E-3,4.7527931655560567E-3]
[{"$f":"ROW()","v":674},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.1100482758620689E-4,1.110048275862069E-4,1.1100482758620689E-4,1.1100482758620689E-4,1.110048275862069E-4,1.1100482758620685E-4,1.1100482758620685E-4,1.1100482758620686E-4,1.1100482758620685E-4,1.1100482758620686E-4,1.1881473571844471E-4,1.1881473571844472E-4,1.1881473571844472E-4,1.1881473571844472E-4,1.1881473571844472E-4]
[{"$f":"ROW()","v":675},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,0,1.3877787807814457E-17,0,0,0,0]
[{"$f":"ROW()","v":676},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.2973707142857143E-3,3.2973707142857143E-3,3.2973707142857143E-3,3.2973707142857148E-3,3.2973707142857143E-3,3.2973707142857139E-3,3.2973707142857139E-3,3.2973707142857139E-3,3.2973707142857135E-3,3.2973707142857135E-3,3.529362087242026E-3,3.529362087242026E-3,3.5293620872420264E-3,3.5293620872420264E-3,0]
[{"$f":"ROW()","v":677},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.4534967346938772E-3,1.4534967346938777E-3,1.4534967346938777E-3,1.4534967346938774E-3,1.4534967346938774E-3,1.4534967346938779E-3,1.4534967346938779E-3,1.4534967346938779E-3,1.4534967346938779E-3,1.4534967346938777E-3,1.5557596381667112E-3,1.5557596381667114E-3,1.5557596381667114E-3,1.5557596381667114E-3,1.5557596381667114E-3]
[{"$f":"ROW()","v":678},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":679},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":680},"Non-depreciable assets"]
[{"$f":"ROW()","v":681},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":682},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":683},"Miscellaneous assets"]
[{"$f":"ROW()","v":684},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.7639984420493844E-2,4.7639984420493844E-2,4.7639984420493844E-2,4.7639984420493837E-2,4.7639984420493844E-2,4.7639984420493844E-2,4.7639984420493844E-2,4.7639984420493844E-2,4.7639984420493844E-2,1.0182961087160498E-2,1.0899398311866927E-2,1.0899398311866912E-2,1.0899398311866912E-2,1.0899398311866912E-2,7.3700362246248872E-3]
[{"$f":"ROW()","v":685},"2009-03-31","Capex"]
[{"$f":"ROW()","v":686},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.0865270758122741E-5,2.0865270758122741E-5,2.0865270758122741E-5,2.0865270758122741E-5,2.0865270758122744E-5,2.0865270758122751E-5,2.0865270758122748E-5,2.0865270758122751E-5,2.0865270758122748E-5,2.0865270758122748E-5,2.2333277612587304E-5,2.2333277612587304E-5,2.2333277612587304E-5,2.2333277612587308E-5,2.2333277612587308E-5]
[{"$f":"ROW()","v":687},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.8928263711774192E-4,5.8928263711774203E-4,5.8928263711774203E-4,5.8928263711774203E-4,5.8928263711774214E-4]
[{"$f":"ROW()","v":688},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,9.709479316239316E-3,9.709479316239316E-3,9.709479316239316E-3,9.709479316239316E-3,9.709479316239316E-3,9.7094793162393143E-3,9.709479316239316E-3,9.709479316239316E-3,9.709479316239316E-3,9.7094793162393177E-3,1.0392604033610749E-2,1.0392604033610748E-2,1.0392604033610748E-2,1.0392604033610748E-2,1.0392604033610748E-2]
[{"$f":"ROW()","v":689},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":690},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.6764169729729729E-2,2.6764169729729725E-2,2.6764169729729729E-2,2.6764169729729729E-2,2.6764169729729725E-2,2.6764169729729739E-2,2.6764169729729739E-2,2.6764169729729739E-2,2.6764169729729736E-2,6.6910424324324348E-3,0,0,0,0,0]
[{"$f":"ROW()","v":691},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,7.6136442105263161E-3,7.6136442105263161E-3,7.6136442105263161E-3,7.6136442105263153E-3,7.613644210526317E-3,7.6136442105263127E-3,7.6136442105263135E-3,7.6136442105263135E-3,7.6136442105263135E-3,7.6136442105263135E-3,8.1493133622987969E-3,8.1493133622987969E-3,8.1493133622987969E-3,8.1493133622987969E-3,2.0373283405746984E-3]
[{"$f":"ROW()","v":692},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":693},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2999999999999997E-2,4.2999999999999997E-2,4.3000000000000003E-2,2.4614285405405403E-2,2.4614285405405403E-2,2.46142854054054E-2,2.4614285405405403E-2,2.4614285405405403E-2,2.4614285405405403E-2,2.4614285405405403E-2,2.4614285405405403E-2,2.46142854054054E-2,6.1535713513513508E-3,2.3418766925686896E-17,0,0,0,0]
[{"$f":"ROW()","v":694},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":695},"Non-depreciable assets"]
[{"$f":"ROW()","v":696},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":697},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":698},"Miscellaneous assets"]
[{"$f":"ROW()","v":699},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2999999999999997E-2,4.2999999999999997E-2,4.3000000000000003E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.927299195296345E-2,3.0739150601612111E-2,1.91535333106399E-2,1.9153533310639875E-2,1.9153533310639875E-2,1.9153533310639875E-2,1.3041548288915775E-2]
[{"$f":"ROW()","v":700},"2009-06-30","Capex"]
[{"$f":"ROW()","v":701},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.0476258992805753E-5,2.0476258992805753E-5,2.0476258992805753E-5,2.0476258992805753E-5,2.0476258992805753E-5,2.047625899280576E-5,2.047625899280576E-5,2.0476258992805763E-5,2.0476258992805763E-5,2.0476258992805763E-5,2.1916896351586662E-5,2.1916896351586662E-5,2.1916896351586665E-5,2.1916896351586665E-5,2.1916896351586669E-5]
[{"$f":"ROW()","v":702},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3129696969696974E-5,2.3129696969696971E-5,2.3129696969696974E-5,2.3129696969696974E-5,2.3129696969696974E-5,2.3129696969696971E-5,2.3129696969696971E-5,2.3129696969696968E-5,2.3129696969696968E-5,2.3129696969696968E-5,2.4757020865313539E-5,2.4757020865313543E-5,2.4757020865313543E-5,2.4757020865313543E-5,2.4757020865313543E-5]
[{"$f":"ROW()","v":703},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.6610847457627122E-4,2.6610847457627122E-4,2.6610847457627122E-4,2.6610847457627122E-4,2.6610847457627122E-4,2.6610847457627117E-4,2.6610847457627117E-4,2.6610847457627117E-4,2.6610847457627122E-4,2.6610847457627122E-4,2.8483092822844785E-4,2.8483092822844785E-4,2.8483092822844785E-4,2.8483092822844785E-4,2.848309282284478E-4]
[{"$f":"ROW()","v":704},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":705},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,2.4411192105263158E-2,0,0,0,0,0]
[{"$f":"ROW()","v":706},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.1026386896551729E-2,5.1026386896551729E-2,5.1026386896551729E-2,5.1026386896551729E-2,5.1026386896551722E-2,5.1026386896551749E-2,5.1026386896551749E-2,5.1026386896551743E-2,5.1026386896551743E-2,5.1026386896551743E-2,5.4616423498091524E-2,5.4616423498091531E-2,5.4616423498091524E-2,5.4616423498091531E-2,2.7308211749045762E-2]
[{"$f":"ROW()","v":707},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":708},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2999999999999997E-2,4.3000000000000003E-2,1.0779526315789476E-2,1.0779526315789476E-2,1.0779526315789476E-2,1.0779526315789476E-2,1.0779526315789476E-2,1.0779526315789474E-2,1.0779526315789474E-2,1.0779526315789472E-2,1.0779526315789474E-2,5.389763157894736E-3,0,0,0,0,0]
[{"$f":"ROW()","v":709},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":710},"Non-depreciable assets"]
[{"$f":"ROW()","v":711},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":712},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":713},"Miscellaneous assets"]
[{"$f":"ROW()","v":714},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2999999999999997E-2,4.3000000000000003E-2,0.11093801185340631,0.11093801185340629,0.11093801185340629,0.11093801185340628,0.11093801185340629,0.11093801185340631,0.11093801185340631,0.11093801185340631,0.11093801185340631,8.1137056590248405E-2,5.4947928343536873E-2,5.494792834353688E-2,5.4947928343536873E-2,5.494792834353688E-2,2.7639716594491111E-2]
[{"$f":"ROW()","v":715},"2009-09-30","Capex"]
[{"$f":"ROW()","v":716},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2276501792114693E-4,1.2276501792114693E-4,1.2276501792114693E-4,1.2276501792114693E-4,1.2276501792114693E-4,1.2276501792114687E-4,1.2276501792114687E-4,1.2276501792114687E-4,1.2276501792114687E-4,1.2276501792114687E-4,1.3140233156475487E-4,1.3140233156475487E-4,1.3140233156475485E-4,1.3140233156475485E-4,1.3140233156475485E-4]
[{"$f":"ROW()","v":717},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5460168067226897E-5,6.5460168067226897E-5,6.5460168067226897E-5,6.5460168067226897E-5,6.5460168067226897E-5,6.5460168067226911E-5,6.5460168067226911E-5,6.5460168067226911E-5,6.5460168067226911E-5,6.5460168067226924E-5,7.0065714601037443E-5,7.0065714601037443E-5,7.0065714601037443E-5,7.0065714601037443E-5,7.0065714601037443E-5]
[{"$f":"ROW()","v":719},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":720},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3847692307692309E-4,4.3847692307692309E-4,4.3847692307692309E-4,4.3847692307692309E-4,4.3847692307692309E-4,4.3847692307692298E-4,4.3847692307692298E-4,4.3847692307692298E-4,4.3847692307692293E-4,3.2885769230769224E-4,0,0,0,0,0]
[{"$f":"ROW()","v":721},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0942317288135595E-2,1.0942317288135594E-2,1.0942317288135594E-2,1.0942317288135594E-2,1.0942317288135594E-2,1.094231728813559E-2,1.094231728813559E-2,1.094231728813559E-2,1.094231728813559E-2,1.0942317288135588E-2,1.1712180136738004E-2,1.1712180136738002E-2,1.1712180136738E-2,1.1712180136738002E-2,8.7841351025535024E-3]
[{"$f":"ROW()","v":722},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":723},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3000000000000003E-2,8.6989312820512834E-3,8.6989312820512834E-3,8.6989312820512834E-3,8.6989312820512834E-3,8.6989312820512834E-3,8.6989312820512851E-3,8.6989312820512851E-3,8.6989312820512851E-3,8.6989312820512834E-3,6.5241984615384638E-3,0,0,0,0,0]
[{"$f":"ROW()","v":724},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":725},"Non-depreciable assets"]
[{"$f":"ROW()","v":726},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":727},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":728},"Miscellaneous assets"]
[{"$f":"ROW()","v":729},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3000000000000003E-2,2.0267950679252175E-2,2.0267950679252175E-2,2.0267950679252175E-2,2.0267950679252175E-2,2.0267950679252175E-2,2.0267950679252172E-2,2.0267950679252172E-2,2.0267950679252172E-2,2.0267950679252168E-2,1.7983598627970117E-2,1.1913648182903795E-2,1.1913648182903795E-2,1.1913648182903792E-2,1.1913648182903793E-2,8.9856031487192938E-3]
[{"$f":"ROW()","v":730},"2009-12-31","Capex"]
[{"$f":"ROW()","v":731},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0219428571428571E-5,1.0219428571428573E-5,1.0219428571428573E-5,1.0219428571428571E-5,1.0219428571428571E-5,1.0219428571428571E-5,1.0219428571428571E-5,1.0219428571428571E-5,1.0219428571428571E-5,1.0219428571428571E-5,1.0938431519699814E-5,1.0938431519699814E-5,1.0938431519699814E-5,1.0938431519699814E-5,1.0938431519699814E-5]
[{"$f":"ROW()","v":732},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":733},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":734},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9245521333333339E-2,3.9245521333333339E-2,3.9245521333333339E-2,3.9245521333333339E-2,3.9245521333333339E-2,3.9245521333333325E-2,3.9245521333333325E-2,3.9245521333333325E-2,3.9245521333333325E-2,3.9245521333333332E-2,4.2006697787367098E-2,4.2006697787367098E-2,4.2006697787367098E-2,4.2006697787367098E-2,4.2006697787367098E-2]
[{"$f":"ROW()","v":737},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,4.0266810506566603E-4,4.0266810506566598E-4,4.0266810506566598E-4,4.0266810506566598E-4,4.0266810506566598E-4]
[{"$f":"ROW()","v":738},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2330345E-2,1.2330345000000001E-2,1.2330345E-2,1.2330345E-2,1.2330345E-2,1.2330345000000003E-2,1.2330345000000003E-2,1.2330345000000001E-2,1.2330345000000003E-2,1.2330345000000003E-2,0,0,0,0,0]
[{"$f":"ROW()","v":739},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":740},"Non-depreciable assets"]
[{"$f":"ROW()","v":741},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":742},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":743},"Miscellaneous assets"]
[{"$f":"ROW()","v":744},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1962285761904765E-2,5.1962285761904758E-2,5.1962285761904765E-2,5.1962285761904765E-2,5.1962285761904765E-2,5.1962285761904758E-2,5.1962285761904758E-2,5.1962285761904752E-2,5.1962285761904758E-2,5.1962285761904758E-2,4.2420304323952461E-2,4.2420304323952461E-2,4.2420304323952461E-2,4.2420304323952461E-2,4.2420304323952461E-2]
[{"$f":"ROW()","v":745},"2010-12-31","Capex"]
[{"$f":"ROW()","v":746},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-8.2936999999999997E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":747},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.32E-3,1.32E-3,1.32E-3,1.3200000000000002E-3,-5.28E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":748},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11224954363052816,0.11224954363052816,0.11224954363052816,0.11224954363052816,-8.1762754522112596E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":749},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9235877587403892E-3,2.9235877587403892E-3,2.9235877587403896E-3,2.9235877587403892E-3,-1.1694351034961557E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":750},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2835399104105429E-2,4.2835399104105429E-2,4.2835399104105429E-2,4.2835399104105429E-2,-0.11132053641642171,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":751},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8095373988610962E-2,8.8095373988610975E-2,8.8095373988610989E-2,8.8095373988610975E-2,-0.3523814959544439,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":752},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3546106209769336E-4,4.3546106209769336E-4,4.3546106209769336E-4,4.3546106209769341E-4,1.4463346902523738E-3,1.4463346902523738E-3,1.4463346902523738E-3,1.4463346902523738E-3,1.4463346902523736E-3,1.5480936975402987E-3,1.5480936975402987E-3,1.5480936975402987E-3,1.5480936975402987E-3,1.5480936975402989E-3]
[{"$f":"ROW()","v":753},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34280805291383043,0.34280805291383043,0.34280805291383043,0.34280805291383043,-1.3265352116553217,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":754},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":755},"Non-depreciable assets"]
[{"$f":"ROW()","v":756},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":757},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":758},"Miscellaneous assets"]
[{"$f":"ROW()","v":759},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59066741845791304,0.59066741845791304,0.59066741845791304,0.59066741845791304,-1.970465014893009,1.4463346902523738E-3,1.4463346902523738E-3,1.4463346902523738E-3,1.4463346902523736E-3,1.5480936975402987E-3,1.5480936975402987E-3,1.5480936975402987E-3,1.5480936975402987E-3,1.5480936975402989E-3]
[{"$f":"ROW()","v":760},"2011-12-31","Capex"]
[{"$f":"ROW()","v":761},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11572424196912846,0.11572424196912846,0.11572424196912846,-0.2998727259073854,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9116007506922788E-3,1.9116007506922786E-3,1.9116007506922786E-3,-5.7348022520768357E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18832621248064166,0.18832621248064166,0.18832621248064166,-0.32084403744192502,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":766},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0486631708839874E-2,9.0486631708839887E-2,9.0486631708839887E-2,-0.27145989512651969,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5878418016614671E-4,4.5878418016614671E-4,4.5878418016614671E-4,-1.3763525404984402E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23263326672154333,0.23263326672154333,0.23263326672154333,-0.67468780016462992,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":770},"Non-depreciable assets"]
[{"$f":"ROW()","v":771},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":772},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":773},"Miscellaneous assets"]
[{"$f":"ROW()","v":774},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.62954073781101172,0.62954073781101172,0.62954073781101172,-1.5739756134330354,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},"2012-12-31","Capex"]
[{"$f":"ROW()","v":776},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":778},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6964039453431322E-2,2.6964039453431319E-2,3.4510255335461135E-3,3.451025533546113E-3,3.4510255335461135E-3,3.4510255335461139E-3,3.4510255335461135E-3,3.6938275176136171E-3,3.6938275176136171E-3,3.6938275176136176E-3,3.6938275176136176E-3,3.6938275176136176E-3]
[{"$f":"ROW()","v":779},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0126472613372971E-3,2.0126472613372971E-3,-4.0252945226745942E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":780},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19439976196542333,0.19439976196542333,1.2314952008644155E-2,1.2314952008644155E-2,1.2314952008644154E-2,1.2314952008644155E-2,1.2314952008644155E-2,1.318138859461819E-2,1.318138859461819E-2,1.318138859461819E-2,0,0]
[{"$f":"ROW()","v":781},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4151767136047562E-3,2.4151767136047558E-3,-4.8303534272095116E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":782},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8303534272095138E-4,4.8303534272095132E-4,-9.6607068544190275E-4,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.126325017257971E-2,8.126325017257971E-2,-0.13674550034515942,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":785},"Non-depreciable assets"]
[{"$f":"ROW()","v":786},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":787},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":788},"Miscellaneous assets"]
[{"$f":"ROW()","v":789},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30753791090909738,0.30753791090909743,-0.13080124143829516,1.5765977542190269E-2,1.5765977542190265E-2,1.5765977542190269E-2,1.5765977542190269E-2,1.6875216112231806E-2,1.6875216112231806E-2,1.6875216112231809E-2,3.6938275176136176E-3,3.6938275176136176E-3]
[{"$f":"ROW()","v":790},"2013-12-31","Capex"]
[{"$f":"ROW()","v":791},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.7149275362318839E-4,3.7149275362318839E-4,3.7149275362318839E-4,3.7149275362318834E-4,3.7149275362318834E-4,3.9762967343720269E-4,3.9762967343720269E-4,3.9762967343720269E-4,3.9762967343720274E-4,3.9762967343720274E-4]
[{"$f":"ROW()","v":792},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":793},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8356090684371581E-2,1.5515727376931484E-2,1.5515727376931484E-2,1.5515727376931486E-2,1.5515727376931486E-2,1.5515727376931488E-2,1.6607359228028917E-2,1.6607359228028917E-2,1.6607359228028917E-2,1.6607359228028917E-2,1.6607359228028917E-2]
[{"$f":"ROW()","v":794},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1165526165579742E-3,4.6028774959807599E-3,4.6028774959807599E-3,4.6028774959807599E-3,4.6028774959807599E-3,4.6028774959807591E-3,4.9267197213077379E-3,4.9267197213077379E-3,4.9267197213077379E-3,4.9267197213077388E-3,4.9267197213077388E-3]
[{"$f":"ROW()","v":795},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7722088854091647E-2,3.509938234954537E-2,3.509938234954537E-2,3.509938234954537E-2,3.509938234954537E-2,3.5099382349545363E-2,3.7568851088959923E-2,3.7568851088959923E-2,3.7568851088959923E-2,3.7568851088959923E-2,0]
[{"$f":"ROW()","v":796},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5398631398695685E-3,-2.5398631398695685E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0797262797391395E-4,2.1540653619837268E-2,2.1540653619837268E-2,2.1540653619837268E-2,2.1540653619837268E-2,2.1540653619837268E-2,2.3056178030238583E-2,2.3056178030238583E-2,2.3056178030238579E-2,2.3056178030238579E-2,2.3056178030238579E-2]
[{"$f":"ROW()","v":798},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12230038187473664,4.5759103578807053E-2,4.5759103578807053E-2,4.5759103578807046E-2,4.5759103578807053E-2,4.5759103578807053E-2,4.8978552704895748E-2,4.8978552704895741E-2,4.8978552704895748E-2,4.8978552704895748E-2,0]
[{"$f":"ROW()","v":799},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":800},"Non-depreciable assets"]
[{"$f":"ROW()","v":801},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":802},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":803},"Miscellaneous assets"]
[{"$f":"ROW()","v":804},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20354294979760132,0.12034937403485556,0.12288923717472512,0.12288923717472511,0.12288923717472512,0.12288923717472512,0.13153529044686812,0.1315352904468681,0.13153529044686812,0.13153529044686812,4.498788665301244E-2]
[{"$f":"ROW()","v":805},"2014-12-31","Capex"]
[{"$f":"ROW()","v":806},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":807},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":808},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3436759172934328E-2,2.3436759172934332E-2,2.3436759172934332E-2,2.3436759172934332E-2,2.3436759172934332E-2,2.5085686882099494E-2,2.5085686882099497E-2,2.5085686882099497E-2,2.50856868820995E-2,2.5085686882099497E-2]
[{"$f":"ROW()","v":809},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2578424689175346E-3,6.2578424689175354E-3,6.2578424689175354E-3,6.2578424689175354E-3,6.2578424689175354E-3,6.6981221923404369E-3,6.698122192340436E-3,6.6981221923404352E-3,6.698122192340436E-3,6.6981221923404369E-3]
[{"$f":"ROW()","v":810},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11666203152881501,0.11666203152881501,0.11666203152881501,0.11666203152881501,0.11666203152881499,0.12486996057633956,0.12486996057633956,0.12486996057633955,0.12486996057633956,0.12486996057633956]
[{"$f":"ROW()","v":811},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":812},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5626173746151359E-4,3.5626173746151365E-4,3.5626173746151365E-4,3.562617374615137E-4,3.5626173746151375E-4,3.8132705670130125E-4,3.813270567013013E-4,3.813270567013013E-4,3.813270567013013E-4,3.813270567013013E-4]
[{"$f":"ROW()","v":813},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0940685505921806E-3,6.0940685505921806E-3,6.0940685505921806E-3,6.0940685505921815E-3,6.0940685505921806E-3,6.5228257187858098E-3,6.5228257187858098E-3,6.522825718785809E-3,6.5228257187858098E-3,6.5228257187858098E-3]
[{"$f":"ROW()","v":814},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":815},"Non-depreciable assets"]
[{"$f":"ROW()","v":816},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":817},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":818},"Miscellaneous assets"]
[{"$f":"ROW()","v":819},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15280696345872058,0.15280696345872058,0.15280696345872058,0.15280696345872058,0.15280696345872055,0.1635579224262666,0.1635579224262666,0.1635579224262666,0.1635579224262666,0.1635579224262666]
[{"$f":"ROW()","v":820},"2015-12-31","Capex"]
[{"$f":"ROW()","v":821},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7108144964055442E-2,3.7108144964055442E-2,3.7108144964055442E-2,3.7108144964055442E-2,2.5758685969059114E-2,2.5758685969059118E-2,2.5758685969059118E-2,2.5758685969059118E-2,2.5758685969059121E-2]
[{"$f":"ROW()","v":822},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.5071227848150225E-3,2.5071227848150229E-3,2.5071227848150229E-3,2.5071227848150229E-3,2.5071227848150229E-3]
[{"$f":"ROW()","v":823},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8076481755972237E-2,2.807648175597224E-2,2.807648175597224E-2,2.807648175597224E-2,-0.13668661577571684,0,0,0,0]
[{"$f":"ROW()","v":824},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8533776773141639E-3,8.8533776773141639E-3,8.8533776773141639E-3,8.8533776773141639E-3,1.5207659339814108E-2,1.5207659339814108E-2,1.5207659339814108E-2,1.5207659339814108E-2,1.5207659339814108E-2]
[{"$f":"ROW()","v":825},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1624885737234124E-2,2.1624885737234124E-2,2.1624885737234124E-2,2.1624885737234124E-2,0.14097961351058688,0.14097961351058688,0.14097961351058688,0.14097961351058688,0.14097961351058691]
[{"$f":"ROW()","v":826},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9068591491884667E-3,6.9068591491884667E-3,6.9068591491884667E-3,6.9068591491884658E-3,-2.9571205588082704E-2,0,0,0,0]
[{"$f":"ROW()","v":827},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2913271425924545E-3,3.2913271425924545E-3,3.2913271425924549E-3,3.2913271425924549E-3,2.6160446260540301E-4,2.6160446260540301E-4,2.6160446260540307E-4,2.6160446260540307E-4,2.6160446260540307E-4]
[{"$f":"ROW()","v":828},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5706304198353795E-2,4.5706304198353795E-2,4.5706304198353795E-2,4.5706304198353795E-2,-0.12530338937370628,0,0,0,0]
[{"$f":"ROW()","v":829},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":830},"Non-depreciable assets"]
[{"$f":"ROW()","v":831},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":832},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":833},"Miscellaneous assets"]
[{"$f":"ROW()","v":834},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15156738062471067,0.15156738062471067,0.15156738062471067,0.15156738062471067,-0.10684652467062529,0.18471468606688052,0.18471468606688052,0.18471468606688052,0.18471468606688055]
[{"$f":"ROW()","v":835},"2016-12-31","Capex"]
[{"$f":"ROW()","v":836},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8299566971233763E-2,1.8299566971233763E-2,1.8299566971233763E-2,6.7389520971025919E-3,6.7389520971025919E-3,6.7389520971025928E-3,6.7389520971025928E-3,6.7389520971025928E-3]
[{"$f":"ROW()","v":837},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0428518491069443E-2,1.0428518491069443E-2,1.0428518491069445E-2,-3.1930886550729974E-2,0,0,0,0]
[{"$f":"ROW()","v":838},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4454019985671583E-2,2.4454019985671583E-2,2.4454019985671586E-2,-7.8523555732602099E-2,0,0,0,0]
[{"$f":"ROW()","v":839},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.41003287181818171,0,0,0,0]
[{"$f":"ROW()","v":840},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.498049491193397E-2,1.4980494911933971E-2,1.4980494911933971E-2,0.13976762623475239,0.13976762623475239,0.13976762623475239,0.13976762623475239,0.13976762623475239]
[{"$f":"ROW()","v":841},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4459609974431182E-3,2.4459609974431182E-3,2.4459609974431182E-3,-7.854150557455716E-3,0,0,0,0]
[{"$f":"ROW()","v":842},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7899240325974579E-3,6.7899240325974587E-3,6.7899240325974587E-3,4.4474199726273408E-2,4.4474199726273402E-2,4.4474199726273408E-2,4.4474199726273408E-2,4.4474199726273402E-2]
[{"$f":"ROW()","v":844},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":845},"Non-depreciable assets"]
[{"$f":"ROW()","v":846},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":847},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":848},"Miscellaneous assets"]
[{"$f":"ROW()","v":849},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.739848538994934E-2,7.739848538994934E-2,7.739848538994934E-2,-0.33736068660084112,0.19098077805812838,0.19098077805812841,0.19098077805812841,0.19098077805812838]
[{"$f":"ROW()","v":850},"2017-12-31","Capex"]
[{"$f":"ROW()","v":851},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1726080189728011E-3,2.1726080189728015E-3,4.0634367584658649E-3,4.0634367584658649E-3,4.063436758465864E-3,4.063436758465864E-3,4.063436758465864E-3]
[{"$f":"ROW()","v":852},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":853},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.5097855040142734E-2,3.5097855040142734E-2,3.5097855040142734E-2,3.5097855040142734E-2,3.5097855040142734E-2]
[{"$f":"ROW()","v":854},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121952123323206E-2,1.4121952123323208E-2,-2.8923119768449013E-2,0,0,0,0]
[{"$f":"ROW()","v":855},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1674918021455529E-3,9.1674918021455512E-3,5.8207829445399185E-3,5.8207829445399194E-3,5.8207829445399185E-3,5.8207829445399185E-3,5.8207829445399185E-3]
[{"$f":"ROW()","v":856},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3158468376792908E-3,2.3158468376792908E-3,-4.9575633054260246E-3,0,0,0,0]
[{"$f":"ROW()","v":857},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":858},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.420336804268881E-3,3.420336804268881E-3,1.4887631854674968E-2,1.4887631854674968E-2,1.4887631854674968E-2,1.4887631854674968E-2,1.4887631854674968E-2]
[{"$f":"ROW()","v":859},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":860},"Non-depreciable assets"]
[{"$f":"ROW()","v":861},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":862},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":863},"Miscellaneous assets"]
[{"$f":"ROW()","v":864},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.119823558638973E-2,3.119823558638973E-2,2.5989023523948447E-2,5.9869706597823487E-2,5.986970659782348E-2,5.986970659782348E-2,5.986970659782348E-2]
[{"$f":"ROW()","v":865},"2018-12-31","Capex"]
[{"$f":"ROW()","v":866},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3249993897902859E-5,1.3249993897902857E-5,1.3249993897902857E-5,1.3249993897902857E-5,1.3249993897902855E-5]
[{"$f":"ROW()","v":867},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":868},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1321861335507325E-3,1.104580013807166E-2,1.104580013807166E-2,1.104580013807166E-2,1.104580013807166E-2,1.104580013807166E-2]
[{"$f":"ROW()","v":869},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0138837421873074E-2,6.092829442556855E-3,6.092829442556855E-3,6.0928294425568559E-3,6.0928294425568559E-3,6.0928294425568567E-3]
[{"$f":"ROW()","v":870},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1161260636040164E-3,1.1960250924408517E-2,1.1960250924408517E-2,1.1960250924408517E-2,1.1960250924408519E-2,1.1960250924408517E-2]
[{"$f":"ROW()","v":871},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.960590054661438E-3,-2.0985302555053481E-3,0,0,0,0]
[{"$f":"ROW()","v":872},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8937327377070748E-4,3.8937327377070748E-4,3.8937327377070753E-4,3.8937327377070759E-4,3.8937327377070759E-4]
[{"$f":"ROW()","v":873},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4430977173349154E-3,1.3261771522372498E-2,1.3261771522372498E-2,1.3261771522372498E-2,1.3261771522372498E-2,1.3261771522372498E-2]
[{"$f":"ROW()","v":874},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":875},"Non-depreciable assets"]
[{"$f":"ROW()","v":876},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":877},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":878},"Miscellaneous assets"]
[{"$f":"ROW()","v":879},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2790837391024176E-2,4.0664745039572792E-2,4.2763275295078139E-2,4.2763275295078139E-2,4.2763275295078139E-2,4.2763275295078146E-2]
[{"$f":"ROW()","v":880},"2019-12-31","Capex"]
[{"$f":"ROW()","v":881},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":882},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":883},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000779314164706E-2,3.0000779314164706E-2,3.0000779314164706E-2,3.000077931416471E-2,3.000077931416471E-2]
[{"$f":"ROW()","v":884},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1022114975789838E-3,4.1022114975789838E-3,4.1022114975789838E-3,4.1022114975789829E-3,4.1022114975789829E-3]
[{"$f":"ROW()","v":885},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":886},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9026588579866529E-3,4.9026588579866521E-3,4.9026588579866521E-3,4.9026588579866521E-3,4.9026588579866521E-3]
[{"$f":"ROW()","v":887},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1197524905637546E-3,6.1197524905637554E-3,6.1197524905637554E-3,6.1197524905637563E-3,6.1197524905637563E-3]
[{"$f":"ROW()","v":888},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1905462340875446E-2,2.1905462340875446E-2,2.1905462340875446E-2,2.1905462340875446E-2,2.1905462340875443E-2]
[{"$f":"ROW()","v":889},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":890},"Non-depreciable assets"]
[{"$f":"ROW()","v":891},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":892},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":893},"Miscellaneous assets"]
[{"$f":"ROW()","v":894},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7030864501169546E-2,6.7030864501169546E-2,6.7030864501169546E-2,6.7030864501169546E-2,6.7030864501169546E-2]
[{"$f":"ROW()","v":895},"2020-12-31","Capex"]
[{"$f":"ROW()","v":896},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0439980984425922E-3,3.0439980984425926E-3,3.0439980984425926E-3,3.0439980984425931E-3]
[{"$f":"ROW()","v":897},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":898},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8299323102441811E-2,1.8299323102441808E-2,1.8299323102441811E-2,1.8299323102441811E-2]
[{"$f":"ROW()","v":899},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9521143876556199E-3,4.9521143876556199E-3,4.9521143876556208E-3,4.9521143876556208E-3]
[{"$f":"ROW()","v":900},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1645373582758722E-2,2.1645373582758722E-2,2.1645373582758722E-2,2.1645373582758722E-2]
[{"$f":"ROW()","v":901},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":902},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2885292190059564E-2,4.2885292190059557E-2,4.288529219005955E-2,4.288529219005955E-2]
[{"$f":"ROW()","v":903},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":904},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2228370575596714E-4,5.2228370575596724E-4,5.2228370575596724E-4,5.2228370575596724E-4]
[{"$f":"ROW()","v":905},"Non-depreciable assets"]
[{"$f":"ROW()","v":906},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":907},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":908},"Miscellaneous assets"]
[{"$f":"ROW()","v":909},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1348385067114277E-2,9.1348385067114263E-2,9.1348385067114263E-2,9.1348385067114263E-2]
[{"$f":"ROW()","v":910},"2021-12-31","Capex"]
[{"$f":"ROW()","v":911},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":912},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":913},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4482356149887527E-3,5.4482356149887527E-3,5.4482356149887527E-3]
[{"$f":"ROW()","v":914},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0305405113483617E-2,2.0305405113483617E-2,2.0305405113483613E-2]
[{"$f":"ROW()","v":915},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1526124983878979E-3,9.1526124983878979E-3,9.1526124983878979E-3]
[{"$f":"ROW()","v":916},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":917},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5026217813891604E-3,3.5026217813891604E-3,3.5026217813891604E-3]
[{"$f":"ROW()","v":918},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":919},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":920},"Non-depreciable assets"]
[{"$f":"ROW()","v":921},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":922},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":923},"Miscellaneous assets"]
[{"$f":"ROW()","v":924},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8408875008249424E-2,3.8408875008249424E-2,3.8408875008249424E-2]
[{"$f":"ROW()","v":925},"2022-12-31","Capex"]
[{"$f":"ROW()","v":926},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":927},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":928},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4414293432723961E-2,1.4414293432723961E-2]
[{"$f":"ROW()","v":929},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7241898503375084E-3,2.724189850337508E-3]
[{"$f":"ROW()","v":930},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6538778251529791E-2,1.6538778251529787E-2]
[{"$f":"ROW()","v":931},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":932},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":933},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":934},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":935},"Non-depreciable assets"]
[{"$f":"ROW()","v":936},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":937},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":938},"Miscellaneous assets"]
[{"$f":"ROW()","v":939},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.367726153459126E-2,3.367726153459126E-2]
[{"$f":"ROW()","v":940},"2023-12-31","Capex"]
[{"$f":"ROW()","v":941},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":942},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":943},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6546196218706615E-3]
[{"$f":"ROW()","v":944},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":945},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2538059252385831E-2]
[{"$f":"ROW()","v":946},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":947},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":948},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":949},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":950},"Non-depreciable assets"]
[{"$f":"ROW()","v":951},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":952},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":953},"Miscellaneous assets"]
[{"$f":"ROW()","v":954},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4192678874256493E-2]
[{"$f":"ROW()","v":955},"2024-12-31","Capex"]
[{"$f":"ROW()","v":956},"Pipeline and laterals"]
[{"$f":"ROW()","v":957},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":958},"Compressor stations"]
[{"$f":"ROW()","v":959},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":960},"SCADA and communications"]
[{"$f":"ROW()","v":961},"Cathodic protection"]
[{"$f":"ROW()","v":962},"Maintenance bases and depots"]
[{"$f":"ROW()","v":963},"Other assets"]
[{"$f":"ROW()","v":964},"Equity Raising Cost"]
[{"$f":"ROW()","v":965},"Non-depreciable assets"]
[{"$f":"ROW()","v":966},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":967},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":968},"Miscellaneous assets"]
[{"$f":"ROW()","v":969},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":970},{"$f":"\"Adjusted to \"&$D$19&\" $\"","v":"Adjusted to 31/12/2023 $"}]
[{"$f":"ROW()","v":971},"Date of Dollar Value",null,null,null,null,{"$f":"$D$15","v":"2023-12-31"},{"$f":"$D$15","v":"2023-12-31"},"2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31","2023-12-31"]
[{"$f":"ROW()","v":972},"2000-03-31","Capex"]
[{"$f":"ROW()","v":973},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ146/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE146/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":974},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE147/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":975},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0981711701967712E-2,3.0981711701967712E-2,3.0981711701967708E-2,3.0981711701967708E-2,3.0981711701967708E-2,{"$f":"BE148/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.0981711701967715E-2},3.0981711701967715E-2,3.0981711701967719E-2,3.0981711701967719E-2,3.0981711701967722E-2]
[{"$f":"ROW()","v":976},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7080717206191319E-3,1.7080717206191319E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3,{"$f":"BE149/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.7080717206191317E-3},1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191314E-3]
[{"$f":"ROW()","v":977},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1094988670765548E-18,0,0,0,0,{"$f":"BE150/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":978},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE151/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":979},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6637080497185754E-5,4.6637080497185761E-5,4.6637080497185761E-5,4.6637080497185761E-5,4.6637080497185761E-5,{"$f":"BE152/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.6637080497185754E-5},4.6637080497185754E-5,4.6637080497185754E-5,4.6637080497185754E-5,4.6637080497185741E-5]
[{"$f":"ROW()","v":980},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5503963746449755E-17,0,0,0,0,{"$f":"BE153/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":981},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE154/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":982},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE155/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":983},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":984},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":985},"Miscellaneous assets"]
[{"$f":"ROW()","v":986},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ159/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084063E-2},{"$f":"BA159/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084028E-2},{"$f":"BB159/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084021E-2},{"$f":"BC159/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084021E-2},{"$f":"BD159/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084021E-2},{"$f":"BE159/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084035E-2},3.2736420503084035E-2,3.2736420503084035E-2,3.2736420503084035E-2,3.2736420503084042E-2]
[{"$f":"ROW()","v":987},"2000-06-30","Capex"]
[{"$f":"ROW()","v":988},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ161/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":989},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0981711701967708E-2,3.0981711701967708E-2,3.0981711701967708E-2,3.0981711701967701E-2,3.0981711701967701E-2,3.0981711701967715E-2,3.0981711701967715E-2,3.0981711701967719E-2,3.0981711701967719E-2,3.0981711701967722E-2]
[{"$f":"ROW()","v":991},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7080717206191319E-3,1.7080717206191319E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3]
[{"$f":"ROW()","v":992},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2189977341531097E-18,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6637080497185754E-5,4.6637080497185754E-5,4.6637080497185754E-5,4.6637080497185754E-5,4.6637080497185754E-5,4.6637080497185754E-5,4.6637080497185741E-5,4.6637080497185741E-5,4.6637080497185741E-5,4.6637080497185741E-5]
[{"$f":"ROW()","v":995},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7751981873224877E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":999},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1000},"Miscellaneous assets"]
[{"$f":"ROW()","v":1001},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ174/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084042E-2},{"$f":"BA174/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084021E-2},{"$f":"BB174/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084021E-2},{"$f":"BC174/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084021E-2},{"$f":"BD174/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084021E-2},{"$f":"BE174/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084035E-2},3.2736420503084035E-2,3.2736420503084035E-2,3.2736420503084035E-2,3.2736420503084042E-2]
[{"$f":"ROW()","v":1002},"2000-09-30","Capex"]
[{"$f":"ROW()","v":1003},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ176/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1004},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1005},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0981711701967708E-2,3.0981711701967701E-2,3.0981711701967701E-2,3.0981711701967698E-2,3.0981711701967698E-2,3.0981711701967708E-2,3.0981711701967712E-2,3.0981711701967712E-2,3.0981711701967712E-2,3.0981711701967712E-2]
[{"$f":"ROW()","v":1006},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7080717206191319E-3,1.7080717206191319E-3,1.7080717206191319E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191321E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3]
[{"$f":"ROW()","v":1007},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2189977341531097E-18,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1008},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1009},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6637080497185761E-5,4.6637080497185761E-5,4.6637080497185768E-5,4.6637080497185768E-5,4.6637080497185768E-5,4.6637080497185761E-5,4.6637080497185761E-5,4.6637080497185761E-5,4.6637080497185761E-5,4.6637080497185761E-5]
[{"$f":"ROW()","v":1010},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5503963746449755E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1011},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1012},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1013},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1014},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1015},"Miscellaneous assets"]
[{"$f":"ROW()","v":1016},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ189/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084063E-2},{"$f":"BA189/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084021E-2},{"$f":"BB189/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084021E-2},{"$f":"BC189/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084014E-2},{"$f":"BD189/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084014E-2},{"$f":"BE189/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084028E-2},3.2736420503084028E-2,3.2736420503084028E-2,3.2736420503084028E-2,3.2736420503084028E-2]
[{"$f":"ROW()","v":1017},"2000-12-31","Capex"]
[{"$f":"ROW()","v":1018},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ191/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1019},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1020},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0981711701967701E-2,3.0981711701967701E-2,3.0981711701967698E-2,3.0981711701967698E-2,3.0981711701967694E-2,3.0981711701967705E-2,3.0981711701967705E-2,3.0981711701967705E-2,3.0981711701967705E-2,3.0981711701967705E-2]
[{"$f":"ROW()","v":1021},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7080717206191319E-3,1.7080717206191319E-3,1.7080717206191319E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191321E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3,1.7080717206191317E-3]
[{"$f":"ROW()","v":1022},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7737471676913869E-18,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1023},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1024},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6637080497185754E-5,4.6637080497185754E-5,4.6637080497185761E-5,4.6637080497185761E-5,4.6637080497185761E-5,4.6637080497185761E-5,4.6637080497185761E-5,4.6637080497185754E-5,4.6637080497185754E-5,4.6637080497185754E-5]
[{"$f":"ROW()","v":1025},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5474943353827732E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1026},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1028},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1029},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1030},"Miscellaneous assets"]
[{"$f":"ROW()","v":1031},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ204/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084077E-2},{"$f":"BA204/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084021E-2},{"$f":"BB204/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084014E-2},{"$f":"BC204/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084014E-2},{"$f":"BD204/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084014E-2},{"$f":"BE204/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.2736420503084021E-2},3.2736420503084021E-2,3.2736420503084021E-2,3.2736420503084021E-2,3.2736420503084021E-2]
[{"$f":"ROW()","v":1032},"2001-03-31","Capex"]
[{"$f":"ROW()","v":1033},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ206/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1034},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1035},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5988810141700026E-2,8.5988810141700026E-2,8.5988810141700026E-2,8.5988810141700026E-2,8.5988810141700039E-2,8.5988810141700012E-2,8.5988810141700012E-2,8.5988810141700012E-2,8.5988810141700026E-2,8.5988810141700026E-2]
[{"$f":"ROW()","v":1036},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0355307339610653E-3,1.0355307339610655E-3,1.0355307339610655E-3,1.0355307339610655E-3,1.0355307339610655E-3,1.0355307339610655E-3,1.0355307339610655E-3,1.0355307339610658E-3,1.0355307339610658E-3,1.0355307339610658E-3]
[{"$f":"ROW()","v":1037},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1038},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1039},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.729853455065666E-5,2.729853455065666E-5,2.729853455065666E-5,2.729853455065666E-5,2.729853455065666E-5,2.7298534550656657E-5,2.7298534550656657E-5,2.729853455065666E-5,2.7298534550656657E-5,2.729853455065666E-5]
[{"$f":"ROW()","v":1040},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1041},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1044},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1045},"Miscellaneous assets"]
[{"$f":"ROW()","v":1046},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ219/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":8.705163941021174E-2},{"$f":"BA219/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":8.705163941021174E-2},{"$f":"BB219/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":8.705163941021174E-2},{"$f":"BC219/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":8.705163941021174E-2},{"$f":"BD219/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211754E-2},{"$f":"BE219/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":8.705163941021174E-2},8.705163941021174E-2,8.705163941021174E-2,8.7051639410211754E-2,8.7051639410211754E-2]
[{"$f":"ROW()","v":1047},"2001-06-30","Capex"]
[{"$f":"ROW()","v":1048},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ221/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1049},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1050},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5988810141700026E-2,8.5988810141700039E-2,8.5988810141700039E-2,8.5988810141700039E-2,8.5988810141700039E-2,8.5988810141700012E-2,8.5988810141700012E-2,8.5988810141700012E-2,8.5988810141700012E-2,8.5988810141700026E-2]
[{"$f":"ROW()","v":1051},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0355307339610655E-3,1.0355307339610655E-3,1.0355307339610655E-3,1.0355307339610655E-3,1.0355307339610655E-3,1.0355307339610658E-3,1.035530733961066E-3,1.035530733961066E-3,1.035530733961066E-3,1.0355307339610658E-3]
[{"$f":"ROW()","v":1052},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1053},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1054},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7298534550656664E-5,2.7298534550656664E-5,2.7298534550656664E-5,2.7298534550656664E-5,2.7298534550656664E-5,2.729853455065666E-5,2.7298534550656657E-5,2.729853455065666E-5,2.729853455065666E-5,2.729853455065666E-5]
[{"$f":"ROW()","v":1055},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1056},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1057},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1058},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1059},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1060},"Miscellaneous assets"]
[{"$f":"ROW()","v":1061},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ234/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":8.705163941021174E-2},{"$f":"BA234/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211754E-2},{"$f":"BB234/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211754E-2},{"$f":"BC234/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211754E-2},{"$f":"BD234/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211754E-2},{"$f":"BE234/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":8.705163941021174E-2},8.705163941021174E-2,8.705163941021174E-2,8.705163941021174E-2,8.7051639410211754E-2]
[{"$f":"ROW()","v":1062},"2001-09-30","Capex"]
[{"$f":"ROW()","v":1063},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ236/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1064},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1065},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5988810141700039E-2,8.5988810141700039E-2,8.5988810141700053E-2,8.5988810141700039E-2,8.5988810141700039E-2,8.5988810141700012E-2,8.5988810141700012E-2,8.5988810141700012E-2,8.5988810141700012E-2,8.5988810141700012E-2]
[{"$f":"ROW()","v":1066},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0355307339610658E-3,1.0355307339610658E-3,1.0355307339610655E-3,1.0355307339610655E-3,1.0355307339610655E-3,1.035530733961066E-3,1.0355307339610662E-3,1.0355307339610662E-3,1.0355307339610662E-3,1.0355307339610662E-3]
[{"$f":"ROW()","v":1067},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1068},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7298534550656664E-5,2.7298534550656664E-5,2.7298534550656664E-5,2.7298534550656664E-5,2.7298534550656664E-5,2.729853455065666E-5,2.729853455065666E-5,2.729853455065666E-5,2.7298534550656657E-5,2.729853455065666E-5]
[{"$f":"ROW()","v":1070},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1072},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1074},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1075},"Miscellaneous assets"]
[{"$f":"ROW()","v":1076},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ249/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211754E-2},{"$f":"BA249/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211754E-2},{"$f":"BB249/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211781E-2},{"$f":"BC249/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211754E-2},{"$f":"BD249/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211754E-2},{"$f":"BE249/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":8.705163941021174E-2},8.705163941021174E-2,8.705163941021174E-2,8.705163941021174E-2,8.705163941021174E-2]
[{"$f":"ROW()","v":1077},"2001-12-31","Capex"]
[{"$f":"ROW()","v":1078},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ251/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5988810141700053E-2,8.5988810141700053E-2,8.5988810141700053E-2,8.5988810141700053E-2,8.5988810141700053E-2,8.5988810141700026E-2,8.5988810141700026E-2,8.5988810141700026E-2,8.5988810141700039E-2,8.5988810141700039E-2]
[{"$f":"ROW()","v":1081},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0355307339610658E-3,1.0355307339610658E-3,1.0355307339610658E-3,1.0355307339610658E-3,1.0355307339610658E-3,1.0355307339610662E-3,1.0355307339610664E-3,1.0355307339610662E-3,1.0355307339610662E-3,1.0355307339610662E-3]
[{"$f":"ROW()","v":1082},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7298534550656664E-5,2.7298534550656671E-5,2.7298534550656671E-5,2.7298534550656671E-5,2.7298534550656671E-5,2.7298534550656664E-5,2.7298534550656664E-5,2.729853455065666E-5,2.7298534550656664E-5,2.729853455065666E-5]
[{"$f":"ROW()","v":1085},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1089},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1090},"Miscellaneous assets"]
[{"$f":"ROW()","v":1091},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ264/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211781E-2},{"$f":"BA264/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211781E-2},{"$f":"BB264/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211781E-2},{"$f":"BC264/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211781E-2},{"$f":"BD264/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211781E-2},{"$f":"BE264/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":8.7051639410211754E-2},8.7051639410211754E-2,8.7051639410211754E-2,8.7051639410211767E-2,8.7051639410211767E-2]
[{"$f":"ROW()","v":1092},"2002-03-31","Capex"]
[{"$f":"ROW()","v":1093},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ266/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1094},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1095},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9229808608606992E-3,6.9229808608606992E-3,6.9229808608606992E-3,6.9229808608606983E-3,6.9229808608606983E-3,6.9229808608606974E-3,6.9229808608606983E-3,6.9229808608606983E-3,6.9229808608606983E-3,6.9229808608606983E-3]
[{"$f":"ROW()","v":1096},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3023302725844096E-4,6.3023302725844096E-4,6.3023302725844096E-4,6.3023302725844096E-4,6.3023302725844096E-4,6.3023302725844052E-4,6.3023302725844074E-4,6.3023302725844074E-4,6.3023302725844074E-4,6.3023302725844096E-4]
[{"$f":"ROW()","v":1097},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5518473942760757E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1098},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1099},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4070816135084404E-5,1.4070816135084404E-5,1.4070816135084404E-5,1.4070816135084402E-5,1.4070816135084402E-5,1.4070816135084401E-5,1.4070816135084401E-5,1.4070816135084399E-5,1.4070816135084401E-5,1.4070816135084399E-5]
[{"$f":"ROW()","v":1100},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8759909366124387E-18,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1101},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1102},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1103},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1104},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1105},"Miscellaneous assets"]
[{"$f":"ROW()","v":1106},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ279/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542587E-3},{"$f":"BA279/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":7.567284704254224E-3},{"$f":"BB279/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":7.567284704254224E-3},{"$f":"BC279/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542232E-3},{"$f":"BD279/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542232E-3},{"$f":"BE279/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542223E-3},7.5672847042542232E-3,7.5672847042542232E-3,7.5672847042542232E-3,7.567284704254224E-3]
[{"$f":"ROW()","v":1107},"2002-06-30","Capex"]
[{"$f":"ROW()","v":1108},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ281/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE281/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1109},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE282/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1110},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9229808608606992E-3,6.9229808608606992E-3,6.9229808608606983E-3,6.9229808608606983E-3,6.9229808608606983E-3,{"$f":"BE283/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.9229808608606965E-3},6.9229808608606974E-3,6.9229808608606974E-3,6.9229808608606974E-3,6.9229808608606974E-3]
[{"$f":"ROW()","v":1111},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3023302725844106E-4,6.3023302725844106E-4,6.3023302725844117E-4,6.3023302725844117E-4,6.3023302725844117E-4,{"$f":"BE284/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.3023302725844106E-4},6.3023302725844106E-4,6.3023302725844096E-4,6.3023302725844096E-4,6.3023302725844074E-4]
[{"$f":"ROW()","v":1112},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4408975075684204E-17,0,0,0,0,{"$f":"BE285/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1113},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE286/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1114},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4070816135084404E-5,1.4070816135084404E-5,1.4070816135084404E-5,1.4070816135084402E-5,1.4070816135084402E-5,{"$f":"BE287/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.4070816135084402E-5},1.4070816135084401E-5,1.4070816135084401E-5,1.4070816135084399E-5,1.4070816135084401E-5]
[{"$f":"ROW()","v":1115},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7751981873224877E-17,0,0,0,0,{"$f":"BE288/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1116},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE289/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1117},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE290/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1118},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1119},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1120},"Miscellaneous assets"]
[{"$f":"ROW()","v":1121},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ294/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542665E-3},{"$f":"BA294/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":7.567284704254224E-3},{"$f":"BB294/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":7.567284704254224E-3},{"$f":"BC294/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":7.567284704254224E-3},{"$f":"BD294/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":7.567284704254224E-3},{"$f":"BE294/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542223E-3},7.5672847042542232E-3,7.5672847042542223E-3,7.5672847042542223E-3,7.5672847042542223E-3]
[{"$f":"ROW()","v":1122},"2002-09-30","Capex"]
[{"$f":"ROW()","v":1123},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ296/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE296/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE297/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1125},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9229808608606992E-3,6.9229808608606983E-3,6.9229808608606983E-3,6.9229808608606983E-3,6.9229808608606983E-3,{"$f":"BE298/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.9229808608606974E-3},6.9229808608606974E-3,6.9229808608606974E-3,6.9229808608606974E-3,6.9229808608606974E-3]
[{"$f":"ROW()","v":1126},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3023302725844106E-4,6.3023302725844106E-4,6.3023302725844106E-4,6.3023302725844117E-4,6.3023302725844117E-4,{"$f":"BE299/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.3023302725844106E-4},6.3023302725844096E-4,6.3023302725844096E-4,6.3023302725844074E-4,6.3023302725844096E-4]
[{"$f":"ROW()","v":1127},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6627972809837313E-17,0,0,0,0,{"$f":"BE300/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE301/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1129},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4070816135084404E-5,1.4070816135084404E-5,1.4070816135084402E-5,1.4070816135084402E-5,1.4070816135084402E-5,{"$f":"BE302/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.4070816135084401E-5},1.4070816135084401E-5,1.4070816135084399E-5,1.4070816135084399E-5,1.4070816135084399E-5]
[{"$f":"ROW()","v":1130},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2189977341531095E-17,0,0,0,0,{"$f":"BE303/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1131},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE304/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1132},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE305/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1133},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1134},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1135},"Miscellaneous assets"]
[{"$f":"ROW()","v":1136},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ309/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542735E-3},{"$f":"BA309/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542232E-3},{"$f":"BB309/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542232E-3},{"$f":"BC309/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":7.567284704254224E-3},{"$f":"BD309/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":7.567284704254224E-3},{"$f":"BE309/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542232E-3},7.5672847042542223E-3,7.5672847042542223E-3,7.5672847042542223E-3,7.5672847042542223E-3]
[{"$f":"ROW()","v":1137},"2002-12-31","Capex"]
[{"$f":"ROW()","v":1138},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ311/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE311/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1139},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE312/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1140},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9229808608606983E-3,6.9229808608606983E-3,6.9229808608606983E-3,6.9229808608606983E-3,6.9229808608606983E-3,{"$f":"BE313/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.9229808608606965E-3},6.9229808608606974E-3,6.9229808608606974E-3,6.9229808608606974E-3,6.9229808608606974E-3]
[{"$f":"ROW()","v":1141},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3023302725844106E-4,6.3023302725844106E-4,6.3023302725844106E-4,6.3023302725844106E-4,6.3023302725844106E-4,{"$f":"BE314/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.3023302725844096E-4},6.3023302725844096E-4,6.3023302725844096E-4,6.3023302725844074E-4,6.3023302725844096E-4]
[{"$f":"ROW()","v":1142},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6073223376299034E-17,0,0,0,0,{"$f":"BE315/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1143},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE316/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1144},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4070816135084404E-5,1.4070816135084402E-5,1.4070816135084402E-5,1.4070816135084402E-5,1.4070816135084402E-5,{"$f":"BE317/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.4070816135084401E-5},1.4070816135084401E-5,1.4070816135084401E-5,1.4070816135084399E-5,1.4070816135084397E-5]
[{"$f":"ROW()","v":1145},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3284966012296637E-17,0,0,0,0,{"$f":"BE318/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1146},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE319/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1147},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE320/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1148},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1149},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1150},"Miscellaneous assets"]
[{"$f":"ROW()","v":1151},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ324/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542813E-3},{"$f":"BA324/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542232E-3},{"$f":"BB324/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542232E-3},{"$f":"BC324/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542232E-3},{"$f":"BD324/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542232E-3},{"$f":"BE324/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.5672847042542223E-3},7.5672847042542223E-3,7.5672847042542223E-3,7.5672847042542223E-3,7.5672847042542223E-3]
[{"$f":"ROW()","v":1152},"2003-03-31","Capex"]
[{"$f":"ROW()","v":1153},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ326/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE326/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1154},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE327/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1155},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10447857247983316,0.10447857247983316,0.10447857247983316,0.10447857247983318,0.10447857247983318,{"$f":"BE328/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.10447857247983315},0.10447857247983314,0.10447857247983314,0.10447857247983315,0.10447857247983315]
[{"$f":"ROW()","v":1156},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572288E-4,{"$f":"BE329/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.4094967040572298E-4},7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572298E-4]
[{"$f":"ROW()","v":1157},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE330/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1158},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3661229690431485E-4,3.3661229690431485E-4,3.3661229690431485E-4,8.4153074226078726E-5,0,{"$f":"BE331/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.4785593355806714E-20},0,0,0,0]
[{"$f":"ROW()","v":1159},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE332/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1160},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE333/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1161},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE334/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1162},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE335/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1163},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1164},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1165},"Miscellaneous assets"]
[{"$f":"ROW()","v":1166},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ339/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714322},{"$f":"BA339/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714322},{"$f":"BB339/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714322},{"$f":"BC339/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":0.10530367522446499},{"$f":"BD339/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":0.10521952215023891},{"$f":"BE339/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.10521952215023887},0.10521952215023886,0.10521952215023886,0.10521952215023887,0.10521952215023887]
[{"$f":"ROW()","v":1167},"2003-06-30","Capex"]
[{"$f":"ROW()","v":1168},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ341/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE341/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1169},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE342/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1170},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10447857247983321,0.10447857247983323,0.10447857247983323,0.10447857247983323,0.10447857247983321,{"$f":"BE343/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.10447857247983321},0.10447857247983321,0.10447857247983321,0.10447857247983319,0.10447857247983319]
[{"$f":"ROW()","v":1171},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572288E-4,7.4094967040572288E-4,{"$f":"BE344/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.4094967040572298E-4},7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572288E-4]
[{"$f":"ROW()","v":1172},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE345/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1173},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3661229690431496E-4,3.3661229690431507E-4,3.3661229690431496E-4,1.6830614845215753E-4,0,{"$f":"BE346/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.2957118671161343E-19},0,0,0,0]
[{"$f":"ROW()","v":1174},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE347/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1175},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE348/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1176},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE349/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1177},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE350/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1178},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1179},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1180},"Miscellaneous assets"]
[{"$f":"ROW()","v":1181},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ354/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714325},{"$f":"BA354/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714326},{"$f":"BB354/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714326},{"$f":"BC354/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":0.1053878282986911},{"$f":"BD354/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":0.10521952215023893},{"$f":"BE354/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.10521952215023894},0.10521952215023894,0.10521952215023894,0.10521952215023893,0.10521952215023893]
[{"$f":"ROW()","v":1182},"2003-09-30","Capex"]
[{"$f":"ROW()","v":1183},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ356/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE356/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1184},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE357/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1185},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10447857247983316,0.10447857247983316,0.10447857247983316,0.10447857247983318,0.10447857247983318,{"$f":"BE358/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.10447857247983316},0.10447857247983316,0.10447857247983315,0.10447857247983316,0.10447857247983316]
[{"$f":"ROW()","v":1186},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572288E-4,7.4094967040572288E-4,7.4094967040572288E-4,{"$f":"BE359/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.4094967040572298E-4},7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572288E-4,7.4094967040572288E-4]
[{"$f":"ROW()","v":1187},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE360/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1188},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3661229690431507E-4,3.3661229690431496E-4,3.3661229690431507E-4,2.5245922267823627E-4,0,{"$f":"BE361/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":9.717839003371007E-20},0,0,0,0]
[{"$f":"ROW()","v":1189},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE362/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1190},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE363/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1191},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE364/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1192},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE365/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1193},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1194},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1195},"Miscellaneous assets"]
[{"$f":"ROW()","v":1196},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ369/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714322},{"$f":"BA369/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714322},{"$f":"BB369/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714322},{"$f":"BC369/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":0.10547198137291715},{"$f":"BD369/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":0.10521952215023891},{"$f":"BE369/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.10521952215023889},0.10521952215023889,0.10521952215023887,0.10521952215023889,0.10521952215023889]
[{"$f":"ROW()","v":1197},"2003-12-31","Capex"]
[{"$f":"ROW()","v":1198},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ371/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE371/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE372/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1200},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10447857247983323,0.10447857247983321,0.10447857247983323,0.10447857247983323,0.10447857247983321,{"$f":"BE373/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.10447857247983321},0.10447857247983321,0.10447857247983321,0.10447857247983321,0.10447857247983319]
[{"$f":"ROW()","v":1201},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4094967040572298E-4,7.4094967040572298E-4,7.4094967040572288E-4,7.4094967040572288E-4,7.4094967040572288E-4,{"$f":"BE374/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.4094967040572298E-4},7.4094967040572298E-4,7.4094967040572288E-4,7.4094967040572288E-4,7.4094967040572288E-4]
[{"$f":"ROW()","v":1202},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE375/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1203},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.366122969043149E-4,3.366122969043149E-4,3.366122969043149E-4,3.366122969043149E-4,0,{"$f":"BE376/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1204},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE377/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1205},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE378/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE379/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE380/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1208},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1209},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1210},"Miscellaneous assets"]
[{"$f":"ROW()","v":1211},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ384/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714326},{"$f":"BA384/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714325},{"$f":"BB384/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714326},{"$f":"BC384/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":0.10555613444714326},{"$f":"BD384/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":0.10521952215023893},{"$f":"BE384/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.10521952215023894},0.10521952215023894,0.10521952215023894,0.10521952215023894,0.10521952215023893]
[{"$f":"ROW()","v":1212},"2004-03-31","Capex"]
[{"$f":"ROW()","v":1213},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ386/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE386/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1214},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE387/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1215},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3415670968625669E-2,4.3415670968625662E-2,4.3415670968625662E-2,4.3415670968625655E-2,4.3415670968625662E-2,{"$f":"BE388/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.3415670968625669E-2},4.3415670968625669E-2,4.3415670968625655E-2,4.3415670968625655E-2,4.3415670968625655E-2]
[{"$f":"ROW()","v":1216},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6007431683864885E-4,3.6007431683864885E-4,3.6007431683864885E-4,3.6007431683864885E-4,3.600743168386489E-4,{"$f":"BE389/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.600743168386489E-4},3.600743168386489E-4,3.600743168386489E-4,3.600743168386489E-4,3.600743168386489E-4]
[{"$f":"ROW()","v":1217},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5089184592241144E-16,0,0,0,0,{"$f":"BE390/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1218},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE391/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1219},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE392/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1220},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE393/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1221},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE394/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE395/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1223},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1224},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1225},"Miscellaneous assets"]
[{"$f":"ROW()","v":1226},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ399/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464469E-2},{"$f":"BA399/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464317E-2},{"$f":"BB399/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464317E-2},{"$f":"BC399/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":4.377574528546431E-2},{"$f":"BD399/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464317E-2},{"$f":"BE399/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464324E-2},4.3775745285464324E-2,4.3775745285464317E-2,4.3775745285464317E-2,4.3775745285464317E-2]
[{"$f":"ROW()","v":1227},"2004-06-30","Capex"]
[{"$f":"ROW()","v":1228},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ401/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE401/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1229},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE402/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1230},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3415670968625669E-2,4.3415670968625669E-2,4.3415670968625662E-2,4.3415670968625662E-2,4.3415670968625655E-2,{"$f":"BE403/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.3415670968625669E-2},4.3415670968625669E-2,4.3415670968625669E-2,4.3415670968625669E-2,4.3415670968625655E-2]
[{"$f":"ROW()","v":1231},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.600743168386489E-4,3.600743168386489E-4,3.600743168386489E-4,3.600743168386489E-4,3.600743168386489E-4,{"$f":"BE404/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.6007431683864895E-4},3.6007431683864895E-4,3.6007431683864895E-4,3.6007431683864895E-4,3.6007431683864895E-4]
[{"$f":"ROW()","v":1232},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2204487537842101E-16,0,0,0,0,{"$f":"BE405/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1233},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE406/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1234},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE407/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1235},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE408/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1236},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE409/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1237},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE410/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1238},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1239},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1240},"Miscellaneous assets"]
[{"$f":"ROW()","v":1241},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ414/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464449E-2},{"$f":"BA414/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464324E-2},{"$f":"BB414/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464317E-2},{"$f":"BC414/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464317E-2},{"$f":"BD414/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":4.377574528546431E-2},{"$f":"BE414/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464324E-2},4.3775745285464324E-2,4.3775745285464324E-2,4.3775745285464324E-2,4.3775745285464317E-2]
[{"$f":"ROW()","v":1242},"2004-09-30","Capex"]
[{"$f":"ROW()","v":1243},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ416/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE416/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1244},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE417/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1245},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3415670968625669E-2,4.3415670968625669E-2,4.3415670968625662E-2,4.3415670968625662E-2,4.3415670968625662E-2,{"$f":"BE418/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.3415670968625676E-2},4.3415670968625669E-2,4.3415670968625669E-2,4.3415670968625669E-2,4.3415670968625669E-2]
[{"$f":"ROW()","v":1246},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.600743168386489E-4,3.600743168386489E-4,3.600743168386489E-4,3.600743168386489E-4,3.6007431683864895E-4,{"$f":"BE419/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.600743168386489E-4},3.600743168386489E-4,3.6007431683864895E-4,3.6007431683864895E-4,3.6007431683864895E-4]
[{"$f":"ROW()","v":1247},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2648287084672722E-16,0,0,0,0,{"$f":"BE420/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1248},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE421/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1249},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE422/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1250},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE423/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1251},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE424/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1252},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE425/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1253},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1254},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1255},"Miscellaneous assets"]
[{"$f":"ROW()","v":1256},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ429/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464449E-2},{"$f":"BA429/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464324E-2},{"$f":"BB429/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464317E-2},{"$f":"BC429/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464317E-2},{"$f":"BD429/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464317E-2},{"$f":"BE429/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464331E-2},4.3775745285464324E-2,4.3775745285464324E-2,4.3775745285464324E-2,4.3775745285464324E-2]
[{"$f":"ROW()","v":1257},"2004-12-31","Capex"]
[{"$f":"ROW()","v":1258},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ431/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE431/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1259},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE432/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1260},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3415670968625669E-2,4.3415670968625669E-2,4.3415670968625669E-2,4.3415670968625662E-2,4.3415670968625662E-2,{"$f":"BE433/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.3415670968625676E-2},4.3415670968625676E-2,4.3415670968625676E-2,4.3415670968625669E-2,4.3415670968625669E-2]
[{"$f":"ROW()","v":1261},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6007431683864895E-4,3.6007431683864895E-4,3.6007431683864895E-4,3.6007431683864895E-4,3.6007431683864895E-4,{"$f":"BE434/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.6007431683864895E-4},3.6007431683864895E-4,3.6007431683864895E-4,3.6007431683864901E-4,3.6007431683864901E-4]
[{"$f":"ROW()","v":1262},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0873088897350236E-16,0,0,0,0,{"$f":"BE435/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1263},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE436/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1264},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE437/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1265},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE438/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1266},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE439/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1267},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE440/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1268},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1269},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1270},"Miscellaneous assets"]
[{"$f":"ROW()","v":1271},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ444/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464428E-2},{"$f":"BA444/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464324E-2},{"$f":"BB444/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464324E-2},{"$f":"BC444/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464317E-2},{"$f":"BD444/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464317E-2},{"$f":"BE444/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.3775745285464331E-2},4.3775745285464331E-2,4.3775745285464331E-2,4.3775745285464324E-2,4.3775745285464324E-2]
[{"$f":"ROW()","v":1272},"2005-03-31","Capex"]
[{"$f":"ROW()","v":1273},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ446/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":5.9032702993336373E-3},5.9032702993336381E-3,5.9032702993336381E-3,5.903270299333639E-3,5.9032702993336381E-3,{"$f":"BE446/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.9032702993336407E-3},5.9032702993336407E-3,5.9032702993336416E-3,5.9032702993336416E-3,5.9032702993336425E-3]
[{"$f":"ROW()","v":1274},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE447/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1275},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1128405257001732E-2,1.1128405257001732E-2,1.1128405257001732E-2,1.1128405257001732E-2,1.1128405257001732E-2,{"$f":"BE448/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.1128405257001732E-2},1.112840525700173E-2,1.112840525700173E-2,1.112840525700173E-2,1.1128405257001728E-2]
[{"$f":"ROW()","v":1276},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE449/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1277},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2381486859557572E-3,0,0,0,0,{"$f":"BE450/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1278},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7064588843637028E-5,3.7064588843637028E-5,3.7064588843637028E-5,3.7064588843637028E-5,3.7064588843637034E-5,{"$f":"BE451/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":9.2661472109092366E-6},0,0,0,0]
[{"$f":"ROW()","v":1279},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE452/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1280},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE453/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1281},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE454/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1282},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE455/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1283},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1284},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1285},"Miscellaneous assets"]
[{"$f":"ROW()","v":1286},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ459/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":1.8306888831134759E-2},{"$f":"BA459/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":1.7068740145179007E-2},{"$f":"BB459/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":1.7068740145179007E-2},{"$f":"BC459/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":1.7068740145179007E-2},{"$f":"BD459/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":1.7068740145179007E-2},{"$f":"BE459/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.7040941703546284E-2},1.7031675556335373E-2,1.7031675556335373E-2,1.7031675556335373E-2,1.7031675556335373E-2]
[{"$f":"ROW()","v":1287},"2005-06-30","Capex"]
[{"$f":"ROW()","v":1288},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ461/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":4.9772216518912136E-6},4.9772216518912136E-6,4.9772216518912144E-6,4.9772216518912144E-6,4.9772216518912144E-6,{"$f":"BE461/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.9772216518912136E-6},4.9772216518912136E-6,4.9772216518912136E-6,4.9772216518912136E-6,4.9772216518912128E-6]
[{"$f":"ROW()","v":1289},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE462/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1290},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.757337747419899E-2,1.7573377474198994E-2,1.7573377474198994E-2,1.7573377474198994E-2,1.7573377474198994E-2,{"$f":"BE463/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.757337747419899E-2},1.7573377474198994E-2,1.7573377474198994E-2,1.7573377474198997E-2,1.7573377474198994E-2]
[{"$f":"ROW()","v":1291},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE464/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1292},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3083878127862503E-4,0,0,0,0,{"$f":"BE465/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1293},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE466/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1294},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE467/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1295},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3325982136863864E-3,0,0,0,0,{"$f":"BE468/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1296},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE469/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1297},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE470/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1298},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1299},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1300},"Miscellaneous assets"]
[{"$f":"ROW()","v":1301},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ474/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":2.6041791690815892E-2},{"$f":"BA474/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":1.7578354695850885E-2},{"$f":"BB474/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":1.7578354695850888E-2},{"$f":"BC474/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":1.7578354695850888E-2},{"$f":"BD474/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":1.7578354695850888E-2},{"$f":"BE474/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.7578354695850881E-2},1.7578354695850885E-2,1.7578354695850885E-2,1.7578354695850888E-2,1.7578354695850885E-2]
[{"$f":"ROW()","v":1302},"2005-09-30","Capex"]
[{"$f":"ROW()","v":1303},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ476/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":8.8776976408734541E-6},8.8776976408734524E-6,8.8776976408734524E-6,8.8776976408734524E-6,8.8776976408734524E-6,{"$f":"BE476/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":8.8776976408734541E-6},8.8776976408734541E-6,8.8776976408734541E-6,8.8776976408734541E-6,8.8776976408734541E-6]
[{"$f":"ROW()","v":1304},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE477/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1305},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5487019926197056E-3,2.5487019926197056E-3,2.5487019926197052E-3,2.5487019926197052E-3,2.5487019926197052E-3,{"$f":"BE478/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.5487019926197052E-3},2.5487019926197048E-3,2.5487019926197048E-3,2.5487019926197048E-3,2.5487019926197048E-3]
[{"$f":"ROW()","v":1306},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE479/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1307},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE480/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE481/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1309},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE482/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1310},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE483/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1311},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE484/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1312},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE485/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1313},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1314},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1315},"Miscellaneous assets"]
[{"$f":"ROW()","v":1316},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ489/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":2.5575796902605791E-3},{"$f":"BA489/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":2.5575796902605791E-3},{"$f":"BB489/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":2.5575796902605787E-3},{"$f":"BC489/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":2.5575796902605787E-3},{"$f":"BD489/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":2.5575796902605787E-3},{"$f":"BE489/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.5575796902605782E-3},2.5575796902605778E-3,2.5575796902605778E-3,2.5575796902605778E-3,2.5575796902605778E-3]
[{"$f":"ROW()","v":1317},"2005-12-31","Capex"]
[{"$f":"ROW()","v":1318},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ491/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE491/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1319},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE492/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1320},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1378881936635334E-3,1.1378881936635337E-3,1.1378881936635337E-3,1.1378881936635337E-3,1.1378881936635337E-3,{"$f":"BE493/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.1378881936635337E-3},1.1378881936635337E-3,1.1378881936635337E-3,1.1378881936635337E-3,1.1378881936635337E-3]
[{"$f":"ROW()","v":1321},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6361700372708896E-4,8.6361700372708896E-4,8.6361700372708896E-4,8.6361700372708896E-4,8.6361700372708896E-4,{"$f":"BE494/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":8.6361700372708918E-4},8.6361700372708918E-4,8.6361700372708928E-4,8.6361700372708918E-4,8.6361700372708928E-4]
[{"$f":"ROW()","v":1322},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE495/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1323},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE496/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1324},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.282898707072358E-5,7.2828987070723593E-5,7.2828987070723593E-5,7.2828987070723607E-5,7.2828987070723607E-5,{"$f":"BE497/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.282898707072358E-5},7.2828987070723566E-5,7.2828987070723566E-5,7.2828987070723566E-5,7.2828987070723566E-5]
[{"$f":"ROW()","v":1325},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE498/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1326},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE499/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1327},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE500/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1328},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1329},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1330},"Miscellaneous assets"]
[{"$f":"ROW()","v":1331},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ504/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":2.0743341844613461E-3},{"$f":"BA504/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":2.0743341844613461E-3},{"$f":"BB504/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":2.0743341844613461E-3},{"$f":"BC504/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":2.0743341844613461E-3},{"$f":"BD504/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":2.0743341844613461E-3},{"$f":"BE504/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.0743341844613461E-3},2.0743341844613461E-3,2.0743341844613465E-3,2.0743341844613461E-3,2.0743341844613465E-3]
[{"$f":"ROW()","v":1332},"2006-03-31","Capex"]
[{"$f":"ROW()","v":1333},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ506/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE506/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1334},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE507/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1335},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE508/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1336},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6669744067542188E-4,6.6669744067542199E-4,6.6669744067542199E-4,6.6669744067542199E-4,6.666974406754221E-4,{"$f":"BE509/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.6669744067542178E-4},6.6669744067542178E-4,6.6669744067542188E-4,6.6669744067542188E-4,6.6669744067542188E-4]
[{"$f":"ROW()","v":1337},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE510/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1338},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE511/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1339},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE512/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1340},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7903233882422726E-2,4.4758084706056798E-3,0,0,0,{"$f":"BE513/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.0365694936929074E-18},0,0,0,0]
[{"$f":"ROW()","v":1341},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE514/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1342},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE515/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1343},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1344},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1345},"Miscellaneous assets"]
[{"$f":"ROW()","v":1346},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ519/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":1.8569931323098147E-2},{"$f":"BA519/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":5.1425059112811021E-3},{"$f":"BB519/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":6.6669744067542199E-4},{"$f":"BC519/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":6.6669744067542199E-4},{"$f":"BD519/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":6.666974406754221E-4},{"$f":"BE519/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.6669744067542286E-4},6.6669744067542178E-4,6.6669744067542188E-4,6.6669744067542188E-4,6.6669744067542188E-4]
[{"$f":"ROW()","v":1347},"2006-06-30","Capex"]
[{"$f":"ROW()","v":1348},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ521/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE521/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1349},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE522/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1350},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1247672177385247E-2,1.1247672177385247E-2,1.1247672177385247E-2,1.1247672177385247E-2,1.1247672177385247E-2,{"$f":"BE523/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.1247672177385251E-2},1.1247672177385253E-2,1.1247672177385253E-2,1.1247672177385254E-2,1.1247672177385253E-2]
[{"$f":"ROW()","v":1351},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9153160749548673E-3,5.9153160749548673E-3,5.9153160749548673E-3,5.9153160749548673E-3,5.9153160749548673E-3,{"$f":"BE524/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.9153160749548656E-3},5.9153160749548664E-3,5.9153160749548664E-3,5.9153160749548673E-3,5.9153160749548673E-3]
[{"$f":"ROW()","v":1352},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8041573351868788E-2,1.402078667593439E-2,0,0,0,{"$f":"BE525/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.2194169621574445E-18},0,0,0,0]
[{"$f":"ROW()","v":1353},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE526/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1354},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5833674084609374E-4,9.5833674084609374E-4,9.5833674084609374E-4,9.5833674084609374E-4,9.5833674084609374E-4,{"$f":"BE527/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":9.5833674084609384E-4},9.5833674084609384E-4,9.5833674084609384E-4,9.5833674084609384E-4,9.5833674084609384E-4]
[{"$f":"ROW()","v":1355},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1126441553949239E-3,2.5563220776974628E-3,0,0,0,{"$f":"BE528/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1356},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE529/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1357},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE530/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1358},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1359},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1360},"Miscellaneous assets"]
[{"$f":"ROW()","v":1361},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ534/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":5.1275542500449918E-2},{"$f":"BA534/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":3.469843374681806E-2},{"$f":"BB534/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":1.8121324993186208E-2},{"$f":"BC534/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":1.8121324993186208E-2},{"$f":"BD534/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":1.8121324993186208E-2},{"$f":"BE534/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.8121324993186215E-2},1.8121324993186212E-2,1.8121324993186212E-2,1.8121324993186215E-2,1.8121324993186212E-2]
[{"$f":"ROW()","v":1362},"2006-09-30","Capex"]
[{"$f":"ROW()","v":1363},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ536/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE536/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1364},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE537/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1408674432310811E-2,1.1408674432310814E-2,1.1408674432310814E-2,1.1408674432310814E-2,1.1408674432310814E-2,{"$f":"BE538/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.1408674432310816E-2},1.1408674432310816E-2,1.1408674432310816E-2,1.1408674432310818E-2,1.1408674432310816E-2]
[{"$f":"ROW()","v":1366},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6618802697199783E-3,5.6618802697199783E-3,5.6618802697199783E-3,5.6618802697199801E-3,5.6618802697199801E-3,{"$f":"BE539/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.6618802697199801E-3},5.6618802697199801E-3,5.6618802697199792E-3,5.6618802697199801E-3,5.6618802697199801E-3]
[{"$f":"ROW()","v":1367},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3005656148509374E-2,1.7254242111382028E-2,0,0,0,{"$f":"BE540/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1368},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9813720011177201E-4,8.981372001117719E-4,8.981372001117719E-4,8.9813720011177201E-4,8.9813720011177201E-4,{"$f":"BE541/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":8.9813720011177245E-4},6.7360290008382933E-4,0,0,0]
[{"$f":"ROW()","v":1369},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE542/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1370},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3499575990853056E-4,2.5124681993139795E-4,0,0,0,{"$f":"BE543/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1371},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE544/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1372},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE545/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1373},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1374},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1375},"Miscellaneous assets"]
[{"$f":"ROW()","v":1376},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ549/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":4.1309343810560471E-2},{"$f":"BA549/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":3.5474180833455993E-2},{"$f":"BB549/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":1.7968691902142564E-2},{"$f":"BC549/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":1.7968691902142564E-2},{"$f":"BD549/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":1.7968691902142564E-2},{"$f":"BE549/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.7968691902142567E-2},1.7744157602114626E-2,1.7070554702030796E-2,1.70705547020308E-2,1.7070554702030796E-2]
[{"$f":"ROW()","v":1377},"2006-12-31","Capex"]
[{"$f":"ROW()","v":1378},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ551/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE551/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1379},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE552/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1380},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4543293185623848E-3,5.4543293185623865E-3,5.4543293185623865E-3,5.4543293185623865E-3,5.4543293185623848E-3,{"$f":"BE553/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.4543293185623839E-3},5.4543293185623839E-3,5.4543293185623839E-3,5.454329318562383E-3,5.454329318562383E-3]
[{"$f":"ROW()","v":1381},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9581359614133828E-3,5.9581359614133828E-3,5.9581359614133828E-3,5.9581359614133828E-3,5.9581359614133828E-3,{"$f":"BE554/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.9581359614133845E-3},5.9581359614133845E-3,5.9581359614133836E-3,5.9581359614133845E-3,5.9581359614133854E-3]
[{"$f":"ROW()","v":1382},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE555/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1383},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE556/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1384},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE557/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1385},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5359829868834516E-4,3.5359829868834516E-4,0,0,0,{"$f":"BE558/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1386},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE559/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1387},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE560/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1388},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1389},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1390},"Miscellaneous assets"]
[{"$f":"ROW()","v":1391},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ564/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":1.1766063578664113E-2},{"$f":"BA564/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":1.1766063578664113E-2},{"$f":"BB564/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":1.1412465279975768E-2},{"$f":"BC564/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":1.1412465279975768E-2},{"$f":"BD564/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":1.1412465279975768E-2},{"$f":"BE564/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.141246527997577E-2},1.141246527997577E-2,1.1412465279975768E-2,1.1412465279975768E-2,1.141246527997577E-2]
[{"$f":"ROW()","v":1392},"2007-03-31","Capex"]
[{"$f":"ROW()","v":1393},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ566/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE566/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE567/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1395},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.368250539928375E-4,4.368250539928375E-4,4.368250539928375E-4,4.368250539928375E-4,4.368250539928375E-4,{"$f":"BE568/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.3682505399283766E-4},4.3682505399283766E-4,4.3682505399283766E-4,4.3682505399283771E-4,4.3682505399283771E-4]
[{"$f":"ROW()","v":1396},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8592404247654792E-2,1.8592404247654796E-2,1.8592404247654796E-2,1.8592404247654796E-2,1.8592404247654799E-2,{"$f":"BE569/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.8592404247654785E-2},1.8592404247654792E-2,1.8592404247654792E-2,1.8592404247654792E-2,1.8592404247654792E-2]
[{"$f":"ROW()","v":1397},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0883612748916676E-4,6.0883612748916676E-4,1.5220903187229174E-4,0,0,{"$f":"BE570/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1398},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE571/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1399},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE572/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1400},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7554989567790869E-3,5.7554989567790852E-3,1.4388747391947719E-3,0,0,{"$f":"BE573/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.0365694936929074E-18},0,0,0,0]
[{"$f":"ROW()","v":1401},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE574/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1402},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE575/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1403},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1404},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1405},"Miscellaneous assets"]
[{"$f":"ROW()","v":1406},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ579/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":2.5393564385915886E-2},{"$f":"BA579/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":2.5393564385915886E-2},{"$f":"BB579/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":2.0620313072714693E-2},{"$f":"BC579/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":1.9029229301647636E-2},{"$f":"BD579/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":1.9029229301647636E-2},{"$f":"BE579/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.9029229301647625E-2},1.9029229301647625E-2,1.9029229301647625E-2,1.9029229301647625E-2,1.9029229301647625E-2]
[{"$f":"ROW()","v":1407},"2007-06-30","Capex"]
[{"$f":"ROW()","v":1408},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ581/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":5.4239207976985622E-3},5.4239207976985605E-3,5.4239207976985605E-3,5.4239207976985605E-3,5.4239207976985605E-3,{"$f":"BE581/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.4239207976985622E-3},5.4239207976985622E-3,5.4239207976985622E-3,5.4239207976985622E-3,5.4239207976985622E-3]
[{"$f":"ROW()","v":1409},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE582/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1410},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.95107418662462E-3,4.95107418662462E-3,4.95107418662462E-3,4.95107418662462E-3,4.9510741866246218E-3,{"$f":"BE583/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.9510741866246192E-3},4.9510741866246192E-3,4.9510741866246183E-3,4.9510741866246183E-3,4.9510741866246192E-3]
[{"$f":"ROW()","v":1411},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9319595592597675E-3,3.9319595592597675E-3,3.9319595592597675E-3,3.9319595592597675E-3,3.9319595592597675E-3,{"$f":"BE584/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.9319595592597675E-3},3.9319595592597675E-3,3.9319595592597675E-3,3.9319595592597675E-3,3.9319595592597666E-3]
[{"$f":"ROW()","v":1412},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9225195352345262E-3,4.9225195352345262E-3,2.4612597676172631E-3,0,0,{"$f":"BE585/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1413},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE586/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1414},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE587/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1415},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1819180617185414E-2,2.1819180617185418E-2,1.0909590308592707E-2,0,0,{"$f":"BE588/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1416},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE589/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1417},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE590/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1418},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1419},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1420},"Miscellaneous assets"]
[{"$f":"ROW()","v":1421},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ594/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":4.1048654696002891E-2},{"$f":"BA594/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":4.1048654696002891E-2},{"$f":"BB594/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":2.7677804619792919E-2},{"$f":"BC594/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":1.4306954543582948E-2},{"$f":"BD594/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":1.4306954543582948E-2},{"$f":"BE594/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.4306954543582948E-2},1.4306954543582948E-2,1.4306954543582948E-2,1.4306954543582948E-2,1.4306954543582948E-2]
[{"$f":"ROW()","v":1422},"2007-09-30","Capex"]
[{"$f":"ROW()","v":1423},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ596/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE596/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1424},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE597/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1425},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE598/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1426},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9311774352213361E-6,5.9311774352213353E-6,5.9311774352213353E-6,5.9311774352213344E-6,5.9311774352213353E-6,{"$f":"BE599/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.9311774352213353E-6},5.9311774352213353E-6,5.9311774352213353E-6,5.9311774352213344E-6,5.9311774352213344E-6]
[{"$f":"ROW()","v":1427},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE600/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1428},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE601/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1429},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8036780914904275E-4,2.803678091490427E-4,2.803678091490427E-4,2.803678091490427E-4,2.8036780914904264E-4,{"$f":"BE602/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.8036780914904275E-4},2.803678091490427E-4,2.803678091490427E-4,2.803678091490427E-4,2.803678091490427E-4]
[{"$f":"ROW()","v":1430},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5988518135329857E-2,2.5988518135329857E-2,1.9491388601497388E-2,0,0,{"$f":"BE603/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1431},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE604/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1432},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE605/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1433},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1434},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1435},"Miscellaneous assets"]
[{"$f":"ROW()","v":1436},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ609/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":2.627481712191412E-2},{"$f":"BA609/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":2.627481712191412E-2},{"$f":"BB609/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":1.9777687588081658E-2},{"$f":"BC609/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":2.8629898658426403E-4},{"$f":"BD609/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":2.8629898658426398E-4},{"$f":"BE609/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.8629898658426409E-4},2.8629898658426403E-4,2.8629898658426403E-4,2.8629898658426403E-4,2.8629898658426403E-4]
[{"$f":"ROW()","v":1437},"2007-12-31","Capex"]
[{"$f":"ROW()","v":1438},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ611/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE611/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1439},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE612/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1440},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE613/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1441},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE614/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1442},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8831385853775814E-3,3.8831385853775806E-3,3.8831385853775806E-3,0,0,{"$f":"BE615/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1443},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE616/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1444},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4264442424953086E-5,4.4264442424953086E-5,4.4264442424953086E-5,4.4264442424953086E-5,4.426444242495308E-5,{"$f":"BE617/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.4264442424953113E-5},4.4264442424953113E-5,4.4264442424953113E-5,4.426444242495312E-5,4.426444242495312E-5]
[{"$f":"ROW()","v":1445},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE618/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1446},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE619/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1447},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE620/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1448},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1449},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1450},"Miscellaneous assets"]
[{"$f":"ROW()","v":1451},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ624/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":3.9274030278025349E-3},{"$f":"BA624/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":3.927403027802534E-3},{"$f":"BB624/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":3.927403027802534E-3},{"$f":"BC624/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":4.4264442424953086E-5},{"$f":"BD624/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":4.426444242495308E-5},{"$f":"BE624/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.4264442424953113E-5},4.4264442424953113E-5,4.4264442424953113E-5,4.426444242495312E-5,4.426444242495312E-5]
[{"$f":"ROW()","v":1452},"2008-03-31","Capex"]
[{"$f":"ROW()","v":1453},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ626/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE626/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1454},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE627/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1455},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE628/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1456},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE629/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1457},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1269444559099443E-3,1.1269444559099443E-3,1.1269444559099445E-3,2.8173611397748618E-4,0,{"$f":"BE630/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1458},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE631/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1459},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE632/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1460},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE633/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1461},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE634/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1462},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE635/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1463},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1464},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1465},"Miscellaneous assets"]
[{"$f":"ROW()","v":1466},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ639/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":1.1269444559099443E-3},{"$f":"BA639/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":1.1269444559099443E-3},{"$f":"BB639/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":1.1269444559099445E-3},{"$f":"BC639/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":2.8173611397748618E-4},{"$f":"BD639/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":0},{"$f":"BE639/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1467},"2008-06-30","Capex"]
[{"$f":"ROW()","v":1468},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ641/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":6.6312852646498963E-5},6.6312852646498963E-5,6.6312852646498963E-5,6.6312852646498963E-5,6.6312852646498963E-5,{"$f":"BE641/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.6312852646498963E-5},6.6312852646498963E-5,6.6312852646498963E-5,6.6312852646498963E-5,6.6312852646498963E-5]
[{"$f":"ROW()","v":1469},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE642/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1470},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0414180857381258E-2,1.0414180857381258E-2,1.0414180857381258E-2,1.0414180857381258E-2,1.0414180857381258E-2,{"$f":"BE643/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.0414180857381255E-2},1.0414180857381255E-2,1.0414180857381257E-2,1.0414180857381257E-2,1.0414180857381258E-2]
[{"$f":"ROW()","v":1471},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE644/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1472},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6223026720560671E-3,8.6223026720560671E-3,8.6223026720560671E-3,4.3111513360280336E-3,0,{"$f":"BE645/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.5914237342322685E-18},0,0,0,0]
[{"$f":"ROW()","v":1473},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2239407846779206E-3,6.2239407846779215E-3,6.2239407846779215E-3,6.2239407846779215E-3,6.2239407846779232E-3,{"$f":"BE646/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.2239407846779206E-3},6.2239407846779206E-3,6.2239407846779206E-3,3.1119703923389599E-3,0]
[{"$f":"ROW()","v":1474},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6162037445039744E-3,1.6162037445039744E-3,1.6162037445039744E-3,1.616203744503974E-3,1.616203744503974E-3,{"$f":"BE647/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.616203744503974E-3},1.616203744503974E-3,1.616203744503974E-3,1.6162037445039737E-3,1.6162037445039737E-3]
[{"$f":"ROW()","v":1475},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1520993129091708E-2,1.1520993129091708E-2,1.1520993129091708E-2,5.7604965645458549E-3,0,{"$f":"BE648/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.2559864558503519E-18},0,0,0,0]
[{"$f":"ROW()","v":1476},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE649/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1477},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE650/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1481},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ654/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":3.8463934040357424E-2},{"$f":"BA654/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":3.8463934040357424E-2},{"$f":"BB654/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":3.8463934040357424E-2},{"$f":"BC654/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":2.8392286139783542E-2},{"$f":"BD654/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":1.8320638239209652E-2},{"$f":"BE654/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.8320638239209659E-2},1.8320638239209645E-2,1.8320638239209649E-2,1.5208667846870687E-2,1.2096697454531728E-2]
[{"$f":"ROW()","v":1482},"2008-09-30","Capex"]
[{"$f":"ROW()","v":1483},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ656/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":1.8646989753914371E-4},1.8646989753914371E-4,1.8646989753914368E-4,1.8646989753914368E-4,1.8646989753914363E-4,{"$f":"BE656/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.8646989753914365E-4},1.8646989753914365E-4,1.8646989753914363E-4,1.8646989753914363E-4,1.864698975391436E-4]
[{"$f":"ROW()","v":1484},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE657/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1485},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8227666691997711E-3,1.8227666691997711E-3,1.8227666691997711E-3,1.8227666691997711E-3,1.8227666691997711E-3,{"$f":"BE658/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.8227666691997717E-3},1.8227666691997717E-3,1.8227666691997717E-3,1.8227666691997717E-3,1.8227666691997717E-3]
[{"$f":"ROW()","v":1486},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE659/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1487},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.435078704402038E-2,4.435078704402038E-2,4.435078704402038E-2,3.3263090283015287E-2,0,{"$f":"BE660/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.2438833924314889E-17},0,0,0,0]
[{"$f":"ROW()","v":1488},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7447812007504688E-4,1.7447812007504688E-4,1.7447812007504688E-4,1.7447812007504688E-4,1.7447812007504688E-4,{"$f":"BE661/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.7447812007504693E-4},1.7447812007504693E-4,1.7447812007504696E-4,1.3085859005628522E-4,0]
[{"$f":"ROW()","v":1489},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2124939281858854E-4,3.2124939281858854E-4,3.2124939281858854E-4,3.2124939281858854E-4,3.2124939281858854E-4,{"$f":"BE662/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.2124939281858843E-4},3.2124939281858843E-4,3.2124939281858854E-4,3.2124939281858843E-4,3.2124939281858854E-4]
[{"$f":"ROW()","v":1490},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6959544188689147E-4,8.6959544188689147E-4,8.6959544188689158E-4,6.5219658141516868E-4,0,{"$f":"BE663/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.2957118671161343E-19},0,0,0,0]
[{"$f":"ROW()","v":1491},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE664/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1492},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE665/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1496},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ669/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":4.7725346565539832E-2},{"$f":"BA669/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":4.7725346565539832E-2},{"$f":"BB669/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":4.7725346565539832E-2},{"$f":"BC669/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":3.642025094406301E-2},{"$f":"BD669/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":2.5049640796325498E-3},{"$f":"BE669/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.5049640796325633E-3},2.5049640796325507E-3,2.5049640796325507E-3,2.4613445496137892E-3,2.330485959557504E-3]
[{"$f":"ROW()","v":1497},"2008-12-31","Capex"]
[{"$f":"ROW()","v":1498},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ671/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":1.1265675656701199E-3},1.1265675656701201E-3,1.1265675656701199E-3,1.1265675656701199E-3,1.1265675656701199E-3,{"$f":"BE671/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.1265675656701201E-3},1.1265675656701201E-3,1.1265675656701201E-3,1.1265675656701201E-3,1.1265675656701201E-3]
[{"$f":"ROW()","v":1499},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE672/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1500},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6799835518147107E-3,5.6799835518147098E-3,5.6799835518147107E-3,5.6799835518147098E-3,5.6799835518147098E-3,{"$f":"BE673/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.6799835518147107E-3},5.6799835518147098E-3,5.6799835518147098E-3,5.6799835518147098E-3,5.6799835518147098E-3]
[{"$f":"ROW()","v":1501},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4199350173384222E-4,1.4199350173384222E-4,1.4199350173384225E-4,1.4199350173384222E-4,1.4199350173384225E-4,{"$f":"BE674/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.4199350173384228E-4},1.4199350173384228E-4,1.4199350173384228E-4,1.4199350173384228E-4,1.4199350173384228E-4]
[{"$f":"ROW()","v":1502},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7913717117354607E-2,4.7913717117354607E-2,4.7913717117354607E-2,4.7913717117354607E-2,0,{"$f":"BE675/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.6585111899086519E-17},0,0,0,0]
[{"$f":"ROW()","v":1503},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2178815499932989E-3,4.2178815499932989E-3,4.2178815499932989E-3,4.2178815499932989E-3,4.2178815499932989E-3,{"$f":"BE676/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.2178815499932997E-3},4.2178815499932997E-3,4.2178815499932997E-3,4.2178815499932997E-3,0]
[{"$f":"ROW()","v":1504},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8592623006202862E-3,1.8592623006202862E-3,1.8592623006202862E-3,1.8592623006202862E-3,1.859262300620286E-3,{"$f":"BE677/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.8592623006202858E-3},1.859262300620286E-3,1.859262300620286E-3,1.859262300620286E-3,1.859262300620286E-3]
[{"$f":"ROW()","v":1505},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE678/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1506},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE679/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1507},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE680/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1511},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ684/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":6.0939405587186878E-2},{"$f":"BA684/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":6.0939405587186878E-2},{"$f":"BB684/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":6.0939405587186878E-2},{"$f":"BC684/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":6.0939405587186878E-2},{"$f":"BD684/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":1.3025688469832257E-2},{"$f":"BE684/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.3025688469832276E-2},1.3025688469832257E-2,1.3025688469832257E-2,1.3025688469832257E-2,8.8078069198389581E-3]
[{"$f":"ROW()","v":1512},"2009-03-31","Capex"]
[{"$f":"ROW()","v":1513},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ686/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":2.6690126222390809E-5},2.6690126222390806E-5,2.6690126222390809E-5,2.6690126222390806E-5,2.6690126222390806E-5,{"$f":"BE686/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.6690126222390823E-5},2.6690126222390823E-5,2.6690126222390823E-5,2.6690126222390826E-5,2.6690126222390826E-5]
[{"$f":"ROW()","v":1514},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0424181520366475E-4,7.0424181520366475E-4,7.0424181520366475E-4,7.0424181520366475E-4,7.0424181520366475E-4,{"$f":"BE687/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.0424181520366497E-4},7.0424181520366519E-4,7.0424181520366519E-4,7.0424181520366519E-4,7.042418152036653E-4]
[{"$f":"ROW()","v":1515},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2420027111473515E-2,1.242002711147352E-2,1.242002711147352E-2,1.242002711147352E-2,1.2420027111473522E-2,{"$f":"BE688/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.2420027111473518E-2},1.2420027111473515E-2,1.2420027111473515E-2,1.2420027111473515E-2,1.2420027111473515E-2]
[{"$f":"ROW()","v":1516},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE689/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1517},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.423579193411086E-2,3.423579193411086E-2,3.423579193411086E-2,3.423579193411086E-2,8.5589479835277149E-3,{"$f":"BE690/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1518},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7391079822059818E-3,9.7391079822059835E-3,9.7391079822059835E-3,9.7391079822059835E-3,9.7391079822059835E-3,{"$f":"BE691/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":9.7391079822059749E-3},9.7391079822059749E-3,9.7391079822059749E-3,9.7391079822059749E-3,2.4347769955514924E-3]
[{"$f":"ROW()","v":1519},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE692/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1520},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1485734930541048E-2,3.1485734930541048E-2,3.1485734930541048E-2,3.1485734930541041E-2,7.8714337326352621E-3,{"$f":"BE693/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.79873763297085E-17},0,0,0,0]
[{"$f":"ROW()","v":1521},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE694/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1522},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE695/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1526},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ699/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":8.8611593899757465E-2},{"$f":"BA699/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":8.8611593899757465E-2},{"$f":"BB699/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":8.8611593899757465E-2},{"$f":"BC699/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":8.8611593899757451E-2},{"$f":"BD699/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":3.9320448751268541E-2},{"$f":"BE699/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.2890067035105575E-2},2.2890067035105547E-2,2.2890067035105547E-2,2.2890067035105547E-2,1.5585736048451064E-2]
[{"$f":"ROW()","v":1527},"2009-06-30","Capex"]
[{"$f":"ROW()","v":1528},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ701/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":2.6192515947467177E-5},2.6192515947467177E-5,2.619251594746718E-5,2.619251594746718E-5,2.619251594746718E-5,{"$f":"BE701/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.6192515947467187E-5},2.6192515947467187E-5,2.619251594746719E-5,2.619251594746719E-5,2.6192515947467194E-5]
[{"$f":"ROW()","v":1529},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9586701210984142E-5,2.9586701210984142E-5,2.9586701210984139E-5,2.9586701210984139E-5,2.9586701210984139E-5,{"$f":"BE702/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.9586701210984132E-5},2.9586701210984135E-5,2.9586701210984135E-5,2.9586701210984135E-5,2.9586701210984135E-5]
[{"$f":"ROW()","v":1530},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4039667434095463E-4,3.4039667434095463E-4,3.4039667434095463E-4,3.4039667434095468E-4,3.4039667434095468E-4,{"$f":"BE703/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.4039667434095463E-4},3.4039667434095463E-4,3.4039667434095463E-4,3.4039667434095463E-4,3.4039667434095458E-4]
[{"$f":"ROW()","v":1531},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE704/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1532},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2451890136615E-2,6.2451890136615E-2,6.2451890136615E-2,6.2451890136615E-2,3.12259450683075E-2,{"$f":"BE705/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1533},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5271173459914636E-2,6.5271173459914636E-2,6.5271173459914636E-2,6.5271173459914636E-2,6.5271173459914636E-2,{"$f":"BE706/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.5271173459914664E-2},6.5271173459914664E-2,6.5271173459914664E-2,6.5271173459914664E-2,3.2635586729957332E-2]
[{"$f":"ROW()","v":1534},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE707/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1535},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3788793892070704E-2,1.3788793892070704E-2,1.3788793892070703E-2,1.3788793892070704E-2,6.8943969460353513E-3,{"$f":"BE708/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1536},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE709/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1537},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE710/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1541},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ714/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0.14190803338009975},{"$f":"BA714/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":0.14190803338009975},{"$f":"BB714/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":0.14190803338009975},{"$f":"BC714/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":0.14190803338009975},{"$f":"BD714/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":0.10378769136575687},{"$f":"BE714/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.5667349351414064E-2},6.5667349351414078E-2,6.5667349351414064E-2,6.5667349351414078E-2,3.3031762621456739E-2]
[{"$f":"ROW()","v":1542},"2009-09-30","Capex"]
[{"$f":"ROW()","v":1543},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ716/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":1.5703672681716385E-4},1.5703672681716385E-4,1.5703672681716385E-4,1.5703672681716385E-4,1.5703672681716385E-4,{"$f":"BE716/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.5703672681716401E-4},1.5703672681716401E-4,1.5703672681716398E-4,1.5703672681716398E-4,1.5703672681716398E-4]
[{"$f":"ROW()","v":1544},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE717/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1545},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3734362640515905E-5,8.3734362640515905E-5,8.3734362640515905E-5,8.3734362640515905E-5,8.3734362640515918E-5,{"$f":"BE718/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":8.3734362640515905E-5},8.3734362640515905E-5,8.3734362640515905E-5,8.3734362640515905E-5,8.3734362640515905E-5]
[{"$f":"ROW()","v":1546},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE719/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1547},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6088437855390382E-4,5.6088437855390382E-4,5.6088437855390382E-4,5.6088437855390382E-4,4.2066328391542789E-4,{"$f":"BE720/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1548},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3997030423010141E-2,1.3997030423010141E-2,1.3997030423010141E-2,1.3997030423010141E-2,1.399703042301014E-2,{"$f":"BE721/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.3997030423010147E-2},1.3997030423010143E-2,1.3997030423010141E-2,1.3997030423010143E-2,1.0497772817257608E-2]
[{"$f":"ROW()","v":1549},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE722/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1550},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1127369331043446E-2,1.1127369331043446E-2,1.1127369331043446E-2,1.1127369331043444E-2,8.345526998282584E-3,{"$f":"BE723/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1551},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE724/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1552},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE725/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1556},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ729/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":2.5926055222065172E-2},{"$f":"BA729/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":2.5926055222065172E-2},{"$f":"BB729/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":2.5926055222065172E-2},{"$f":"BC729/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":2.5926055222065165E-2},{"$f":"BD729/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":2.3003991794665831E-2},{"$f":"BE729/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.4237801512467825E-2},1.4237801512467825E-2,1.4237801512467821E-2,1.4237801512467823E-2,1.0738543906715288E-2]
[{"$f":"ROW()","v":1557},"2009-12-31","Capex"]
[{"$f":"ROW()","v":1558},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ731/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":1.3072336403109087E-5},1.3072336403109087E-5,1.3072336403109087E-5,1.3072336403109087E-5,1.3072336403109087E-5,{"$f":"BE731/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.307233640310909E-5},1.307233640310909E-5,1.307233640310909E-5,1.307233640310909E-5,1.307233640310909E-5]
[{"$f":"ROW()","v":1559},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE732/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1560},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE733/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1561},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE734/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1562},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE735/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1563},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0201501346078793E-2,5.0201501346078793E-2,5.0201501346078793E-2,5.0201501346078793E-2,5.0201501346078807E-2,{"$f":"BE736/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.0201501346078793E-2},5.0201501346078793E-2,5.0201501346078793E-2,5.0201501346078793E-2,5.0201501346078793E-2]
[{"$f":"ROW()","v":1564},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8122191181988749E-4,4.8122191181988749E-4,4.8122191181988749E-4,4.8122191181988749E-4,4.8122191181988749E-4,{"$f":"BE737/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.8122191181988749E-4},4.8122191181988744E-4,4.8122191181988744E-4,4.8122191181988744E-4,4.8122191181988744E-4]
[{"$f":"ROW()","v":1565},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5772547034287061E-2,1.5772547034287061E-2,1.5772547034287057E-2,1.5772547034287061E-2,1.5772547034287061E-2,{"$f":"BE738/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE739/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1567},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE740/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1571},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ744/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":6.6468342628588861E-2},{"$f":"BA744/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":6.6468342628588861E-2},{"$f":"BB744/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":6.6468342628588847E-2},{"$f":"BC744/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":6.6468342628588861E-2},{"$f":"BD744/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":6.6468342628588861E-2},{"$f":"BE744/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.069579559430179E-2},5.069579559430179E-2,5.069579559430179E-2,5.069579559430179E-2,5.069579559430179E-2]
[{"$f":"ROW()","v":1572},"2010-12-31","Capex"]
[{"$f":"ROW()","v":1573},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ746/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":-0.10609011616322703},0,0,0,0,{"$f":"BE746/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1574},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.753991744840526E-3,0,0,0,0,{"$f":"BE747/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1575},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10458806232533539,0,0,0,0,{"$f":"BE748/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1576},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.495900574837076E-2,0,0,0,0,{"$f":"BE749/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1577},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14239734545222185,0,0,0,0,{"$f":"BE750/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1578},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.45075411263463433,0,0,0,0,{"$f":"BE751/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1579},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.850100863303222E-3,1.850100863303222E-3,1.850100863303222E-3,1.850100863303222E-3,1.8501008633032216E-3,{"$f":"BE752/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.850100863303222E-3},1.850100863303222E-3,1.850100863303222E-3,1.850100863303222E-3,1.8501008633032222E-3]
[{"$f":"ROW()","v":1580},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6968575509015764,0,0,0,0,{"$f":"BE753/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1581},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE754/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1582},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE755/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1586},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ759/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":-2.5205500841069028},{"$f":"BA759/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":1.850100863303222E-3},{"$f":"BB759/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":1.850100863303222E-3},{"$f":"BC759/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":1.850100863303222E-3},{"$f":"BD759/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":1.8501008633032216E-3},{"$f":"BE759/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.850100863303222E-3},1.850100863303222E-3,1.850100863303222E-3,1.850100863303222E-3,1.8501008633032222E-3]
[{"$f":"ROW()","v":1587},"2011-12-31","Capex"]
[{"$f":"ROW()","v":1588},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ761/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE761/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1589},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE762/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1590},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.38358672637903535,0,0,0,0,{"$f":"BE763/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1591},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.335758914549205E-3,0,0,0,0,{"$f":"BE764/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1592},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.41041249626213372,0,0,0,0,{"$f":"BE765/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1593},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.34724202476132365,0,0,0,0,{"$f":"BE766/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1594},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7605821394918088E-3,0,0,0,0,{"$f":"BE767/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1595},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.86303708951828118,0,0,0,0,{"$f":"BE768/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1596},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE769/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1597},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE770/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1601},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ774/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":-2.0133746779748152},{"$f":"BA774/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":0},{"$f":"BB774/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":0},{"$f":"BC774/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":0},{"$f":"BD774/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":0},{"$f":"BE774/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1602},"2012-12-31","Capex"]
[{"$f":"ROW()","v":1603},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ776/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE776/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1604},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE777/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1605},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.414431432728092E-3,4.4144314327280911E-3,4.414431432728092E-3,4.414431432728092E-3,4.414431432728092E-3,{"$f":"BE778/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.414431432728092E-3},4.414431432728092E-3,4.4144314327280929E-3,4.4144314327280929E-3,4.4144314327280929E-3]
[{"$f":"ROW()","v":1606},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.1490162834651508E-3,0,0,0,0,{"$f":"BE779/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1607},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5752856856910961E-2,1.5752856856910961E-2,1.5752856856910961E-2,1.5752856856910961E-2,1.5752856856910961E-2,{"$f":"BE780/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.5752856856910972E-2},1.5752856856910972E-2,1.5752856856910972E-2,0,0]
[{"$f":"ROW()","v":1608},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.1788195401581789E-3,0,0,0,0,{"$f":"BE781/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1609},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2357639080316364E-3,0,0,0,0,{"$f":"BE782/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1610},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17492007205971477,0,0,0,0,{"$f":"BE783/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1611},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE784/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1612},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE785/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1616},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ789/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":-0.16731638350173067},{"$f":"BA789/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":2.0167288289639054E-2},{"$f":"BB789/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":2.0167288289639051E-2},{"$f":"BC789/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":2.0167288289639054E-2},{"$f":"BD789/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":2.0167288289639054E-2},{"$f":"BE789/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.0167288289639061E-2},2.0167288289639061E-2,2.0167288289639065E-2,4.4144314327280929E-3,4.4144314327280929E-3]
[{"$f":"ROW()","v":1617},"2013-12-31","Capex"]
[{"$f":"ROW()","v":1618},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ791/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":4.7520056652255489E-4},4.7520056652255489E-4,4.7520056652255489E-4,4.7520056652255484E-4,4.7520056652255484E-4,{"$f":"BE791/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.75200566522555E-4},4.75200566522555E-4,4.75200566522555E-4,4.7520056652255505E-4,4.7520056652255505E-4]
[{"$f":"ROW()","v":1619},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE792/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1620},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9847177011172612E-2,1.9847177011172612E-2,1.9847177011172612E-2,1.9847177011172612E-2,1.9847177011172615E-2,{"$f":"BE793/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.9847177011172615E-2},1.9847177011172615E-2,1.9847177011172615E-2,1.9847177011172615E-2,1.9847177011172615E-2]
[{"$f":"ROW()","v":1621},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8878402671148269E-3,5.8878402671148269E-3,5.8878402671148269E-3,5.8878402671148269E-3,5.8878402671148251E-3,{"$f":"BE794/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.8878402671148277E-3},5.8878402671148277E-3,5.8878402671148277E-3,5.8878402671148295E-3,5.8878402671148295E-3]
[{"$f":"ROW()","v":1622},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.48979050450437E-2,4.48979050450437E-2,4.48979050450437E-2,4.48979050450437E-2,4.4897905045043679E-2,{"$f":"BE795/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.4897905045043707E-2},4.4897905045043707E-2,4.4897905045043707E-2,4.4897905045043707E-2,0]
[{"$f":"ROW()","v":1623},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.2489042953984474E-3,0,0,0,0,{"$f":"BE796/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1624},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7554052410388278E-2,2.7554052410388278E-2,2.7554052410388278E-2,2.7554052410388278E-2,2.7554052410388278E-2,{"$f":"BE797/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.7554052410388285E-2},2.7554052410388285E-2,2.7554052410388281E-2,2.7554052410388281E-2,2.7554052410388281E-2]
[{"$f":"ROW()","v":1625},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8533448451243454E-2,5.8533448451243454E-2,5.853344845124344E-2,5.8533448451243454E-2,5.8533448451243454E-2,{"$f":"BE798/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.8533448451243475E-2},5.8533448451243468E-2,5.8533448451243475E-2,5.8533448451243475E-2,0]
[{"$f":"ROW()","v":1626},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE799/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1627},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE800/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1631},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ804/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0.15394671945608696},{"$f":"BA804/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":0.15719562375148544},{"$f":"BB804/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":0.15719562375148538},{"$f":"BC804/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":0.15719562375148544},{"$f":"BD804/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":0.15719562375148544},{"$f":"BE804/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.15719562375148549},0.15719562375148546,0.15719562375148549,0.15719562375148549,5.3764270255198282E-2]
[{"$f":"ROW()","v":1632},"2014-12-31","Capex"]
[{"$f":"ROW()","v":1633},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ806/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0,{"$f":"BE806/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1634},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE807/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1635},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9979484465873851E-2,2.9979484465873854E-2,2.9979484465873854E-2,2.9979484465873854E-2,2.9979484465873854E-2,{"$f":"BE808/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.9979484465873844E-2},2.9979484465873847E-2,2.9979484465873847E-2,2.9979484465873851E-2,2.9979484465873847E-2]
[{"$f":"ROW()","v":1636},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0048137074964932E-3,8.0048137074964949E-3,8.0048137074964949E-3,8.0048137074964949E-3,8.0048137074964949E-3,{"$f":"BE809/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":8.0048137074964915E-3},8.0048137074964915E-3,8.0048137074964897E-3,8.0048137074964915E-3,8.0048137074964915E-3]
[{"$f":"ROW()","v":1637},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14922999959885258,0.14922999959885258,0.14922999959885258,0.14922999959885258,0.14922999959885258,{"$f":"BE810/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.14922999959885266},0.14922999959885266,0.14922999959885266,0.14922999959885266,0.14922999959885266]
[{"$f":"ROW()","v":1638},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE811/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1639},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5571758216242527E-4,4.5571758216242532E-4,4.5571758216242532E-4,4.5571758216242549E-4,4.5571758216242554E-4,{"$f":"BE812/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.5571758216242549E-4},4.5571758216242554E-4,4.5571758216242554E-4,4.5571758216242554E-4,4.5571758216242554E-4]
[{"$f":"ROW()","v":1640},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7953198263620944E-3,7.7953198263620944E-3,7.7953198263620944E-3,7.7953198263620953E-3,7.7953198263620944E-3,{"$f":"BE813/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.7953198263620892E-3},7.7953198263620892E-3,7.7953198263620883E-3,7.7953198263620892E-3,7.7953198263620892E-3]
[{"$f":"ROW()","v":1641},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE814/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1642},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"BE815/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1646},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ819/HLOOKUP(AZ$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(AZ$971,$G$15:$BN$16,2,FALSE)","v":0.19546533518074746},{"$f":"BA819/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":0.19546533518074746},{"$f":"BB819/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":0.19546533518074746},{"$f":"BC819/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":0.19546533518074746},{"$f":"BD819/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":0.19546533518074743},{"$f":"BE819/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.19546533518074749},0.19546533518074749,0.19546533518074749,0.19546533518074749,0.19546533518074749]
[{"$f":"ROW()","v":1647},"2015-12-31"]
[{"$f":"ROW()","v":1648},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA821/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":4.7467444082116665E-2},4.7467444082116665E-2,4.7467444082116665E-2,4.7467444082116665E-2,{"$f":"BE821/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.0783774408895109E-2},3.0783774408895116E-2,3.0783774408895116E-2,3.0783774408895116E-2,3.0783774408895119E-2]
[{"$f":"ROW()","v":1649},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"BE822/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.9962204716440992E-3},2.9962204716440996E-3,2.9962204716440996E-3,2.9962204716440996E-3,2.9962204716440996E-3]
[{"$f":"ROW()","v":1650},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.591445568257616E-2,3.5914455682576167E-2,3.5914455682576167E-2,3.5914455682576167E-2,{"$f":"BE823/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":-0.16335188642034157},0,0,0,0]
[{"$f":"ROW()","v":1651},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.132493177017713E-2,1.132493177017713E-2,1.132493177017713E-2,1.132493177017713E-2,{"$f":"BE824/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.8174419105326134E-2},1.8174419105326134E-2,1.8174419105326134E-2,1.8174419105326134E-2,1.8174419105326134E-2]
[{"$f":"ROW()","v":1652},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7661799195530096E-2,2.7661799195530096E-2,2.7661799195530096E-2,2.7661799195530096E-2,{"$f":"BE825/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.16848237614978193},0.16848237614978193,0.16848237614978193,0.16848237614978193,0.16848237614978195]
[{"$f":"ROW()","v":1653},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8350131962869633E-3,8.8350131962869633E-3,8.8350131962869633E-3,8.8350131962869616E-3,{"$f":"BE826/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":-3.5340052785147853E-2},0,0,0,0]
[{"$f":"ROW()","v":1654},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2101508239846585E-3,4.2101508239846585E-3,4.2101508239846585E-3,4.2101508239846585E-3,{"$f":"BE827/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.1263911407896717E-4},3.1263911407896717E-4,3.1263911407896722E-4,3.1263911407896722E-4,3.1263911407896722E-4]
[{"$f":"ROW()","v":1655},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8465909326297617E-2,5.8465909326297617E-2,5.8465909326297617E-2,5.8465909326297617E-2,{"$f":"BE828/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":-0.14974798309911669},0,0,0,0]
[{"$f":"ROW()","v":1656},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"BE829/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1657},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"BE830/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1661},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA834/HLOOKUP(BA$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BA$971,$G$15:$BN$16,2,FALSE)","v":0.19387970407696928},{"$f":"BB834/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":0.19387970407696928},{"$f":"BC834/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":0.19387970407696928},{"$f":"BD834/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":0.19387970407696928},{"$f":"BE834/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":-0.12769049305487989},0.22074942924972624,0.22074942924972624,0.22074942924972624,0.22074942924972626]
[{"$f":"ROW()","v":1662},"2016-12-31"]
[{"$f":"ROW()","v":1663},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB836/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":2.3408167473081283E-2},2.3408167473081283E-2,2.3408167473081283E-2,{"$f":"BE836/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":8.0536088431973039E-3},8.0536088431973039E-3,8.0536088431973057E-3,8.0536088431973057E-3,8.0536088431973057E-3]
[{"$f":"ROW()","v":1664},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3339796931742386E-2,1.3339796931742386E-2,1.3339796931742389E-2,{"$f":"BE837/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":-3.8160068003251439E-2},0,0,0,0]
[{"$f":"ROW()","v":1665},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1280728998369527E-2,3.1280728998369527E-2,3.1280728998369534E-2,{"$f":"BE838/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":-9.3842186995108587E-2},0,0,0,0]
[{"$f":"ROW()","v":1666},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"BE839/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":-0.49002342128181814},0,0,0,0]
[{"$f":"ROW()","v":1667},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9162526319853698E-2,1.9162526319853702E-2,1.9162526319853702E-2,{"$f":"BE840/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0.16703395044473796},0.16703395044473796,0.16703395044473796,0.16703395044473796,0.16703395044473796]
[{"$f":"ROW()","v":1668},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1287879516918027E-3,3.1287879516918027E-3,3.1287879516918027E-3,{"$f":"BE841/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":-9.3863638550754098E-3},0,0,0,0]
[{"$f":"ROW()","v":1669},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"BE842/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1670},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6854338758063487E-3,8.6854338758063504E-3,8.6854338758063504E-3,{"$f":"BE843/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.3150371608018547E-2},5.315037160801854E-2,5.3150371608018547E-2,5.3150371608018547E-2,5.315037160801854E-2]
[{"$f":"ROW()","v":1671},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"BE844/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1672},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"BE845/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1676},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB849/HLOOKUP(BB$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BB$971,$G$15:$BN$16,2,FALSE)","v":9.9005441550545054E-2},{"$f":"BC849/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":9.9005441550545054E-2},{"$f":"BD849/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":9.9005441550545054E-2},{"$f":"BE849/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":-0.40317410923929975},0.22823793089595382,0.22823793089595387,0.22823793089595387,0.22823793089595382]
[{"$f":"ROW()","v":1677},"2017-12-31"]
[{"$f":"ROW()","v":1678},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC851/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":2.7791243607796644E-3},2.7791243607796648E-3,{"$f":"BE851/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.8561452493220587E-3},4.8561452493220587E-3,4.8561452493220579E-3,4.8561452493220579E-3,4.8561452493220579E-3]
[{"$f":"ROW()","v":1679},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"BE852/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1680},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"BE853/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.1944859030839825E-2},4.1944859030839825E-2,4.1944859030839825E-2,4.1944859030839825E-2,4.1944859030839825E-2]
[{"$f":"ROW()","v":1681},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8064308345067816E-2,1.8064308345067819E-2,{"$f":"BE854/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":-3.4565536270867135E-2},0,0,0,0]
[{"$f":"ROW()","v":1682},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1726735597080352E-2,1.1726735597080351E-2,{"$f":"BE855/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":6.9563202588476675E-3},6.9563202588476683E-3,6.9563202588476675E-3,6.9563202588476675E-3,6.9563202588476675E-3]
[{"$f":"ROW()","v":1683},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9623504590910923E-3,2.9623504590910923E-3,{"$f":"BE856/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":-5.9247009181821863E-3},0,0,0,0]
[{"$f":"ROW()","v":1684},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"BE857/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1685},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3751754811754261E-3,4.3751754811754261E-3,{"$f":"BE858/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":1.7791959615001088E-2},1.7791959615001088E-2,1.7791959615001088E-2,1.7791959615001088E-2,1.7791959615001088E-2]
[{"$f":"ROW()","v":1686},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"BE859/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1687},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"BE860/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1691},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC864/HLOOKUP(BC$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BC$971,$G$15:$BN$16,2,FALSE)","v":3.9907694243194347E-2},{"$f":"BD864/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":3.9907694243194347E-2},{"$f":"BE864/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.1059046964961319E-2},7.1549284154010642E-2,7.1549284154010628E-2,7.1549284154010628E-2,7.1549284154010628E-2]
[{"$f":"ROW()","v":1692},"2018-12-31"]
[{"$f":"ROW()","v":1693},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD866/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":0},1.5834845906434147E-5,1.5834845906434144E-5,1.5834845906434144E-5,1.5834845906434144E-5,1.5834845906434141E-5]
[{"$f":"ROW()","v":1694},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1695},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8440785083006039E-3,1.3200650841606605E-2,1.3200650841606605E-2,1.3200650841606605E-2,1.3200650841606605E-2,1.3200650841606605E-2]
[{"$f":"ROW()","v":1696},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2969247016971769E-2,7.2814384746503974E-3,7.2814384746503974E-3,7.2814384746503983E-3,7.2814384746503983E-3,7.2814384746503992E-3]
[{"$f":"ROW()","v":1697},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7068746145120083E-3,1.4293495668724112E-2,1.4293495668724112E-2,1.4293495668724112E-2,1.4293495668724114E-2,1.4293495668724112E-2]
[{"$f":"ROW()","v":1698},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5079183795832932E-3,-2.5079183795832937E-3,0,0,0,0]
[{"$f":"ROW()","v":1699},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.6533348149079674E-4,4.6533348149079674E-4,4.6533348149079679E-4,4.6533348149079684E-4,4.6533348149079684E-4]
[{"$f":"ROW()","v":1700},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1251253436967333E-3,1.5848921148283887E-2,1.5848921148283887E-2,1.5848921148283887E-2,1.5848921148283887E-2,1.5848921148283887E-2]
[{"$f":"ROW()","v":1701},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1702},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Shared support assets - IOT & cyber security"]
[null,"Shared support assets (net IOT & cyber security)"]
[null,"Miscellaneous assets"]
[{"$f":"ROW()","v":1706},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD879/HLOOKUP(BD$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BD$971,$G$15:$BN$16,2,FALSE)","v":2.9153243863064407E-2},{"$f":"BE879/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.8597756081078934E-2},5.1105674460662227E-2,5.1105674460662227E-2,5.1105674460662227E-2,5.1105674460662234E-2]
[{"$f":"ROW()","v":1707},"2019-12-31"]
[{"$f":"ROW()","v":1708},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE881/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1709},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE882/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1710},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE883/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":3.5853429154252284E-2},3.5853429154252284E-2,3.5853429154252284E-2,3.5853429154252291E-2,3.5853429154252291E-2]
[{"$f":"ROW()","v":1711},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE884/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":4.9024842909585692E-3},4.9024842909585692E-3,4.9024842909585692E-3,4.9024842909585684E-3,4.9024842909585684E-3]
[{"$f":"ROW()","v":1712},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE885/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1713},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE886/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":5.8590855321314821E-3},5.8590855321314804E-3,5.8590855321314804E-3,5.8590855321314804E-3,5.8590855321314804E-3]
[{"$f":"ROW()","v":1714},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE887/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":7.3136137586396416E-3},7.3136137586396434E-3,7.3136137586396434E-3,7.3136137586396442E-3,7.3136137586396442E-3]
[{"$f":"ROW()","v":1715},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE888/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":2.6178851352668148E-2},2.6178851352668148E-2,2.6178851352668148E-2,2.6178851352668148E-2,2.6178851352668141E-2]
[{"$f":"ROW()","v":1716},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE889/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1717},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE890/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1718},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1719},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1720},"Miscellaneous assets"]
[{"$f":"ROW()","v":1721},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE894/HLOOKUP(BE$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BE$971,$G$15:$BN$16,2,FALSE)","v":8.0107464088650118E-2},8.0107464088650118E-2,8.0107464088650118E-2,8.0107464088650118E-2,8.0107464088650118E-2]
[{"$f":"ROW()","v":1722},"2020-12-31"]
[{"$f":"ROW()","v":1723},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF896/HLOOKUP(BF$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BF$971,$G$15:$BN$16,2,FALSE)","v":3.6378311718276378E-3},3.6378311718276383E-3,3.6378311718276383E-3,3.6378311718276391E-3]
[{"$f":"ROW()","v":1724},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF897/HLOOKUP(BF$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BF$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0]
[{"$f":"ROW()","v":1725},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF898/HLOOKUP(BF$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BF$971,$G$15:$BN$16,2,FALSE)","v":2.1869214714512385E-2},2.1869214714512381E-2,2.1869214714512385E-2,2.1869214714512385E-2]
[{"$f":"ROW()","v":1726},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF899/HLOOKUP(BF$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BF$971,$G$15:$BN$16,2,FALSE)","v":5.9181890077680344E-3},5.9181890077680344E-3,5.9181890077680361E-3,5.9181890077680361E-3]
[{"$f":"ROW()","v":1727},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF900/HLOOKUP(BF$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BF$971,$G$15:$BN$16,2,FALSE)","v":2.5868023631651159E-2},2.5868023631651159E-2,2.5868023631651159E-2,2.5868023631651159E-2]
[{"$f":"ROW()","v":1728},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF901/HLOOKUP(BF$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BF$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0]
[{"$f":"ROW()","v":1729},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF902/HLOOKUP(BF$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BF$971,$G$15:$BN$16,2,FALSE)","v":5.1251494809328071E-2},5.1251494809328065E-2,5.1251494809328058E-2,5.1251494809328058E-2]
[{"$f":"ROW()","v":1730},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF903/HLOOKUP(BF$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BF$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0]
[{"$f":"ROW()","v":1731},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF904/HLOOKUP(BF$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BF$971,$G$15:$BN$16,2,FALSE)","v":6.2417251387535436E-4},6.2417251387535447E-4,6.2417251387535447E-4,6.2417251387535447E-4]
[{"$f":"ROW()","v":1732},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF905/HLOOKUP(BF$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BF$971,$G$15:$BN$16,2,FALSE)","v":0},0,0,0]
[{"$f":"ROW()","v":1733},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1734},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1735},"Miscellaneous assets"]
[{"$f":"ROW()","v":1736},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF909/HLOOKUP(BF$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BF$971,$G$15:$BN$16,2,FALSE)","v":0.10916892584896264},0.10916892584896262,0.10916892584896262,0.10916892584896262]
[{"$f":"ROW()","v":1737},"2021-12-31"]
[{"$f":"ROW()","v":1738},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG911/HLOOKUP(BG$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BG$971,$G$15:$BN$16,2,FALSE)","v":0},0,0]
[{"$f":"ROW()","v":1739},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG912/HLOOKUP(BG$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BG$971,$G$15:$BN$16,2,FALSE)","v":0},0,0]
[{"$f":"ROW()","v":1740},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG913/HLOOKUP(BG$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BG$971,$G$15:$BN$16,2,FALSE)","v":6.5110951816323521E-3},6.5110951816323521E-3,6.5110951816323521E-3]
[{"$f":"ROW()","v":1741},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG914/HLOOKUP(BG$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BG$971,$G$15:$BN$16,2,FALSE)","v":2.4266649744693364E-2},2.4266649744693364E-2,2.426664974469336E-2]
[{"$f":"ROW()","v":1742},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG915/HLOOKUP(BG$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BG$971,$G$15:$BN$16,2,FALSE)","v":1.0938133984817489E-2},1.0938133984817489E-2,1.0938133984817489E-2]
[{"$f":"ROW()","v":1743},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG916/HLOOKUP(BG$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BG$971,$G$15:$BN$16,2,FALSE)","v":0},0,0]
[{"$f":"ROW()","v":1744},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG917/HLOOKUP(BG$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BG$971,$G$15:$BN$16,2,FALSE)","v":4.1859246580932914E-3},4.1859246580932914E-3,4.1859246580932914E-3]
[{"$f":"ROW()","v":1745},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG918/HLOOKUP(BG$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BG$971,$G$15:$BN$16,2,FALSE)","v":0},0,0]
[{"$f":"ROW()","v":1746},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG919/HLOOKUP(BG$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BG$971,$G$15:$BN$16,2,FALSE)","v":0},0,0]
[{"$f":"ROW()","v":1747},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG920/HLOOKUP(BG$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BG$971,$G$15:$BN$16,2,FALSE)","v":0},0,0]
[{"$f":"ROW()","v":1748},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1749},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1750},"Miscellaneous assets"]
[{"$f":"ROW()","v":1751},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG924/HLOOKUP(BG$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BG$971,$G$15:$BN$16,2,FALSE)","v":4.5901803569236496E-2},4.5901803569236496E-2,4.5901803569236496E-2]
[{"$f":"ROW()","v":1752},"2022-12-31"]
[{"$f":"ROW()","v":1753},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH926/HLOOKUP(BH$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BH$971,$G$15:$BN$16,2,FALSE)","v":0},0]
[{"$f":"ROW()","v":1754},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH927/HLOOKUP(BH$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BH$971,$G$15:$BN$16,2,FALSE)","v":0},0]
[{"$f":"ROW()","v":1755},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH928/HLOOKUP(BH$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BH$971,$G$15:$BN$16,2,FALSE)","v":1.7226280790471577E-2},1.7226280790471577E-2]
[{"$f":"ROW()","v":1756},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH929/HLOOKUP(BH$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BH$971,$G$15:$BN$16,2,FALSE)","v":3.2556336880120275E-3},3.2556336880120271E-3]
[{"$f":"ROW()","v":1757},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH930/HLOOKUP(BH$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BH$971,$G$15:$BN$16,2,FALSE)","v":1.9765217034183619E-2},1.9765217034183616E-2]
[{"$f":"ROW()","v":1758},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH931/HLOOKUP(BH$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BH$971,$G$15:$BN$16,2,FALSE)","v":0},0]
[{"$f":"ROW()","v":1759},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH932/HLOOKUP(BH$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BH$971,$G$15:$BN$16,2,FALSE)","v":0},0]
[{"$f":"ROW()","v":1760},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH933/HLOOKUP(BH$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BH$971,$G$15:$BN$16,2,FALSE)","v":0},0]
[{"$f":"ROW()","v":1761},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH934/HLOOKUP(BH$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BH$971,$G$15:$BN$16,2,FALSE)","v":0},0]
[{"$f":"ROW()","v":1762},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH935/HLOOKUP(BH$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BH$971,$G$15:$BN$16,2,FALSE)","v":0},0]
[{"$f":"ROW()","v":1763},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1764},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1765},"Miscellaneous assets"]
[{"$f":"ROW()","v":1766},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH939/HLOOKUP(BH$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BH$971,$G$15:$BN$16,2,FALSE)","v":4.024713151266722E-2},4.024713151266722E-2]
[{"$f":"ROW()","v":1767},"2023-12-31"]
[{"$f":"ROW()","v":1768},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI941/HLOOKUP(BI$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BI$971,$G$15:$BN$16,2,FALSE)","v":0}]
[{"$f":"ROW()","v":1769},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI942/HLOOKUP(BI$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BI$971,$G$15:$BN$16,2,FALSE)","v":0}]
[{"$f":"ROW()","v":1770},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI943/HLOOKUP(BI$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BI$971,$G$15:$BN$16,2,FALSE)","v":1.9774082122582083E-3}]
[{"$f":"ROW()","v":1771},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI944/HLOOKUP(BI$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BI$971,$G$15:$BN$16,2,FALSE)","v":0}]
[{"$f":"ROW()","v":1772},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI945/HLOOKUP(BI$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BI$971,$G$15:$BN$16,2,FALSE)","v":5.0836522538090102E-2}]
[{"$f":"ROW()","v":1773},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI946/HLOOKUP(BI$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BI$971,$G$15:$BN$16,2,FALSE)","v":0}]
[{"$f":"ROW()","v":1774},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI947/HLOOKUP(BI$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BI$971,$G$15:$BN$16,2,FALSE)","v":0}]
[{"$f":"ROW()","v":1775},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI948/HLOOKUP(BI$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BI$971,$G$15:$BN$16,2,FALSE)","v":0}]
[{"$f":"ROW()","v":1776},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI949/HLOOKUP(BI$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BI$971,$G$15:$BN$16,2,FALSE)","v":0}]
[{"$f":"ROW()","v":1777},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI950/HLOOKUP(BI$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BI$971,$G$15:$BN$16,2,FALSE)","v":0}]
[{"$f":"ROW()","v":1778},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1779},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1780},"Miscellaneous assets"]
[{"$f":"ROW()","v":1781},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI954/HLOOKUP(BI$144,$G$15:$BN$16,2,FALSE)*HLOOKUP(BI$971,$G$15:$BN$16,2,FALSE)","v":5.2813930750348306E-2}]
[{"$f":"ROW()","v":1782},"2024-12-31"]
[{"$f":"ROW()","v":1783},"Pipeline and laterals"]
[{"$f":"ROW()","v":1784},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":1785},"Compressor stations"]
[{"$f":"ROW()","v":1786},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":1787},"SCADA and communications"]
[{"$f":"ROW()","v":1788},"Cathodic protection"]
[{"$f":"ROW()","v":1789},"Maintenance bases and depots"]
[{"$f":"ROW()","v":1790},"Other assets"]
[{"$f":"ROW()","v":1791},"Equity Raising Cost"]
[{"$f":"ROW()","v":1792},"Non-depreciable assets"]
[{"$f":"ROW()","v":1793},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1794},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1795},"Miscellaneous assets"]
[{"$f":"ROW()","v":1796},"Total"]
[{"$f":"ROW()","v":1797}]
[{"$f":"ROW()","v":1798},"Opex Sheet Inputs"]
[{"$f":"ROW()","v":1799},"Opex"]
[{"$f":"ROW()","v":1800},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2013-12-31","2013-12-31","2013-12-31","2013-12-31","2013-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31",{"$f":"$D$15","v":"2023-12-31"},"2023-12-31","2023-12-31","2023-12-31","2023-12-31"]
[{"$f":"ROW()","v":1801},"Total APA Operations & GGT Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.993825776923305,16.626249186544211,17.438696479738635,18.347157158396932,19.255245924069854,10.775624190948013,11.177424656699767,11.57044932934547,11.138633157309934,10.830574608094443]
[{"$f":"ROW()","v":1802},"Management Fees - APA Operations & APA Commercial",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0489540318051152,3.1649015097425726,3.2486418332590303,3.3362772741126729,3.4241909348199866,2.4367287681169736,2.4737842100831715,2.4768355222029683,2.4768355222029674,2.4768355222029674]
[{"$f":"ROW()","v":1803},"Other Charges - Sixth Schedule",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1878362282759237E-3,2.1441721488772731E-3,2.1956322804503273E-3,2.248327455181135E-3,2.3022873141054813E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1804},"ERA Standing Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.15,0.15,0.22500000000000001,0.3,0,0,0,0,0]
[{"$f":"ROW()","v":1805},"ERA Service Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0,0,0.125,0.25,0,0,0,0,0]
[{"$f":"ROW()","v":1806},"Asymmetric Risk",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1807},"Insurance",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50600000000000001,0.50600000000000001,0.50600000000000001,0.50600000000000001,0.50600000000000001]
[{"$f":"ROW()","v":1808},"Pipeline Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.22156143872593,12.267874272058009,12.317803933355018,12.357847274257127,12.410764962387361,15.358636394043696,15.606321918631656,15.725217750272547,15.827797817098514,15.967701623875024]
[{"$f":"ROW()","v":1809},"Major Expenditure Jobs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56000000000000005,0.48,0.67000000000000015,0.2,0.5,0.50611978237010602,0.50950416875655802,0.51291118629817789,0.51634098632791803,0.51979372119068379]
[{"$f":"ROW()","v":1810},"Commercial Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61461569704909547,0.61694474432209945,0.61945567991206818,0.62146943781068975,0.62413063964970628,0.79448976062347876,0.79559118894526049,0.79669998244123053,0.79781619036179363,0.79893986228668867]
[{"$f":"ROW()","v":1811},"Regulatory Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85303235504330166,0.35670513156434097,0.36046605472188503,0.96431724003521035,1.5682608537960554,1.0971267769652837,0.85272855026546535,0.60003317084630536,0.82833013500042796,1.3403143230947752,0.68155129603115094,0.68155129603115094,0.68155129603115094,0.68155129603115094,0.68155129603115094,0.55320123065624993,0.73720123065624987,0.83320123065624996,1.4032012306562498,0.83320123065624996]
[{"$f":"ROW()","v":1812},"Corporate Costs",null,null,null,null,0.43254399999999998,0.43254399999999998,0.43254399999999998,0.43254399999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.520621,0.520621,0.520621,0.520621,0.449492,0.449492,0.449492,0.449492,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.509239,0.509239,0.509239,0.509239,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.54839400000000005,0.54839400000000005,0.54839400000000005,0.54839400000000005,5.7721301930820479,5.8262309480233121,5.7956938074282442,5.8578577151634885,5.9989308777029962,3.7993420752584157,3.7993420752584166,3.7993420752584175,3.7993420752584166,3.7993420752584166,2.669,2.669,2.669,2.669,2.669,8.308539229834464,8.3284280495413938,8.2916968098501851,8.2447685680528622,8.2286197467817761]
[{"$f":"ROW()","v":1813},"Total",null,null,null,null,2.7762246450000001,2.7762246450000001,2.7762246450000001,2.7762246450000001,3.0598038500000002,3.0598038500000002,3.0598038500000002,3.0598038500000002,3.5108978350000002,3.5108978350000002,3.5108978350000002,3.5108978350000002,4.0923068225000003,4.0923068225000003,4.0923068225000003,4.0923068225000003,3.5883263925948254,3.5883263925948254,3.5883263925948254,3.5883263925948254,4.4764999999999997,4.4764999999999997,4.4764999999999997,4.4764999999999997,4.2232500000000002,4.2232500000000002,4.2232500000000002,4.2232500000000002,4.1894999999999998,4.1894999999999998,4.1894999999999998,4.1894999999999998,4.7157499999999999,4.7157499999999999,4.7157499999999999,4.7157499999999999,5.0865,5.0865,5.0865,5.0865,29.972130193082045,26.126230948023313,26.995693807428243,28.857857715163487,30.798930877702997,18.614821811288685,18.809279492306818,18.952660097653162,18.749140889771745,18.953066528650602,{"$f":"SUM(BE1808:BE1812)","v":16.746728431806176},{"$f":"SUM(BF1808:BF1812)","v":16.71537031241126},16.957810909298235,16.529868008098966,16.885446898068217,{"$f":"SUM(BJ1808:BJ1812)","v":25.520986397527992},{"$f":"SUM(BK1808:BK1812)","v":25.977046556531118},26.159726959518387,26.789924792497338,26.348256184790422]
[{"$f":"ROW()","v":1814},"Opex [m$ nominal]"]
[{"$f":"ROW()","v":1815},"Date of Dollar Value",null,null,null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":1816},"Total APA Operations & GGT Cost",null,null,null,null,{"$f":"G1801","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.993825776923305,16.626249186544211,17.438696479738635,18.347157158396932,19.255245924069854,{"$f":"AZ1801*HLOOKUP(AZ$1800,$AS$15:$BN$19,5,FALSE)/AZ$19","v":11.145779220408061},11.732029696917694,12.37640620056896,12.12708056535366,12.008709632257387]
[{"$f":"ROW()","v":1817},"Management Fees - APA Operations & APA Commercial",null,null,null,null,{"$f":"G1802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0489540318051152,3.1649015097425726,3.2486418332590303,3.3362772741126729,3.4241909348199866,2.5204331914492362,2.5965292281407337,2.6493631873945871,2.6966310408717424,2.746262287022756]
[{"$f":"ROW()","v":1818},"Other Charges - Sixth Schedule",null,null,null,null,{"$f":"G1803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1878362282759237E-3,2.1441721488772731E-3,2.1956322804503273E-3,2.248327455181135E-3,2.3022873141054813E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1819},"ERA Standing Costs",null,null,null,null,{"$f":"G1804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.15,0.15,0.22500000000000001,0.3,0,0,0,0,0]
[{"$f":"ROW()","v":1820},"ERA Service Costs",null,null,null,null,{"$f":"G1805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0,0,0.125,0.25,0,0,0,0,0]
[{"$f":"ROW()","v":1821},"Asymmetric Risk",null,null,null,null,{"$f":"G1806","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1822},"Insurance",null,null,null,null,{"$f":"G1807","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52338167938931301,0.53110687022900771,0.54124618320610685,0.55090267175572516,0.56104198473282452]
[{"$f":"ROW()","v":1823},"Pipeline Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE1808*HLOOKUP(BE$1800,$AS$15:$BN$19,5,FALSE)/BE$19","v":12.553610873082201},13.042008319023983,14.120672694853958,14.768656410783766,15.31393412129824,16.266923112432853,16.955711202212004,17.525677367242906,18.095114404586226,18.726039824934844]
[{"$f":"ROW()","v":1824},"Major Expenditure Jobs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE1809*HLOOKUP(BE$1800,$AS$15:$BN$19,5,FALSE)/BE$19","v":0.57521472392638051},0.51028921998247145,0.76806310254163035,0.23901665205959688,0.6169617331288344,0.53605094711980061,0.55355807645141442,0.57163697901454424,0.59030632860922749,0.60958540891157165]
[{"$f":"ROW()","v":1825},"Commercial Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE1810*HLOOKUP(BE$1800,$AS$15:$BN$19,5,FALSE)/BE$19","v":0.63131428303377735},0.65587552573418628,0.71012097223925097,0.74270772191435452,0.77012944227418156,0.84147469333211045,0.8643814029412954,0.88791818800163169,0.91210258086770613,0.93695260791563928]
[{"$f":"ROW()","v":1826},"Regulatory Costs",null,null,null,null,{"$f":"G1811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85303235504330166,0.35670513156434097,0.36046605472188503,0.96431724003521035,1.5682608537960554,{"$f":"AZ1811*HLOOKUP(AZ$1800,$AS$15:$BN$19,5,FALSE)/AZ$19","v":1.1348143380060758},0.89503950886642358,0.64182937454075217,0.90183653056821389,1.4861118735077563,{"$f":"BE1811*HLOOKUP(BE$1800,$AS$15:$BN$19,5,FALSE)/BE$19","v":0.70006846533611655},0.72455891506203862,0.78130507906112667,0.81451054492122454,0.84098213763116436,0.58591672163541464,0.80094279934080825,0.92859864851271079,1.6042084372565997,0.97713245118036263]
[{"$f":"ROW()","v":1827},"Corporate Costs",null,null,null,null,{"$f":"G1812","v":0.43254399999999998},0.43254399999999998,0.43254399999999998,0.43254399999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.520621,0.520621,0.520621,0.520621,0.449492,0.449492,0.449492,0.449492,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.509239,0.509239,0.509239,0.509239,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.54839400000000005,0.54839400000000005,0.54839400000000005,0.54839400000000005,5.7721301930820479,5.8262309480233121,5.7956938074282442,5.8578577151634885,5.9989308777029962,3.9298538259352314,3.9878590484582617,4.0639909030197385,4.1364974311735239,4.2126292857349998,{"$f":"BE1812*HLOOKUP(BE$1800,$AS$15:$BN$19,5,FALSE)/BE$19","v":2.7415144609991242},2.8374206836108677,3.0596424189307632,3.1896772217353204,3.2933417314417182,8.7998937770780312,9.0485395285763275,9.2410550635404061,9.4258236175525028,9.6500714199271567]
[{"$f":"ROW()","v":1828},"Total",null,null,null,null,2.7762246450000001,2.7762246450000001,2.7762246450000001,2.7762246450000001,3.0598038500000002,3.0598038500000002,3.0598038500000002,3.0598038500000002,3.5108978350000002,3.5108978350000002,3.5108978349999997,3.5108978350000002,4.0923068225000003,4.0923068225000003,4.0923068225000003,4.0923068225000003,3.5883263925948254,3.5883263925948254,3.5883263925948254,3.5883263925948254,4.4764999999999997,4.4764999999999997,4.4764999999999997,4.4764999999999997,4.2232500000000002,4.2232500000000002,4.2232500000000002,4.2232500000000002,4.1894999999999998,4.1894999999999998,4.1894999999999998,4.1894999999999998,4.7157499999999999,4.7157499999999999,4.7157499999999999,4.7157499999999999,5.0865,5.0865,5.0865,5.0865,{"$f":"SUM(AU1816:AU1827)","v":29.972130193082045},26.126230948023313,26.995693807428243,28.85785771516349,30.798930877702997,19.254262255187918,19.742564352612121,20.272835848730146,20.412948239722866,21.014755063255727,{"$f":"SUM(BE1816:BE1827)","v":17.2017228063776},{"$f":"SUM(BF1816:BF1827)","v":17.770152663413548},19.43980426762673,19.754568551414263,20.83534916577414,{"$f":"SUM(BJ1816:BJ1827)","v":27.03025925159821},28.223133009521849,29.154886246312202,30.627555368872262,30.899781712869576]
[{"$f":"ROW()","v":1829},"Non-Depreciable Asset Values"]
[{"$f":"ROW()","v":1830},"As per previous AA model $"]
[{"$f":"ROW()","v":1831},"Date of Dollar Value",null,null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":1832},"Annual amount"]
[{"$f":"ROW()","v":1833},"Closing Linepack",null,null,null,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":1834},"Working Capital",null,null,null,5.8267037152173904,7.2934765912087922,7.2934765912087922,7.2141996717391308,7.2141996717391308,10.315304600000001,10.201949604395605,10.091058847826087,10.091058847826087,7.5814846899999999,7.4981716714285707,7.4166698054347817,7.4166698054347817,13.253984879999999,13.108336694505494,12.965854773913042,12.965854773913042,10.133768537000753,10.133768537000753,10.023618878989875,10.023618878989875,9.7439999999999998,9.6369230769230771,9.5321739130434793,9.5321739130434793,11.076499999999999,10.95478021978022,10.83570652173913,10.83570652173913,11.093999999999999,10.972087912087911,10.852826086956521,10.852826086956521,10.124010989010989,10.124010989010989,10.013967391304348,10.013967391304348,11.032999999999999,10.911758241758241,10.793152173913043,10.793152173913043,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608]
[{"$f":"ROW()","v":1835},"Total",null,null,null,{"$f":"SUM(F1833:F1834)","v":10.326703715217391},{"$f":"SUM(G1833:G1834)","v":11.793476591208792},11.793476591208792,11.714199671739131,11.714199671739131,14.815304600000001,14.701949604395605,14.591058847826087,14.591058847826087,12.08148469,11.998171671428571,11.916669805434783,11.916669805434783,17.753984879999997,17.608336694505496,17.465854773913044,17.465854773913044,14.633768537000753,14.633768537000753,14.523618878989875,14.523618878989875,14.244,14.136923076923077,14.032173913043479,14.032173913043479,15.576499999999999,15.45478021978022,15.33570652173913,15.33570652173913,15.593999999999999,15.472087912087911,15.352826086956521,15.352826086956521,14.624010989010989,14.624010989010989,14.513967391304348,14.513967391304348,15.532999999999999,15.411758241758241,15.293152173913043,15.293152173913043,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608]
[{"$f":"ROW()","v":1836},"Variation",null,null,null,{"$f":"F1835-E1835","v":10.326703715217391},1.4667728759914009,0,-7.9276919469661422E-2,0,3.1011049282608703,-0.11335499560439644,-0.11089075656951763,0,-2.5095741578260871,-8.3313018571429254E-2,-8.1501865993788059E-2,0,5.8373150745652147,-0.14564818549450109,-0.14248192059245213,0,-2.832086236912291,0,-0.11014965801087762,0,-0.2796188789898757,-0.10707692307692263,-0.10474916387959787,0,1.5443260869565201,-0.12171978021977914,-0.11907369804109003,0,0.25829347826086924,-0.1219120879120883,-0.11926182513139061,0,-0.72881509794553168,0,-0.11004359770664074,0,1.0190326086956514,-0.12124175824175865,-0.11860606784519767,0,-11.469864130434782,0,0,0,0,0,{"$f":"BA1842/BA$19","v":0},{"$f":"BB1842/BB$19","v":0},0,0,0,0,0,0,0,{"$f":"BJ1842/BJ$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1837},"Periodic amount (quarterly or annual)"]
[{"$f":"ROW()","v":1838},"Date of Dollar Value",null,null,null,"OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD",{"$f":"$D$19","v":"31/12/2023"},"31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023"]
[{"$f":"ROW()","v":1839},"Closing Linepack",null,null,null,{"$f":"F1833*F$12","v":1.125},1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,0,0,0,0,0,{"$f":"AZ1833*AZ$12*AZ$19","v":0},{"$f":"AZ1839","v":0},{"$f":"BA1839","v":0},0,0,0,0,0,0,0,{"$f":"BI1839","v":0},{"$f":"BJ1839","v":0},{"$f":"BK1839","v":0},{"$f":"BL1839","v":0},{"$f":"BM1839","v":0}]
[{"$f":"ROW()","v":1840},"Working Capital",null,null,null,{"$f":"F1834*F$12","v":1.4566759288043476},1.8233691478021981,1.8233691478021981,1.8035499179347827,1.8035499179347827,2.5788261500000003,2.5504874010989012,2.5227647119565217,2.5227647119565217,1.8953711725,1.8745429178571427,1.8541674513586954,1.8541674513586954,3.3134962199999998,3.2770841736263736,3.2414636934782606,3.2414636934782606,2.5334421342501883,2.5334421342501883,2.5059047197474689,2.5059047197474689,2.4359999999999999,2.4092307692307693,2.3830434782608698,2.3830434782608698,2.7691249999999998,2.7386950549450551,2.7089266304347825,2.7089266304347825,2.7734999999999999,2.7430219780219778,2.7132065217391301,2.7132065217391301,2.5310027472527472,2.5310027472527472,2.503491847826087,2.503491847826087,2.7582499999999999,2.7279395604395602,2.6982880434782608,2.6982880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,{"$f":"AZ1834*AZ$12*AZ$19","v":4.8094071431794481},{"$f":"AZ1840","v":4.8094071431794481},4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481]
[{"$f":"ROW()","v":1841},"Total",null,null,null,{"$f":"SUM(F1839:F1840)","v":2.5816759288043478},{"$f":"SUM(G1839:G1840)","v":2.9483691478021981},{"$f":"SUM(H1839:H1840)","v":2.9483691478021981},{"$f":"SUM(I1839:I1840)","v":2.9285499179347827},{"$f":"SUM(J1839:J1840)","v":2.9285499179347827},{"$f":"SUM(K1839:K1840)","v":3.7038261500000003},{"$f":"SUM(L1839:L1840)","v":3.6754874010989012},{"$f":"SUM(M1839:M1840)","v":3.6477647119565217},{"$f":"SUM(N1839:N1840)","v":3.6477647119565217},{"$f":"SUM(O1839:O1840)","v":3.0203711725},{"$f":"SUM(P1839:P1840)","v":2.9995429178571427},{"$f":"SUM(Q1839:Q1840)","v":2.9791674513586957},{"$f":"SUM(R1839:R1840)","v":2.9791674513586957},{"$f":"SUM(S1839:S1840)","v":4.4384962199999993},{"$f":"SUM(T1839:T1840)","v":4.4020841736263741},{"$f":"SUM(U1839:U1840)","v":4.366463693478261},{"$f":"SUM(V1839:V1840)","v":4.366463693478261},{"$f":"SUM(W1839:W1840)","v":3.6584421342501883},{"$f":"SUM(X1839:X1840)","v":3.6584421342501883},{"$f":"SUM(Y1839:Y1840)","v":3.6309047197474689},{"$f":"SUM(Z1839:Z1840)","v":3.6309047197474689},{"$f":"SUM(AA1839:AA1840)","v":3.5609999999999999},{"$f":"SUM(AB1839:AB1840)","v":3.5342307692307693},{"$f":"SUM(AC1839:AC1840)","v":3.5080434782608698},{"$f":"SUM(AD1839:AD1840)","v":3.5080434782608698},{"$f":"SUM(AE1839:AE1840)","v":3.8941249999999998},{"$f":"SUM(AF1839:AF1840)","v":3.8636950549450551},{"$f":"SUM(AG1839:AG1840)","v":3.8339266304347825},{"$f":"SUM(AH1839:AH1840)","v":3.8339266304347825},{"$f":"SUM(AI1839:AI1840)","v":3.8984999999999999},{"$f":"SUM(AJ1839:AJ1840)","v":3.8680219780219778},{"$f":"SUM(AK1839:AK1840)","v":3.8382065217391301},{"$f":"SUM(AL1839:AL1840)","v":3.8382065217391301},{"$f":"SUM(AM1839:AM1840)","v":3.6560027472527472},{"$f":"SUM(AN1839:AN1840)","v":3.6560027472527472},{"$f":"SUM(AO1839:AO1840)","v":3.628491847826087},{"$f":"SUM(AP1839:AP1840)","v":3.628491847826087},{"$f":"SUM(AQ1839:AQ1840)","v":3.8832499999999999},{"$f":"SUM(AR1839:AR1840)","v":3.8529395604395602},{"$f":"SUM(AS1839:AS1840)","v":3.8232880434782608},{"$f":"SUM(AT1839:AT1840)","v":3.8232880434782608},{"$f":"SUM(AU1839:AU1840)","v":3.8232880434782608},{"$f":"SUM(AV1839:AV1840)","v":3.8232880434782608},{"$f":"SUM(AW1839:AW1840)","v":3.8232880434782608},{"$f":"SUM(AX1839:AX1840)","v":3.8232880434782608},{"$f":"SUM(AY1839:AY1840)","v":3.8232880434782608},{"$f":"SUM(AZ1839:AZ1840)","v":4.8094071431794481},{"$f":"SUM(BA1839:BA1840)","v":4.8094071431794481},{"$f":"SUM(BB1839:BB1840)","v":4.8094071431794481},{"$f":"SUM(BC1839:BC1840)","v":4.8094071431794481},{"$f":"SUM(BD1839:BD1840)","v":4.8094071431794481},{"$f":"SUM(BE1839:BE1840)","v":4.8094071431794481},{"$f":"SUM(BF1839:BF1840)","v":4.8094071431794481},{"$f":"SUM(BG1839:BG1840)","v":4.8094071431794481},{"$f":"SUM(BH1839:BH1840)","v":4.8094071431794481},{"$f":"SUM(BI1839:BI1840)","v":4.8094071431794481},4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481,4.8094071431794481]
[{"$f":"ROW()","v":1842},"Variation",null,null,null,{"$f":"F1841-E1841","v":2.5816759288043478},{"$f":"G1841-F1841","v":0.36669321899785023},{"$f":"H1841-G1841","v":0},{"$f":"I1841-H1841","v":-1.9819229867415356E-2},{"$f":"J1841-I1841","v":0},{"$f":"K1841-J1841","v":0.77527623206521756},{"$f":"L1841-K1841","v":-2.8338748901099109E-2},{"$f":"M1841-L1841","v":-2.7722689142379409E-2},{"$f":"N1841-M1841","v":0},{"$f":"O1841-N1841","v":-0.62739353945652176},{"$f":"P1841-O1841","v":-2.0828254642857313E-2},{"$f":"Q1841-P1841","v":-2.0375466498447015E-2},{"$f":"R1841-Q1841","v":0},{"$f":"S1841-R1841","v":1.4593287686413037},{"$f":"T1841-S1841","v":-3.6412046373625273E-2},{"$f":"U1841-T1841","v":-3.5620480148113032E-2},{"$f":"V1841-U1841","v":0},{"$f":"W1841-V1841","v":-0.70802155922807275},{"$f":"X1841-W1841","v":0},{"$f":"Y1841-X1841","v":-2.7537414502719404E-2},{"$f":"Z1841-Y1841","v":0},{"$f":"AA1841-Z1841","v":-6.9904719747468924E-2},{"$f":"AB1841-AA1841","v":-2.6769230769230656E-2},{"$f":"AC1841-AB1841","v":-2.6187290969899468E-2},{"$f":"AD1841-AC1841","v":0},{"$f":"AE1841-AD1841","v":0.38608152173913002},{"$f":"AF1841-AE1841","v":-3.0429945054944785E-2},{"$f":"AG1841-AF1841","v":-2.9768424510272506E-2},{"$f":"AH1841-AG1841","v":0},{"$f":"AI1841-AH1841","v":6.4573369565217309E-2},{"$f":"AJ1841-AI1841","v":-3.0478021978022074E-2},{"$f":"AK1841-AJ1841","v":-2.9815456282847652E-2},{"$f":"AL1841-AK1841","v":0},{"$f":"AM1841-AL1841","v":-0.18220377448638292},{"$f":"AN1841-AM1841","v":0},{"$f":"AO1841-AN1841","v":-2.7510899426660185E-2},{"$f":"AP1841-AO1841","v":0},{"$f":"AQ1841-AP1841","v":0.25475815217391284},{"$f":"AR1841-AQ1841","v":-3.0310439560439661E-2},{"$f":"AS1841-AR1841","v":-2.9651516961299418E-2},{"$f":"AT1841-AS1841","v":0},{"$f":"AU1841-AT1841","v":0},{"$f":"AV1841-AU1841","v":0},{"$f":"AW1841-AV1841","v":0},{"$f":"AX1841-AW1841","v":0},{"$f":"AY1841-AX1841","v":0},0,{"$f":"BA1841-AZ1841","v":0},{"$f":"BB1841-BA1841","v":0},{"$f":"BC1841-BB1841","v":0},{"$f":"BD1841-BC1841","v":0},{"$f":"BE1841-BD1841","v":0},{"$f":"BF1841-BE1841","v":0},{"$f":"BG1841-BF1841","v":0},{"$f":"BH1841-BG1841","v":0},{"$f":"BI1841-BH1841","v":0},{"$f":"BJ1841-BI1841","v":0},{"$f":"BK1841-BJ1841","v":0},{"$f":"BL1841-BK1841","v":0},{"$f":"BM1841-BL1841","v":0},{"$f":"BN1841-BM1841","v":0}]

{"sheet":"Inputs_rows","index":5,"n_rows":62,"n_cols":10,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
["AA4 asset tab rows (depreciation)"]
[]
["Tab name","Inputs"]
["Paste first column","BE"]
["Paste last column","BI"]
[]
["First entry row","Last entry row","Total row","Date heding row","First entry name","Last entry name","Total heading","Date heading","Paste range - depr data","Paste range - depr total"]
[146,154,159,145,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A8)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B8)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C8)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D8)","v":"2000-03-31"},{"$f":"$B$4 & A8 & \":\" & $B$5 & B8","v":"BE146:BI154"},{"$f":"$B$4 & C8 & \":\" & $B$5 & C8","v":"BE159:BI159"}]
[{"$f":"A8+15","v":161},{"$f":"B8+15","v":169},174,160,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A9)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B9)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C9)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D9)","v":"2000-06-30"},{"$f":"$B$4 & A9 & \":\" & $B$5 & B9","v":"BE161:BI169"},{"$f":"$B$4 & C9 & \":\" & $B$5 & C9","v":"BE174:BI174"}]
[{"$f":"A9+15","v":176},{"$f":"B9+15","v":184},{"$f":"C9+15","v":189},{"$f":"D9+15","v":175},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A10)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B10)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C10)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D10)","v":"2000-09-30"},"BE176:BI184","BE189:BI189"]
[191,199,204,190,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A11)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B11)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C11)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D11)","v":"2000-12-31"},"BE191:BI199","BE204:BI204"]
[206,214,219,205,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A12)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B12)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C12)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D12)","v":"2001-03-31"},"BE206:BI214","BE219:BI219"]
[221,229,234,220,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A13)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B13)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C13)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D13)","v":"2001-06-30"},"BE221:BI229","BE234:BI234"]
[236,244,249,235,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A14)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B14)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C14)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D14)","v":"2001-09-30"},"BE236:BI244","BE249:BI249"]
[251,259,264,250,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A15)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B15)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C15)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D15)","v":"2001-12-31"},"BE251:BI259","BE264:BI264"]
[266,274,279,265,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A16)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B16)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C16)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D16)","v":"2002-03-31"},"BE266:BI274","BE279:BI279"]
[281,289,294,280,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A17)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B17)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C17)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D17)","v":"2002-06-30"},"BE281:BI289","BE294:BI294"]
[296,304,309,295,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A18)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B18)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C18)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D18)","v":"2002-09-30"},"BE296:BI304","BE309:BI309"]
[311,319,324,310,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A19)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B19)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C19)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D19)","v":"2002-12-31"},"BE311:BI319","BE324:BI324"]
[326,334,339,325,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A20)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B20)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C20)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D20)","v":"2003-03-31"},"BE326:BI334","BE339:BI339"]
[341,349,354,340,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A21)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B21)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C21)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D21)","v":"2003-06-30"},"BE341:BI349","BE354:BI354"]
[356,364,369,355,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A22)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B22)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C22)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D22)","v":"2003-09-30"},"BE356:BI364","BE369:BI369"]
[371,379,384,370,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A23)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B23)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C23)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D23)","v":"2003-12-31"},"BE371:BI379","BE384:BI384"]
[386,394,399,385,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A24)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B24)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C24)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D24)","v":"2004-03-31"},"BE386:BI394","BE399:BI399"]
[401,409,414,400,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A25)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B25)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C25)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D25)","v":"2004-06-30"},"BE401:BI409","BE414:BI414"]
[416,424,429,415,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A26)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B26)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C26)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D26)","v":"2004-09-30"},"BE416:BI424","BE429:BI429"]
[431,439,444,430,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A27)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B27)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C27)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D27)","v":"2004-12-31"},"BE431:BI439","BE444:BI444"]
[446,454,459,445,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A28)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B28)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C28)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D28)","v":"2005-03-31"},"BE446:BI454","BE459:BI459"]
[461,469,474,460,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A29)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B29)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C29)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D29)","v":"2005-06-30"},"BE461:BI469","BE474:BI474"]
[476,484,489,475,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A30)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B30)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C30)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D30)","v":"2005-09-30"},"BE476:BI484","BE489:BI489"]
[491,499,504,490,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A31)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B31)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C31)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D31)","v":"2005-12-31"},"BE491:BI499","BE504:BI504"]
[506,514,519,505,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A32)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B32)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C32)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D32)","v":"2006-03-31"},"BE506:BI514","BE519:BI519"]
[521,529,534,520,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A33)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B33)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C33)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D33)","v":"2006-06-30"},"BE521:BI529","BE534:BI534"]
[536,544,549,535,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A34)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B34)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C34)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D34)","v":"2006-09-30"},"BE536:BI544","BE549:BI549"]
[551,559,564,550,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A35)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B35)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C35)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D35)","v":"2006-12-31"},"BE551:BI559","BE564:BI564"]
[566,574,579,565,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A36)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B36)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C36)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D36)","v":"2007-03-31"},"BE566:BI574","BE579:BI579"]
[581,589,594,580,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A37)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B37)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C37)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D37)","v":"2007-06-30"},"BE581:BI589","BE594:BI594"]
[596,604,609,595,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A38)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B38)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C38)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D38)","v":"2007-09-30"},"BE596:BI604","BE609:BI609"]
[611,619,624,610,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A39)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B39)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C39)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D39)","v":"2007-12-31"},"BE611:BI619","BE624:BI624"]
[626,634,639,625,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A40)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B40)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C40)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D40)","v":"2008-03-31"},"BE626:BI634","BE639:BI639"]
[641,649,654,640,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A41)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B41)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C41)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D41)","v":"2008-06-30"},"BE641:BI649","BE654:BI654"]
[656,664,669,655,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A42)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B42)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C42)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D42)","v":"2008-09-30"},"BE656:BI664","BE669:BI669"]
[671,679,684,670,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A43)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B43)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C43)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D43)","v":"2008-12-31"},"BE671:BI679","BE684:BI684"]
[686,694,699,685,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A44)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B44)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C44)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D44)","v":"2009-03-31"},"BE686:BI694","BE699:BI699"]
[701,709,714,700,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A45)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B45)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C45)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D45)","v":"2009-06-30"},"BE701:BI709","BE714:BI714"]
[716,724,729,715,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A46)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B46)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C46)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D46)","v":"2009-09-30"},"BE716:BI724","BE729:BI729"]
[731,739,744,730,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A47)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B47)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C47)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D47)","v":"2009-12-31"},"BE731:BI739","BE744:BI744"]
[746,754,759,745,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A48)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B48)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C48)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D48)","v":"2010-12-31"},"BE746:BI754","BE759:BI759"]
[761,769,774,760,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A49)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B49)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C49)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D49)","v":"2011-12-31"},"BE761:BI769","BE774:BI774"]
[776,784,789,775,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A50)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B50)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C50)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D50)","v":"2012-12-31"},"BE776:BI784","BE789:BI789"]
[791,799,804,790,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A51)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B51)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C51)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D51)","v":"2013-12-31"},"BE791:BI799","BE804:BI804"]
[806,814,819,805,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A52)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B52)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C52)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D52)","v":"2014-12-31"},"BE806:BI814","BE819:BI819"]
[821,829,834,820,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A53)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B53)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C53)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D53)","v":"2015-12-31"},"BE821:BI829","BE834:BI834"]
[836,844,849,835,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A54)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B54)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C54)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D54)","v":"2016-12-31"},"BE836:BI844","BE849:BI849"]
[851,859,864,850,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A55)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B55)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C55)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D55)","v":"2017-12-31"},"BE851:BI859","BE864:BI864"]
[866,874,879,865,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A56)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B56)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C56)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D56)","v":"2018-12-31"},"BE866:BI874","BE879:BI879"]
[881,889,894,880,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A57)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B57)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C57)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D57)","v":"2019-12-31"},"BE881:BI889","BE894:BI894"]
[896,904,909,895,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A58)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B58)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C58)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D58)","v":"2020-12-31"},"BE896:BI904","BE909:BI909"]
[911,919,924,910,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A59)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B59)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C59)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D59)","v":"2021-12-31"},"BE911:BI919","BE924:BI924"]
[926,934,939,925,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A60)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B60)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C60)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D60)","v":"2022-12-31"},"BE926:BI934","BE939:BI939"]
[941,949,954,940,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A61)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B61)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C61)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D61)","v":"2023-12-31"},"BE941:BI949","BE954:BI954"]
[956,964,969,955,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A62)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B62)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C62)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D62)","v":"2024-12-31"},"BE956:BI964","BE969:BI969"]

{"sheet":"Control - set up hist depr","index":6,"n_rows":67,"n_cols":5,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
["Control sheet to set up historical depreciation"]
[]
["Source sheet","Assets_tab_AA4"]
["Destination sheet","Inputs"]
[]
[]
[]
[]
[]
[]
[]
["Date heading","Depreciation data souce range","Depreciation data destination range","Depreciation total souce range","Depreciation total destination range"]
["2000-03-31",{"$f":"_xlfn.XLOOKUP(A13,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB272:BF280"},{"$f":"_xlfn.XLOOKUP(A13,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE146:BI154"},{"$f":"_xlfn.XLOOKUP(A13,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB282:BF282"},{"$f":"_xlfn.XLOOKUP(A13,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE159:BI159"}]
["2000-06-30",{"$f":"_xlfn.XLOOKUP(A14,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB333:BF341"},{"$f":"_xlfn.XLOOKUP(A14,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE161:BI169"},{"$f":"_xlfn.XLOOKUP(A14,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB343:BF343"},{"$f":"_xlfn.XLOOKUP(A14,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE174:BI174"}]
["2000-09-30",{"$f":"_xlfn.XLOOKUP(A15,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB394:BF402"},{"$f":"_xlfn.XLOOKUP(A15,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE176:BI184"},{"$f":"_xlfn.XLOOKUP(A15,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB404:BF404"},{"$f":"_xlfn.XLOOKUP(A15,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE189:BI189"}]
["2000-12-31",{"$f":"_xlfn.XLOOKUP(A16,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB455:BF463"},{"$f":"_xlfn.XLOOKUP(A16,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE191:BI199"},{"$f":"_xlfn.XLOOKUP(A16,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB465:BF465"},{"$f":"_xlfn.XLOOKUP(A16,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE204:BI204"}]
["2001-03-31",{"$f":"_xlfn.XLOOKUP(A17,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB516:BF524"},{"$f":"_xlfn.XLOOKUP(A17,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE206:BI214"},{"$f":"_xlfn.XLOOKUP(A17,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB526:BF526"},{"$f":"_xlfn.XLOOKUP(A17,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE219:BI219"}]
["2001-06-30",{"$f":"_xlfn.XLOOKUP(A18,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB577:BF585"},{"$f":"_xlfn.XLOOKUP(A18,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE221:BI229"},{"$f":"_xlfn.XLOOKUP(A18,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB587:BF587"},{"$f":"_xlfn.XLOOKUP(A18,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE234:BI234"}]
["2001-09-30",{"$f":"_xlfn.XLOOKUP(A19,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB638:BF646"},{"$f":"_xlfn.XLOOKUP(A19,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE236:BI244"},{"$f":"_xlfn.XLOOKUP(A19,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB648:BF648"},{"$f":"_xlfn.XLOOKUP(A19,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE249:BI249"}]
["2001-12-31",{"$f":"_xlfn.XLOOKUP(A20,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB699:BF707"},{"$f":"_xlfn.XLOOKUP(A20,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE251:BI259"},{"$f":"_xlfn.XLOOKUP(A20,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB709:BF709"},{"$f":"_xlfn.XLOOKUP(A20,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE264:BI264"}]
["2002-03-31",{"$f":"_xlfn.XLOOKUP(A21,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB760:BF768"},{"$f":"_xlfn.XLOOKUP(A21,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE266:BI274"},{"$f":"_xlfn.XLOOKUP(A21,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB770:BF770"},{"$f":"_xlfn.XLOOKUP(A21,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE279:BI279"}]
["2002-06-30",{"$f":"_xlfn.XLOOKUP(A22,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB821:BF829"},{"$f":"_xlfn.XLOOKUP(A22,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE281:BI289"},{"$f":"_xlfn.XLOOKUP(A22,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB831:BF831"},{"$f":"_xlfn.XLOOKUP(A22,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE294:BI294"}]
["2002-09-30",{"$f":"_xlfn.XLOOKUP(A23,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB882:BF890"},{"$f":"_xlfn.XLOOKUP(A23,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE296:BI304"},{"$f":"_xlfn.XLOOKUP(A23,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB892:BF892"},{"$f":"_xlfn.XLOOKUP(A23,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE309:BI309"}]
["2002-12-31",{"$f":"_xlfn.XLOOKUP(A24,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB943:BF951"},{"$f":"_xlfn.XLOOKUP(A24,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE311:BI319"},{"$f":"_xlfn.XLOOKUP(A24,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB953:BF953"},{"$f":"_xlfn.XLOOKUP(A24,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE324:BI324"}]
["2003-03-31",{"$f":"_xlfn.XLOOKUP(A25,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1004:BF1012"},{"$f":"_xlfn.XLOOKUP(A25,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE326:BI334"},{"$f":"_xlfn.XLOOKUP(A25,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1014:BF1014"},{"$f":"_xlfn.XLOOKUP(A25,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE339:BI339"}]
["2003-06-30",{"$f":"_xlfn.XLOOKUP(A26,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1065:BF1073"},{"$f":"_xlfn.XLOOKUP(A26,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE341:BI349"},{"$f":"_xlfn.XLOOKUP(A26,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1075:BF1075"},{"$f":"_xlfn.XLOOKUP(A26,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE354:BI354"}]
["2003-09-30",{"$f":"_xlfn.XLOOKUP(A27,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1126:BF1134"},{"$f":"_xlfn.XLOOKUP(A27,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE356:BI364"},{"$f":"_xlfn.XLOOKUP(A27,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1136:BF1136"},{"$f":"_xlfn.XLOOKUP(A27,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE369:BI369"}]
["2003-12-31",{"$f":"_xlfn.XLOOKUP(A28,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1187:BF1195"},{"$f":"_xlfn.XLOOKUP(A28,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE371:BI379"},{"$f":"_xlfn.XLOOKUP(A28,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1197:BF1197"},{"$f":"_xlfn.XLOOKUP(A28,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE384:BI384"}]
["2004-03-31",{"$f":"_xlfn.XLOOKUP(A29,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1248:BF1256"},{"$f":"_xlfn.XLOOKUP(A29,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE386:BI394"},{"$f":"_xlfn.XLOOKUP(A29,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1258:BF1258"},{"$f":"_xlfn.XLOOKUP(A29,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE399:BI399"}]
["2004-06-30",{"$f":"_xlfn.XLOOKUP(A30,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1309:BF1317"},{"$f":"_xlfn.XLOOKUP(A30,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE401:BI409"},{"$f":"_xlfn.XLOOKUP(A30,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1319:BF1319"},{"$f":"_xlfn.XLOOKUP(A30,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE414:BI414"}]
["2004-09-30",{"$f":"_xlfn.XLOOKUP(A31,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1370:BF1378"},{"$f":"_xlfn.XLOOKUP(A31,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE416:BI424"},{"$f":"_xlfn.XLOOKUP(A31,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1380:BF1380"},{"$f":"_xlfn.XLOOKUP(A31,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE429:BI429"}]
["2004-12-31",{"$f":"_xlfn.XLOOKUP(A32,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1431:BF1439"},{"$f":"_xlfn.XLOOKUP(A32,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE431:BI439"},{"$f":"_xlfn.XLOOKUP(A32,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1441:BF1441"},{"$f":"_xlfn.XLOOKUP(A32,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE444:BI444"}]
["2005-03-31",{"$f":"_xlfn.XLOOKUP(A33,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1492:BF1500"},{"$f":"_xlfn.XLOOKUP(A33,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE446:BI454"},{"$f":"_xlfn.XLOOKUP(A33,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1502:BF1502"},{"$f":"_xlfn.XLOOKUP(A33,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE459:BI459"}]
["2005-06-30",{"$f":"_xlfn.XLOOKUP(A34,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1553:BF1561"},{"$f":"_xlfn.XLOOKUP(A34,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE461:BI469"},{"$f":"_xlfn.XLOOKUP(A34,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1563:BF1563"},{"$f":"_xlfn.XLOOKUP(A34,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE474:BI474"}]
["2005-09-30",{"$f":"_xlfn.XLOOKUP(A35,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1614:BF1622"},{"$f":"_xlfn.XLOOKUP(A35,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE476:BI484"},{"$f":"_xlfn.XLOOKUP(A35,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1624:BF1624"},{"$f":"_xlfn.XLOOKUP(A35,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE489:BI489"}]
["2005-12-31",{"$f":"_xlfn.XLOOKUP(A36,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1675:BF1683"},{"$f":"_xlfn.XLOOKUP(A36,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE491:BI499"},{"$f":"_xlfn.XLOOKUP(A36,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1685:BF1685"},{"$f":"_xlfn.XLOOKUP(A36,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE504:BI504"}]
["2006-03-31",{"$f":"_xlfn.XLOOKUP(A37,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1736:BF1744"},{"$f":"_xlfn.XLOOKUP(A37,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE506:BI514"},{"$f":"_xlfn.XLOOKUP(A37,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1746:BF1746"},{"$f":"_xlfn.XLOOKUP(A37,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE519:BI519"}]
["2006-06-30",{"$f":"_xlfn.XLOOKUP(A38,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1797:BF1805"},{"$f":"_xlfn.XLOOKUP(A38,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE521:BI529"},{"$f":"_xlfn.XLOOKUP(A38,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1807:BF1807"},{"$f":"_xlfn.XLOOKUP(A38,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE534:BI534"}]
["2006-09-30",{"$f":"_xlfn.XLOOKUP(A39,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1858:BF1866"},{"$f":"_xlfn.XLOOKUP(A39,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE536:BI544"},{"$f":"_xlfn.XLOOKUP(A39,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1868:BF1868"},{"$f":"_xlfn.XLOOKUP(A39,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE549:BI549"}]
["2006-12-31",{"$f":"_xlfn.XLOOKUP(A40,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1919:BF1927"},{"$f":"_xlfn.XLOOKUP(A40,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE551:BI559"},{"$f":"_xlfn.XLOOKUP(A40,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1929:BF1929"},{"$f":"_xlfn.XLOOKUP(A40,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE564:BI564"}]
["2007-03-31",{"$f":"_xlfn.XLOOKUP(A41,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB1980:BF1988"},{"$f":"_xlfn.XLOOKUP(A41,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE566:BI574"},{"$f":"_xlfn.XLOOKUP(A41,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB1990:BF1990"},{"$f":"_xlfn.XLOOKUP(A41,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE579:BI579"}]
["2007-06-30",{"$f":"_xlfn.XLOOKUP(A42,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2041:BF2049"},{"$f":"_xlfn.XLOOKUP(A42,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE581:BI589"},{"$f":"_xlfn.XLOOKUP(A42,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2051:BF2051"},{"$f":"_xlfn.XLOOKUP(A42,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE594:BI594"}]
["2007-09-30",{"$f":"_xlfn.XLOOKUP(A43,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2102:BF2110"},{"$f":"_xlfn.XLOOKUP(A43,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE596:BI604"},{"$f":"_xlfn.XLOOKUP(A43,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2112:BF2112"},{"$f":"_xlfn.XLOOKUP(A43,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE609:BI609"}]
["2007-12-31",{"$f":"_xlfn.XLOOKUP(A44,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2163:BF2171"},{"$f":"_xlfn.XLOOKUP(A44,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE611:BI619"},{"$f":"_xlfn.XLOOKUP(A44,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2173:BF2173"},{"$f":"_xlfn.XLOOKUP(A44,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE624:BI624"}]
["2008-03-31",{"$f":"_xlfn.XLOOKUP(A45,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2224:BF2232"},{"$f":"_xlfn.XLOOKUP(A45,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE626:BI634"},{"$f":"_xlfn.XLOOKUP(A45,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2234:BF2234"},{"$f":"_xlfn.XLOOKUP(A45,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE639:BI639"}]
["2008-06-30",{"$f":"_xlfn.XLOOKUP(A46,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2285:BF2293"},{"$f":"_xlfn.XLOOKUP(A46,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE641:BI649"},{"$f":"_xlfn.XLOOKUP(A46,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2295:BF2295"},{"$f":"_xlfn.XLOOKUP(A46,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE654:BI654"}]
["2008-09-30",{"$f":"_xlfn.XLOOKUP(A47,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2346:BF2354"},{"$f":"_xlfn.XLOOKUP(A47,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE656:BI664"},{"$f":"_xlfn.XLOOKUP(A47,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2356:BF2356"},{"$f":"_xlfn.XLOOKUP(A47,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE669:BI669"}]
["2008-12-31",{"$f":"_xlfn.XLOOKUP(A48,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2407:BF2415"},{"$f":"_xlfn.XLOOKUP(A48,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE671:BI679"},{"$f":"_xlfn.XLOOKUP(A48,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2417:BF2417"},{"$f":"_xlfn.XLOOKUP(A48,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE684:BI684"}]
["2009-03-31",{"$f":"_xlfn.XLOOKUP(A49,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2468:BF2476"},{"$f":"_xlfn.XLOOKUP(A49,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE686:BI694"},{"$f":"_xlfn.XLOOKUP(A49,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2478:BF2478"},{"$f":"_xlfn.XLOOKUP(A49,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE699:BI699"}]
["2009-06-30",{"$f":"_xlfn.XLOOKUP(A50,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2529:BF2537"},{"$f":"_xlfn.XLOOKUP(A50,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE701:BI709"},{"$f":"_xlfn.XLOOKUP(A50,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2539:BF2539"},{"$f":"_xlfn.XLOOKUP(A50,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE714:BI714"}]
["2009-09-30",{"$f":"_xlfn.XLOOKUP(A51,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2590:BF2598"},{"$f":"_xlfn.XLOOKUP(A51,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE716:BI724"},{"$f":"_xlfn.XLOOKUP(A51,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2600:BF2600"},{"$f":"_xlfn.XLOOKUP(A51,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE729:BI729"}]
["2009-12-31",{"$f":"_xlfn.XLOOKUP(A52,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2651:BF2659"},{"$f":"_xlfn.XLOOKUP(A52,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE731:BI739"},{"$f":"_xlfn.XLOOKUP(A52,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2661:BF2661"},{"$f":"_xlfn.XLOOKUP(A52,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE744:BI744"}]
["2010-12-31",{"$f":"_xlfn.XLOOKUP(A53,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2712:BF2720"},{"$f":"_xlfn.XLOOKUP(A53,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE746:BI754"},{"$f":"_xlfn.XLOOKUP(A53,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2722:BF2722"},{"$f":"_xlfn.XLOOKUP(A53,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE759:BI759"}]
["2011-12-31",{"$f":"_xlfn.XLOOKUP(A54,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2773:BF2781"},{"$f":"_xlfn.XLOOKUP(A54,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE761:BI769"},{"$f":"_xlfn.XLOOKUP(A54,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2783:BF2783"},{"$f":"_xlfn.XLOOKUP(A54,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE774:BI774"}]
["2012-12-31",{"$f":"_xlfn.XLOOKUP(A55,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2834:BF2842"},{"$f":"_xlfn.XLOOKUP(A55,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE776:BI784"},{"$f":"_xlfn.XLOOKUP(A55,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2844:BF2844"},{"$f":"_xlfn.XLOOKUP(A55,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE789:BI789"}]
["2013-12-31",{"$f":"_xlfn.XLOOKUP(A56,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2895:BF2903"},{"$f":"_xlfn.XLOOKUP(A56,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE791:BI799"},{"$f":"_xlfn.XLOOKUP(A56,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2905:BF2905"},{"$f":"_xlfn.XLOOKUP(A56,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE804:BI804"}]
["2014-12-31",{"$f":"_xlfn.XLOOKUP(A57,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB2956:BF2964"},{"$f":"_xlfn.XLOOKUP(A57,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE806:BI814"},{"$f":"_xlfn.XLOOKUP(A57,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB2966:BF2966"},{"$f":"_xlfn.XLOOKUP(A57,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE819:BI819"}]
["2015-12-31",{"$f":"_xlfn.XLOOKUP(A58,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB3017:BF3025"},{"$f":"_xlfn.XLOOKUP(A58,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE821:BI829"},{"$f":"_xlfn.XLOOKUP(A58,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB3027:BF3027"},{"$f":"_xlfn.XLOOKUP(A58,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE834:BI834"}]
["2016-12-31",{"$f":"_xlfn.XLOOKUP(A59,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB3078:BF3086"},{"$f":"_xlfn.XLOOKUP(A59,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE836:BI844"},{"$f":"_xlfn.XLOOKUP(A59,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB3088:BF3088"},{"$f":"_xlfn.XLOOKUP(A59,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE849:BI849"}]
["2017-12-31",{"$f":"_xlfn.XLOOKUP(A60,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB3139:BF3147"},{"$f":"_xlfn.XLOOKUP(A60,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE851:BI859"},{"$f":"_xlfn.XLOOKUP(A60,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB3149:BF3149"},{"$f":"_xlfn.XLOOKUP(A60,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE864:BI864"}]
["2018-12-31",{"$f":"_xlfn.XLOOKUP(A61,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB3200:BF3208"},{"$f":"_xlfn.XLOOKUP(A61,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE866:BI874"},{"$f":"_xlfn.XLOOKUP(A61,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB3210:BF3210"},{"$f":"_xlfn.XLOOKUP(A61,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE879:BI879"}]
["2019-12-31",{"$f":"_xlfn.XLOOKUP(A62,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB3261:BF3269"},{"$f":"_xlfn.XLOOKUP(A62,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE881:BI889"},{"$f":"_xlfn.XLOOKUP(A62,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB3271:BF3271"},{"$f":"_xlfn.XLOOKUP(A62,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE894:BI894"}]
["2020-12-31",{"$f":"_xlfn.XLOOKUP(A63,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB3322:BF3330"},{"$f":"_xlfn.XLOOKUP(A63,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE896:BI904"},{"$f":"_xlfn.XLOOKUP(A63,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB3332:BF3332"},{"$f":"_xlfn.XLOOKUP(A63,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE909:BI909"}]
["2021-12-31",{"$f":"_xlfn.XLOOKUP(A64,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB3383:BF3391"},{"$f":"_xlfn.XLOOKUP(A64,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE911:BI919"},{"$f":"_xlfn.XLOOKUP(A64,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB3393:BF3393"},{"$f":"_xlfn.XLOOKUP(A64,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE924:BI924"}]
["2022-12-31",{"$f":"_xlfn.XLOOKUP(A65,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB3444:BF3452"},{"$f":"_xlfn.XLOOKUP(A65,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE926:BI934"},{"$f":"_xlfn.XLOOKUP(A65,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB3454:BF3454"},{"$f":"_xlfn.XLOOKUP(A65,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE939:BI939"}]
["2023-12-31",{"$f":"_xlfn.XLOOKUP(A66,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB3505:BF3513"},{"$f":"_xlfn.XLOOKUP(A66,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE941:BI949"},{"$f":"_xlfn.XLOOKUP(A66,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB3515:BF3515"},{"$f":"_xlfn.XLOOKUP(A66,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE954:BI954"}]
["2024-12-31",{"$f":"_xlfn.XLOOKUP(A67,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$K$8:$K$62)","v":"BB3566:BF3574"},{"$f":"_xlfn.XLOOKUP(A67,Inputs_rows!$H$8:$H$62,Inputs_rows!$I$8:$I$62)","v":"BE956:BI964"},{"$f":"_xlfn.XLOOKUP(A67,AA4_asset_rows!$J$8:$J$62,AA4_asset_rows!$L$8:$L$62)","v":"BB3576:BF3576"},{"$f":"_xlfn.XLOOKUP(A67,Inputs_rows!$H$8:$H$62,Inputs_rows!$J$8:$J$62)","v":"BE969:BI969"}]

{"sheet":"Inputs_rows_$2023","index":7,"n_rows":62,"n_cols":13,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
["AA4 asset tab rows (depreciation)"]
[]
["Tab name","Inputs"]
["Paste first column","BE"]
["Paste last column","BI"]
[]
["First entry row","Last entry row","Total row","Date heding row","First entry name","Last entry name","Total heading","Date heading"]
[973,982,986,972,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A8)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B8)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C8)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D8)","v":"2000-03-31"},null,null,null,null,{"$f":"988-973","v":15}]
[{"$f":"A8+15","v":988},{"$f":"B8+15","v":997},1001,987,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A9)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B9)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C9)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D9)","v":"2000-06-30"}]
[{"$f":"A9+15","v":1003},1012,1016,1002,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A10)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B10)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C10)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D10)","v":"2000-09-30"}]
[1018,1027,1031,1017,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A11)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B11)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C11)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D11)","v":"2000-12-31"}]
[1033,1042,1046,1032,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A12)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B12)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C12)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D12)","v":"2001-03-31"}]
[1048,1057,1061,1047,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A13)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B13)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C13)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D13)","v":"2001-06-30"}]
[1063,1072,1076,1062,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A14)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B14)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C14)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D14)","v":"2001-09-30"}]
[1078,1087,1091,1077,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A15)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B15)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C15)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D15)","v":"2001-12-31"}]
[1093,1102,1106,1092,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A16)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B16)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C16)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D16)","v":"2002-03-31"}]
[1108,1117,1121,1107,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A17)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B17)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C17)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D17)","v":"2002-06-30"}]
[1123,1132,1136,1122,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A18)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B18)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C18)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D18)","v":"2002-09-30"}]
[1138,1147,1151,1137,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A19)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B19)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C19)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D19)","v":"2002-12-31"}]
[1153,1162,1166,1152,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A20)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B20)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C20)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D20)","v":"2003-03-31"}]
[1168,1177,1181,1167,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A21)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B21)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C21)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D21)","v":"2003-06-30"}]
[1183,1192,1196,1182,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A22)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B22)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C22)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D22)","v":"2003-09-30"}]
[1198,1207,1211,1197,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A23)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B23)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C23)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D23)","v":"2003-12-31"}]
[1213,1222,1226,1212,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A24)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B24)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C24)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D24)","v":"2004-03-31"}]
[1228,1237,1241,1227,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A25)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B25)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C25)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D25)","v":"2004-06-30"}]
[{"$f":"A25+15","v":1243},1252,1256,1242,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A26)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B26)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C26)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D26)","v":"2004-09-30"}]
[1258,1267,1271,1257,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A27)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B27)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C27)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D27)","v":"2004-12-31"}]
[1273,1282,1286,1272,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A28)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B28)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C28)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D28)","v":"2005-03-31"}]
[1288,1297,1301,1287,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A29)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B29)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C29)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D29)","v":"2005-06-30"}]
[1303,1312,1316,1302,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A30)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B30)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C30)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D30)","v":"2005-09-30"}]
[1318,1327,1331,1317,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A31)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B31)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C31)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D31)","v":"2005-12-31"}]
[1333,1342,1346,1332,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A32)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B32)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C32)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D32)","v":"2006-03-31"}]
[1348,1357,1361,1347,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A33)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B33)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C33)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D33)","v":"2006-06-30"}]
[1363,1372,1376,1362,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A34)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B34)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C34)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D34)","v":"2006-09-30"}]
[1378,1387,1391,1377,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A35)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B35)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C35)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D35)","v":"2006-12-31"}]
[1393,1402,1406,1392,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A36)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B36)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C36)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D36)","v":"2007-03-31"}]
[1408,1417,1421,1407,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A37)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B37)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C37)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D37)","v":"2007-06-30"}]
[1423,1432,1436,1422,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A38)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B38)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C38)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D38)","v":"2007-09-30"}]
[1438,1447,1451,1437,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A39)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B39)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C39)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D39)","v":"2007-12-31"}]
[1453,1462,1466,1452,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A40)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B40)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C40)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D40)","v":"2008-03-31"}]
[1468,1477,1481,1467,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A41)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B41)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C41)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D41)","v":"2008-06-30"}]
[{"$f":"A41+15","v":1483},1492,1496,1482,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A42)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B42)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C42)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D42)","v":"2008-09-30"}]
[1498,1507,1511,1497,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A43)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B43)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C43)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D43)","v":"2008-12-31"}]
[1513,1522,1526,1512,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A44)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B44)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C44)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D44)","v":"2009-03-31"}]
[1528,1537,1541,1527,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A45)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B45)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C45)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D45)","v":"2009-06-30"}]
[1543,1552,1556,1542,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A46)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B46)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C46)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D46)","v":"2009-09-30"}]
[1558,1567,1571,1557,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A47)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B47)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C47)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D47)","v":"2009-12-31"}]
[1573,1582,1586,1572,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A48)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B48)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C48)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D48)","v":"2010-12-31"}]
[1588,1597,1601,1587,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A49)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B49)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C49)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D49)","v":"2011-12-31"}]
[1603,1612,1616,1602,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A50)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B50)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C50)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D50)","v":"2012-12-31"}]
[1618,1627,1631,1617,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A51)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B51)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C51)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D51)","v":"2013-12-31"}]
[1633,1642,1646,1632,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A52)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B52)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C52)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D52)","v":"2014-12-31"}]
[1648,1657,1661,1647,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A53)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B53)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C53)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D53)","v":"2015-12-31"}]
[1663,1672,1676,1662,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A54)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B54)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C54)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D54)","v":"2016-12-31"}]
[1678,1687,1691,1677,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A55)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B55)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C55)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D55)","v":"2017-12-31"}]
[1693,1702,1706,1692,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A56)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B56)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C56)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D56)","v":"2018-12-31"}]
[1708,1717,1721,1707,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A57)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B57)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C57)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D57)","v":"2019-12-31"}]
[{"$f":"A57+15","v":1723},1732,1736,1722,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A58)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B58)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C58)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D58)","v":"2020-12-31"},null,null,null,{"$f":"1722+75","v":1797}]
[1738,1747,1751,1737,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A59)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B59)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C59)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D59)","v":"2021-12-31"}]
[1753,1762,1766,1752,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A60)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B60)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C60)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D60)","v":"2022-12-31"}]
[1768,1777,1781,1767,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A61)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B61)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C61)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D61)","v":"2023-12-31"}]
[1783,1792,1796,1782,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A62)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B62)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C62)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D62)","v":"2024-12-31"}]

{"sheet":"2019 Capex NGR 77(2)(a)","index":8,"n_rows":84,"n_cols":14,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
["Rule 77 Adjustment"]
["Ref"]
["Inputs"]
[null,null,"Forecast capex",null,null,null,null,"AA3 forecast capex 2019 ($m) $2018","AA3 forecast capex 2019 ($m) $2019","Actual capex 2019 ($m ) $2019","Variance $ 2019","Benefit adjustment $ 2019","Benefit adjustment $ 2023"]
[null,null,null,"Pipeline and laterals",null,null,null,0,{"$f":"H6*(Inputs!$BD$16/Inputs!$BC$16)","v":0},{"$f":"Inputs!BD96","v":2.8000000000000001E-2},{"$f":"J6-I6","v":2.8000000000000001E-2},{"$f":"K6/$K$22*$G$48","v":4.1814250421080444E-3},{"$f":"K6/$K$22*$G$51","v":4.9068411128813313E-3}]
[null,null,null,"Main line valve and scraper stations",null,null,null,0,{"$f":"H7*(Inputs!$BD$16/Inputs!$BC$16)","v":0},{"$f":"Inputs!BD97","v":0},0,0,0]
[null,null,null,"Compressor stations",null,null,null,0.90002337942494104,{"$f":"H8*(Inputs!$BD$16/Inputs!$BC$16)","v":0.91658822689901986},{"$f":"Inputs!BD98","v":0.13300000000000001},-0.78358822689901986,-0.11701840838059292,-0.13731939026135345]
[null,null,null,"Receipt and delivery point facilities",null,null,null,0.12306634492736951,{"$f":"H9*(Inputs!$BD$16/Inputs!$BC$16)","v":0.12533136968063399},{"$f":"Inputs!BD99","v":0.35099999999999998},0.22566863031936599,3.3700587929843553E-2,3.954714689781013E-2]
[null,null,null,"SCADA and communications",null,null,null,0,{"$f":"H10*(Inputs!$BD$16/Inputs!$BC$16)","v":0},{"$f":"Inputs!BD100","v":0.39700000000000002},0.39700000000000002,5.9286633632746194E-2,6.9571997207638889E-2]
[null,null,null,"Cathodic protection",null,null,null,7.3539882869799789E-2,{"$f":"H11*(Inputs!$BD$16/Inputs!$BC$16)","v":7.4893377646544579E-2},{"$f":"Inputs!BD101","v":1E-3},-7.3893377646544578E-2,-1.1034986419186009E-2,-1.2949395121633261E-2]
[null,null,null,"Maintenance bases and depots",null,null,null,0.30598762452818773,{"$f":"H12*(Inputs!$BD$16/Inputs!$BC$16)","v":0.31161929859925869},{"$f":"Inputs!BD102","v":5.585121293042708E-2},-0.25576808566883158,-3.8195538513846002E-2,-4.4821905647242054E-2]
[null,null,null,"Other assets",null,null,null,0.21905462340875448,{"$f":"H13*(Inputs!$BD$16/Inputs!$BC$16)","v":0.22308630359419171},{"$f":"Inputs!BD103","v":0.33700000000000002},0.11391369640580831,1.7011485099654999E-2,1.9962728887296523E-2]
[null,null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Inputs!BD104","v":0},0,0,0]
[null,null,null,"Non-depreciable assets",null,null,null,0,{"$f":"H15*(Inputs!$BD$16/Inputs!$BC$16)","v":0},{"$f":"Inputs!BD105","v":0},0,0,0]
[null,null,null,"Shared support assets - IOT & cyber security",null,null,null,null,null,{"$f":"Inputs!BD106","v":0},0,0,0]
[null,null,null,"Shared support assets (net IOT & cyber security)",null,null,null,null,null,{"$f":"Inputs!BD107","v":0},0,0,0]
[null,null,null,"Miscellaneous assets",null,null,null,null,null,{"$f":"Inputs!BD108","v":0},0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(H6:H21)","v":1.6216718551590523},{"$f":"SUM(I6:I21)","v":1.6515185764196489},{"$f":"SUM(J6:J21)","v":1.302851212930427},{"$f":"SUM(K6:K21)","v":-0.34866736348922167},{"$f":"SUM(L6:L21)","v":-5.2068801609272145E-2},{"$f":"SUM(M6:M21)","v":-6.110197692460187E-2}]
[null,null,null,null,null,null,null,"Source: AA4 model"]
[]
[null,null,null,null,null,null,null,null,2019,2020,2021,202,2023,2024]
[null,null,"Actual capex [$m 31/12/2019]"]
[null,null,null,"2019 Actual Capex",null,null,null,null,{"$f":"J22","v":1.302851212930427}]
[null,null,null,"Adjustments"]
[null,null,null,"2019 Actual modelled capex",null,null,null,null,{"$f":"I27-I28","v":1.302851212930427}]
[]
[null,null,"Actual Inflation",null,null,null,null,null,2019,2020,2021,202,2023,2024]
[null,null,null,"CPI Dec Quarter",null,null,null,null,{"$f":"Inputs!BD16","v":116.2},{"$f":"Inputs!BE16","v":117.2},{"$f":"Inputs!BF16","v":121.3},{"$f":"Inputs!BG16","v":130.80000000000001},{"$f":"Inputs!BH16","v":136.35900000000001},{"$f":"Inputs!BI16","v":140.79066750000001}]
[null,null,null,"Inflation (Dec-Dec)",null,null,null,null,null,{"$f":"(J32-I32)/I32","v":8.6058519793459545E-3},{"$f":"(K32-J32)/J32","v":3.4982935153583569E-2},7.8318219291014138E-2,4.2499999999999975E-2,3.2500000000000022E-2]
[]
[null,null,"Actual WACC"]
[null,null,null,"Nominal WACC",null,null,null,null,null,{"$f":"WACC!I34","v":5.6321199999999995E-2},{"$f":"WACC!J34","v":4.0889499999999995E-2},{"$f":"WACC!K34","v":4.0686E-2},{"$f":"WACC!L34","v":3.9761999999999999E-2},{"$f":"WACC!M34","v":3.9300000000000002E-2}]
[null,null,null,"Discounting Factor",null,null,null,null,null,{"$f":"1/(1+J36)","v":0.9466817479380325},{"$f":"J37/(1+K36)","v":0.90949303258226011},{"$f":"K37/(1+L36)","v":0.87393606965238324},0.84051549263425973,0.80873231274344248]
[]
[null,null,null,"Real WACC",null,null,null,null,null,{"$f":"WACC!J35","v":2.9157108957880151E-2},{"$f":"WACC!K35","v":2.8955902709115966E-2},{"$f":"WACC!L35","v":2.8042317579592746E-2},{"$f":"WACC!M35","v":2.7585525014830692E-2},{"$f":"WACC!N35","v":2.7400632786236834E-2}]
[null,null,null,"Discounting Factor",null,null,null,null,null,{"$f":"1/(1+J39)","v":0.97166894276481797},{"$f":"J40/(1+K39)","v":0.94432515543817919},{"$f":"K40/(1+L39)","v":0.91856642405682676},0.89390751591559203,0.87006712609411085]
[]
["Calculation of total adjustment to AA5 RAB",null,null,null,null,null,null,null,2019,2020,2021,202,2023,2024]
[null,null,null,"Actual less forecast 2019 capex","$ million real 2019",null,null,null,{"$f":"K22","v":-0.34866736348922167}]
[null,null,null,"Potential writedown of overhead included in capex","$ million real 2019"]
[null,null,null,"Total forecast capex reduction","$ million real 2019",null,null,null,{"$f":"I43+I44","v":-0.34866736348922167}]
[null,null,null,"Real return on asset difference","$ million real 2019",null,null,null,null,{"$f":"$I$45*J39","v":-1.016613230731204E-2},{"$f":"$I$45*K39","v":-1.0095978255037875E-2},{"$f":"$I$45*L39","v":-9.7774409366040548E-3},{"$f":"$I$45*M39","v":-9.6181722773869896E-3},{"$f":"$I$45*N39","v":-9.5537063915135233E-3}]
[null,null,null,"Return on return received (compounding)","$ million real 2019",null,null,null,null,0,{"$f":"K39*J48","v":-2.9436953801852806E-4},{"$f":"L39*SUM($J$48:K48)","v":-5.7645134329311048E-4},{"$f":"M39*SUM($J$48:L48)","v":-8.5267885051354864E-4},{"$f":"N39*SUM($J$48:M48)","v":-1.1338717095924519E-3}]
[null,null,null,"Total benefit asset base adjustment","$ million real 2019",null,{"$f":"SUM(J48:N48)","v":-5.2068801609272124E-2},null,null,{"$f":"SUM(J43:J47)","v":-1.016613230731204E-2},{"$f":"SUM(K46:K47)","v":-1.0390347793056403E-2},-1.0353892279897164E-2,-1.0470851127900539E-2,-1.0687578101105976E-2]
[null,null,null,"Total asset base adjustment","$ million real 2019",null,null,null,{"$f":"I45","v":-0.34866736348922167}]
[null,null,null,"Inflator 2019 to 2023",null,{"$f":"M32/I32","v":1.1734853700516352}]
[null,null,null,"Benefit received to deduct from actual 2019 capex","$ million real 2023",null,{"$f":"SUM(I51:N51)","v":-6.110197692460187E-2},null,null,{"$f":"J48*$F$50","v":-1.1929807532639954E-2},{"$f":"K48*$F$50","v":-1.2192921124899985E-2},{"$f":"L48*$F$50","v":-1.2150141113549893E-2},{"$f":"M48*$F$50","v":-1.2287390610579946E-2},{"$f":"N48*$F$50","v":-1.2541716542932098E-2}]
[null,null,null,"Actual less forecast 2019 capex","$ million real 2023",null,-0.40915605006907729,null,{"$f":"I49*$F$50","v":-0.40915605006907729}]
[]
[null,null,null,"Total adjustment to AA5 opening asset base","$ million real 2023",null,{"$f":"G51+G52","v":-0.47025802699367913}]
[]
["Nominal cross check of total adjustment to RAB"]
[null,null,"2019 Difference Account"]
[null,null,null,"Opening Value (start period)","$ Million nominal",null,null,null,null,{"$f":"I64","v":-0.47025802699367913},{"$f":"J64","v":-0.47430499796608599},-0.49089757895295416,-0.52934380319081953,-0.55184091482642939]
[null,null,null,"Inflation on Opening Value (start period)","$ Million nominal",null,null,null,null,{"$f":"J58*J33","v":-4.0469709724068768E-3},{"$f":"K58*K33","v":-1.6592580986868173E-2},{"$f":"L58*L33","v":-3.8446224237865388E-2},{"$f":"M58*M33","v":-2.2497111635609818E-2},{"$f":"N58*N33","v":-1.7934829731858969E-2}]
[null,null,null,"Opening Value (end period)","$ Million nominal",null,null,null,null,{"$f":"SUM(J58:J59)","v":-0.47430499796608599},-0.49089757895295416,-0.52934380319081953,-0.55184091482642939,-0.56977574455828839]
[null,null,null,"Capex","$ Million nominal"]
[null,null,null,"Depreciation","$ Million nominal"]
[null,null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$ Million nominal"]
[null,null,null,"Closing Value","$ Million nominal",null,null,null,{"$f":"G54","v":-0.47025802699367913},{"$f":"SUM(J60:J63)","v":-0.47430499796608599},-0.49089757895295416,-0.52934380319081953,-0.55184091482642939,-0.56977574455828839]
[]
["Nominal cross check of cost of service"]
[null,null,"Cost of Service",null,null,"PV"]
[null,null,null,"Return on Asset","$ Million nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J68:N68)","v":-9.5397191006436691E-2},null,null,null,{"$f":"J58*J36","v":-2.6485496389916399E-2},{"$f":"K58*K36","v":-1.939409421433427E-2},{"$f":"L58*L36","v":-1.9972658897279894E-2},{"$f":"M58*M36","v":-2.1047768302473364E-2},{"$f":"N58*N36","v":-2.1687347952678675E-2}]
[null,null,null,"less Inflationary Gain in Return on Asset","$ Million nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J69:N69)","v":8.5935219654499059E-2},null,null,null,{"$f":"-J59","v":4.0469709724068768E-3},{"$f":"-K59","v":1.6592580986868173E-2},3.8446224237865388E-2,2.2497111635609818E-2,1.7934829731858969E-2]
[null,null,null,"Net Cost of Service Adjustment","$ Million nominal",-9.4619713519376245E-3,null,null,null,{"$f":"SUM(J68:J69)","v":-2.2438525417509521E-2},{"$f":"SUM(K68:K69)","v":-2.8015132274660966E-3},1.8473565340585495E-2,1.4493433331364547E-3,-3.7525182208197061E-3]
[]
[null,null,"Cost of Service",null,null,"PV",null,null,null,"PV","PV","PV","PV","PV"]
[null,null,null,"Return on Asset difference","$ Million nominal",{"$f":"SUM(J73:N73)","v":-9.5397191006436691E-2},null,null,null,{"$f":"J68*J$37","v":-2.5073336017412507E-2},{"$f":"K68*K$37","v":-1.7638793561180942E-2},-1.7454827017196493E-2,-1.7690975343605156E-2,-1.7539259067041586E-2]
[null,null,null,"less Inflationary Gain in Return on Asset","$ Million nominal",{"$f":"SUM(J74:N74)","v":8.5935219654499059E-2},null,null,null,{"$f":"J69*J$37","v":3.831193554012621E-3},1.5090836800113486E-2,3.3599542103414273E-2,1.8909170869252524E-2,1.4504476327706158E-2]
[null,null,null,"Net Cost of Service Adjustment","$ Million nominal",-9.4619713519376227E-3,null,null,null,{"$f":"SUM(J73:J74)","v":-2.1242142463399886E-2},{"$f":"SUM(K73:K74)","v":-2.5479567610674561E-3},1.614471508621778E-2,1.2181955256473677E-3,-3.0347827393354277E-3]
[]
[]
["Credit Foncier Check ($ nominal)"]
[null,null,"Net Cash Flow",null,null,"PV"]
[null,null,null,"RAB Difference at start of period",null,{"$f":"SUMPRODUCT($J$37:$N$37,J80:N80)+I80","v":0.47025802699367913},null,null,{"$f":"-I64","v":0.47025802699367913}]
[null,null,null,"Additional revenue requirement over period",null,{"$f":"SUMPRODUCT($J$37:$N$37,J81:N81)+I81","v":-9.4619713519376245E-3},null,null,null,{"$f":"J70","v":-2.2438525417509521E-2},{"$f":"K70","v":-2.8015132274660966E-3},1.8473565340585495E-2,1.4493433331364547E-3,-3.7525182208197061E-3]
[null,null,null,"RAB Difference at end of period",null,-0.46079605564174148,null,null,null,null,null,null,null,{"$f":"N64","v":-0.56977574455828839}]
[null,null,null,"Net Cash Flow (should be 0)",null,{"$f":"SUM(F80:F82)","v":0}]
[null,null,null,null,"Check",{"$f":"IF(F83=0,\"OK\",\"Check\")","v":"OK"}]

{"sheet":"Adjustments","index":9,"n_rows":155,"n_cols":63,"rows_kept":155,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[null,"Adjustments"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period"]
[{"$f":"ROW()","v":7},"Start Date","1999-01-01",{"$f":"C8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01",{"$f":"BA8+1","v":"2020-01-01"},{"$f":"BB8+1","v":"2021-01-01"},{"$f":"BC8+1","v":"2022-01-01"},{"$f":"BD8+1","v":"2023-01-01"},{"$f":"BE8+1","v":"2024-01-01"},{"$f":"BF8+1","v":"2025-01-01"},{"$f":"BG8+1","v":"2026-01-01"},{"$f":"BH8+1","v":"2027-01-01"},{"$f":"BI8+1","v":"2028-01-01"},"2029-01-01"]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C9-1","v":"1999-12-31"},{"$f":"D7+D9-1","v":"2000-03-31"},"2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30",{"$f":"N7+N9-1","v":"2002-09-30"},"2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$f":"BB7+BB9-1","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-31",{"$f":"DATE(YEAR(BG7),12, 31)","v":"2025-12-31"},{"$f":"DATE(YEAR(BH7),12, 31)","v":"2026-12-31"},"2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":9},"Days",365,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"BG8-BG7+1","v":365},{"$f":"BH8-BH7+1","v":365},365,366,365]
[{"$f":"ROW()","v":10},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":1},{"$f":"ROUND(YEARFRAC(D7,D8),2)","v":0.25},{"$f":"ROUND(YEARFRAC(E7,E8),2)","v":0.25},{"$f":"ROUND(YEARFRAC(F7,F8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(YEARFRAC(BB7,BB8),2)","v":1},1,1,1,1,1,1,1,1,{"$f":"ROUND(YEARFRAC(BK7,BK8),2)","v":1}]
[{"$f":"ROW()","v":11},"Period End CPI",null,{"$f":"Inputs!G16","v":69.7},{"$f":"Inputs!H16","v":70.2},{"$f":"Inputs!I16","v":72.900000000000006},{"$f":"Inputs!J16","v":73.099999999999994},{"$f":"Inputs!K16","v":73.900000000000006},{"$f":"Inputs!L16","v":74.5},{"$f":"Inputs!M16","v":74.7},{"$f":"Inputs!N16","v":75.400000000000006},{"$f":"Inputs!O16","v":76.099999999999994},{"$f":"Inputs!P16","v":76.599999999999994},{"$f":"Inputs!Q16","v":77.099999999999994},{"$f":"Inputs!R16","v":77.599999999999994},{"$f":"Inputs!S16","v":78.599999999999994},{"$f":"Inputs!T16","v":78.599999999999994},{"$f":"Inputs!U16","v":79.099999999999994},{"$f":"Inputs!V16","v":79.5},{"$f":"Inputs!W16","v":80.2},{"$f":"Inputs!X16","v":80.599999999999994},{"$f":"Inputs!Y16","v":80.900000000000006},{"$f":"Inputs!Z16","v":81.5},{"$f":"Inputs!AA16","v":82.1},{"$f":"Inputs!AB16","v":82.6},{"$f":"Inputs!AC16","v":83.4},{"$f":"Inputs!AD16","v":83.8},{"$f":"Inputs!AE16","v":84.5},{"$f":"Inputs!AF16","v":85.9},{"$f":"Inputs!AG16","v":86.7},{"$f":"Inputs!AH16","v":86.6},{"$f":"Inputs!AI16","v":86.6},{"$f":"Inputs!AJ16","v":87.7},{"$f":"Inputs!AK16","v":88.3},{"$f":"Inputs!AL16","v":89.1},{"$f":"Inputs!AM16","v":90.3},{"$f":"Inputs!AN16","v":91.6},{"$f":"Inputs!AO16","v":92.7},{"$f":"Inputs!AP16","v":92.4},{"$f":"Inputs!AQ16","v":92.5},{"$f":"Inputs!AR16","v":92.9},{"$f":"Inputs!AS16","v":93.8},{"$f":"Inputs!AT16","v":94.3},{"$f":"Inputs!AU16","v":96.9},{"$f":"Inputs!AV16","v":99.8},{"$f":"Inputs!AW16","v":102},{"$f":"Inputs!AX16","v":104.8},{"$f":"Inputs!AY16","v":106.6},{"$f":"Inputs!AZ16","v":108.4},{"$f":"Inputs!BA16","v":110},{"$f":"Inputs!BB16","v":112.1},{"$f":"Inputs!BC16","v":114.1},{"$f":"Inputs!BD16","v":116.2},{"$f":"Inputs!BE16","v":117.2},{"$f":"Inputs!BF16","v":121.3},{"$f":"Inputs!BG16","v":130.80000000000001},{"$f":"Inputs!BH16","v":136.35900000000001},{"$f":"Inputs!BI16","v":140.79066750000001},{"$f":"Inputs!BJ16","v":144.42306672150002},{"$f":"Inputs!BK16","v":148.14918184291471},{"$f":"Inputs!BL16","v":151.97143073446193},{"$f":"Inputs!BM16","v":155.89229364741107},{"$f":"Inputs!BN16","v":159.91431482351427}]
[{"$f":"ROW()","v":12},"Period End Inflation",null,{"$f":"Inputs!G17","v":0},{"$f":"Inputs!H17","v":7.1736011477760986E-3},{"$f":"Inputs!I17","v":3.8461538461538547E-2},{"$f":"Inputs!J17","v":2.7434842249656199E-3},{"$f":"Inputs!K17","v":1.0943912448700521E-2},{"$f":"Inputs!L17","v":8.1190798376182816E-3},{"$f":"Inputs!M17","v":2.6845637583892135E-3},{"$f":"Inputs!N17","v":9.3708165997323789E-3},{"$f":"Inputs!O17","v":9.2838196286471053E-3},{"$f":"Inputs!P17","v":6.5703022339027584E-3},{"$f":"Inputs!Q17","v":6.5274151436032213E-3},{"$f":"Inputs!R17","v":6.4850843060959562E-3},{"$f":"Inputs!S17","v":1.2886597938144284E-2},{"$f":"Inputs!T17","v":0},{"$f":"Inputs!U17","v":6.3613231552162031E-3},{"$f":"Inputs!V17","v":5.0568900126422012E-3},{"$f":"Inputs!W17","v":8.8050314465408785E-3},{"$f":"Inputs!X17","v":4.9875311720697368E-3},{"$f":"Inputs!Y17","v":3.7220843672458592E-3},{"$f":"Inputs!Z17","v":7.4165636588379158E-3},{"$f":"Inputs!AA17","v":7.3619631901840066E-3},{"$f":"Inputs!AB17","v":6.0901339829475543E-3},{"$f":"Inputs!AC17","v":9.6852300242131761E-3},{"$f":"Inputs!AD17","v":4.7961630695443347E-3},{"$f":"Inputs!AE17","v":8.3532219570405797E-3},{"$f":"Inputs!AF17","v":1.6568047337278236E-2},{"$f":"Inputs!AG17","v":9.3131548311990997E-3},{"$f":"Inputs!AH17","v":-1.1534025374856371E-3},{"$f":"Inputs!AI17","v":0},{"$f":"Inputs!AJ17","v":1.2702078521940052E-2},{"$f":"Inputs!AK17","v":6.8415051311288E-3},{"$f":"Inputs!AL17","v":9.060022650056565E-3},{"$f":"Inputs!AM17","v":1.3468013468013407E-2},{"$f":"Inputs!AN17","v":1.439645625692143E-2},{"$f":"Inputs!AO17","v":1.2008733624454315E-2},{"$f":"Inputs!AP17","v":-3.2362459546925182E-3},{"$f":"Inputs!AQ17","v":1.0822510822510178E-3},{"$f":"Inputs!AR17","v":4.3243243243242802E-3},{"$f":"Inputs!AS17","v":9.687836383207582E-3},{"$f":"Inputs!AT17","v":5.3304904051172386E-3},{"$f":"Inputs!AU17","v":2.7571580063626921E-2},{"$f":"Inputs!AV17","v":2.9927760577915352E-2},{"$f":"Inputs!AW17","v":2.2044088176352838E-2},{"$f":"Inputs!AX17","v":2.7450980392156765E-2},{"$f":"Inputs!AY17","v":1.7175572519083859E-2},{"$f":"Inputs!AZ17","v":1.6885553470919357E-2},{"$f":"Inputs!BA17","v":1.4760147601476037E-2},{"$f":"Inputs!BB17","v":1.9090909090909047E-2},{"$f":"Inputs!BC17","v":1.7841213202497874E-2},{"$f":"Inputs!BD17","v":1.8404907975460238E-2},{"$f":"Inputs!BE17","v":8.6058519793459354E-3},{"$f":"Inputs!BF17","v":3.4982935153583528E-2},{"$f":"Inputs!BG17","v":7.8318219291014124E-2},{"$f":"Inputs!BH17","v":4.2500000000000003E-2},{"$f":"Inputs!BI17","v":3.2500000000000001E-2},{"$f":"Inputs!BJ17","v":2.58E-2},{"$f":"Inputs!BK17","v":2.58E-2},{"$f":"Inputs!BL17","v":2.58E-2},{"$f":"Inputs!BM17","v":2.58E-2},{"$f":"Inputs!BN17","v":2.58E-2}]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},{"$f":"\"Inflation Factor (convert to real $ \"&C14&\")\"","v":"Inflation Factor (convert to real $ 31/12/2023)"},{"$f":"Inputs!$D$19","v":"31/12/2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AZ19","v":1.2579243542435425},{"$f":"Inputs!BA19","v":1.2396272727272728},{"$f":"Inputs!BB19","v":1.2164049955396969},{"$f":"Inputs!BC19","v":1.1950832602979844},{"$f":"Inputs!BD19","v":1.1734853700516352},{"$f":"Inputs!BE19","v":1.1634726962457338},{"$f":"Inputs!BF19","v":1.1241467436108823},{"$f":"Inputs!BG19","v":1.0425},{"$f":"Inputs!BH19","v":1},{"$f":"Inputs!BI19","v":0.96852300242130751},{"$f":"Inputs!BJ19","v":0.94416358200556383},{"$f":"Inputs!BK19","v":0.92041682784710854},{"$f":"Inputs!BL19","v":0.89726733071466991},{"$f":"Inputs!BM19","v":0.87470006893611796},{"$f":"Inputs!BN19","v":0.85270039865092417}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},{"$f":"\"Opex Cost Pass Through ($m)\"","v":"Opex Cost Pass Through ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&$C$14","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023",{"$f":"\"$ \"&$C$14","v":"$ 31/12/2023"},{"$f":"\"$ \"&$C$14","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023"]
[{"$f":"ROW()","v":17},"Cost Pass Through"]
[{"$f":"ROW()","v":18},"Totals",null,{"$f":"D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA17","v":0},{"$f":"BB17","v":0},0,0,0,0,{"$f":"BG17","v":0},0,0,0,{"$f":"BK17","v":0}]
[{"$f":"ROW()","v":19},{"$f":"\"ICB Adjustment ($m)\"","v":"ICB Adjustment ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&$C$14","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023",{"$f":"\"$ \"&$C$14","v":"$ 31/12/2023"},{"$f":"\"$ \"&$C$14","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023"]
[{"$f":"ROW()","v":20},"Pipeline and laterals",null,{"$f":"(-D51-D66)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW51-AW66)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},"Main line valve and scraper stations",null,{"$f":"(-D52-D67)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW52-AW67)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},"Compressor stations",null,{"$f":"(-D53-D68)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW53-AW68)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},"Receipt and delivery point facilities",null,{"$f":"(-D54-D69)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW54-AW69)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},"SCADA and communications",null,{"$f":"(-D55-D70)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW55-AW70)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},"Cathodic protection",null,{"$f":"(-D56-D71)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW56-AW71)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":26},"Maintenance bases and depots",null,{"$f":"(-D57-D72)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW57-AW72)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},"Other assets",null,{"$f":"(-D58-D73)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW58-AW73)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},"Equity Raising Cost",null,{"$f":"(-D59-D74)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW59-AW74)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},"Non-depreciable assets",null,{"$f":"(-D60-D75)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW60-AW75)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},"Shared support assets - IOT & cyber security",null,{"$f":"(-D61-D76)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW61-AW76)*AW$10*AW$14","v":0},0,0,0,0,{"$f":"(-BB61-BB76)*BB$10*BB$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},"Shared support assets (net IOT & cyber security)",null,{"$f":"(-D62-D77)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW62-AW77)*AW$10*AW$14","v":0},0,0,0,0,{"$f":"(-BB62-BB77)*BB$10*BB$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},"Miscellaneous assets",null,{"$f":"(-D63-D78)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW63-AW78)*AW$10*AW$14","v":0},0,0,0,0,{"$f":"(-BB63-BB78)*BB$10*BB$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},"Totals",null,{"$f":"SUM(D20:D29)","v":0},{"$f":"SUM(E20:E29)","v":0},{"$f":"SUM(F20:F29)","v":0},{"$f":"SUM(G20:G29)","v":0},{"$f":"SUM(H20:H29)","v":0},{"$f":"SUM(I20:I29)","v":0},{"$f":"SUM(J20:J29)","v":0},{"$f":"SUM(K20:K29)","v":0},{"$f":"SUM(L20:L29)","v":0},{"$f":"SUM(M20:M29)","v":0},{"$f":"SUM(N20:N29)","v":0},{"$f":"SUM(O20:O29)","v":0},{"$f":"SUM(P20:P29)","v":0},{"$f":"SUM(Q20:Q29)","v":0},{"$f":"SUM(R20:R29)","v":0},{"$f":"SUM(S20:S29)","v":0},{"$f":"SUM(T20:T29)","v":0},{"$f":"SUM(U20:U29)","v":0},{"$f":"SUM(V20:V29)","v":0},{"$f":"SUM(W20:W29)","v":0},{"$f":"SUM(X20:X29)","v":0},{"$f":"SUM(Y20:Y29)","v":0},{"$f":"SUM(Z20:Z29)","v":0},{"$f":"SUM(AA20:AA29)","v":0},{"$f":"SUM(AB20:AB29)","v":0},{"$f":"SUM(AC20:AC29)","v":0},{"$f":"SUM(AD20:AD29)","v":0},{"$f":"SUM(AE20:AE29)","v":0},{"$f":"SUM(AF20:AF29)","v":0},{"$f":"SUM(AG20:AG29)","v":0},{"$f":"SUM(AH20:AH29)","v":0},{"$f":"SUM(AI20:AI29)","v":0},{"$f":"SUM(AJ20:AJ29)","v":0},{"$f":"SUM(AK20:AK29)","v":0},{"$f":"SUM(AL20:AL29)","v":0},{"$f":"SUM(AM20:AM29)","v":0},{"$f":"SUM(AN20:AN29)","v":0},{"$f":"SUM(AO20:AO29)","v":0},{"$f":"SUM(AP20:AP29)","v":0},{"$f":"SUM(AQ20:AQ29)","v":0},{"$f":"SUM(AR20:AR29)","v":0},{"$f":"SUM(AS20:AS29)","v":0},{"$f":"SUM(AT20:AT29)","v":0},{"$f":"SUM(AU20:AU29)","v":0},{"$f":"SUM(AV20:AV29)","v":0},{"$f":"SUM(AW20:AW29)","v":0},{"$f":"SUM(AX20:AX29)","v":0},{"$f":"SUM(AY20:AY29)","v":0},{"$f":"SUM(AZ20:AZ29)","v":0},{"$f":"SUM(BA20:BA29)","v":0},{"$f":"SUM(BB20:BB32)","v":0},{"$f":"SUM(BC20:BC32)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},{"$f":"\"Capex Asset Adjustment ($m) \"","v":"Capex Asset Adjustment ($m) "},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&$C$14","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023",{"$f":"\"$ \"&$C$14","v":"$ 31/12/2023"},{"$f":"\"$ \"&$C$14","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023"]
[{"$f":"ROW()","v":35},"Pipeline and laterals",null,{"$f":"(-D82-D97+D112+D127+D142)*D$10","v":0},{"$f":"(-E82-E97+E112+E127+E142)*E$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW82-AW97+AW112+AW127+AW142)*AW$10*AW$14","v":0},{"$f":"(-AX82-AX97+AX112+AX127+AX142)*AX$10*AX$14","v":0},0,0,4.9068411128813331E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},"Main line valve and scraper stations",null,{"$f":"(-D83-D98+D113+D128+D143)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW83-AW98+AW113+AW128+AW143)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},"Compressor stations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.13731939026135345,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},"Receipt and delivery point facilities",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9547146897810137E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},"SCADA and communications",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9571997207638889E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},"Cathodic protection",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2949395121633263E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":41},"Maintenance bases and depots",null,0,0,0,0,0,0,0,{"$f":"(-K88-K103+K118+K133+K148)*K$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.4821905647242061E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},"Other assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9962728887296527E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},"Non-depreciable assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},"Shared support assets - IOT & cyber security",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":46},"Shared support assets (net IOT & cyber security)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AT93-AT108+AT123+AT138+AT153)*AT$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},"Miscellaneous assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},"Totals",null,{"$f":"SUM(D35:D44)","v":0},{"$f":"SUM(E35:E44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.1101976924601883E-2,{"$f":"SUM(BB35:BB47)","v":0},{"$f":"SUM(BC35:BC47)","v":0},{"$f":"SUM(BD35:BD47)","v":0},{"$f":"SUM(BE35:BE47)","v":0},{"$f":"SUM(BF35:BF47)","v":0},{"$f":"SUM(BG35:BG47)","v":0},{"$f":"SUM(BH35:BH47)","v":0},{"$f":"SUM(BI35:BI47)","v":0},{"$f":"SUM(BJ35:BJ47)","v":0},{"$f":"SUM(BK35:BK47)","v":0}]
[{"$f":"ROW()","v":49},"ICB Adjustment  (for AA1 enter aggregated annual amount into each quarter)"]
[{"$f":"ROW()","v":50},"Asset Disposal",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":51},"Pipeline and laterals"]
[{"$f":"ROW()","v":52},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":53},"Compressor stations"]
[{"$f":"ROW()","v":54},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":55},"SCADA and communications"]
[{"$f":"ROW()","v":56},"Cathodic protection"]
[{"$f":"ROW()","v":57},"Maintenance bases and depots"]
[{"$f":"ROW()","v":58},"Other assets"]
[{"$f":"ROW()","v":59},"Equity Raising Cost"]
[{"$f":"ROW()","v":60},"Non-depreciable assets"]
[{"$f":"ROW()","v":61},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":62},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":63},"Miscellaneous assets"]
[{"$f":"ROW()","v":64},"Totals",null,{"$f":"SUM(D51:D60)","v":0},{"$f":"SUM(E51:E60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB51:BB63)","v":0},{"$f":"SUM(BC51:BC63)","v":0},{"$f":"SUM(BD51:BD63)","v":0},{"$f":"SUM(BE51:BE63)","v":0},{"$f":"SUM(BF51:BF63)","v":0},{"$f":"SUM(BG51:BG63)","v":0},{"$f":"SUM(BH51:BH63)","v":0},{"$f":"SUM(BI51:BI63)","v":0},{"$f":"SUM(BJ51:BJ63)","v":0},{"$f":"SUM(BK51:BK63)","v":0}]
[{"$f":"ROW()","v":65},"Redundant Assets",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":66},"Pipeline and laterals"]
[{"$f":"ROW()","v":67},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":68},"Compressor stations"]
[{"$f":"ROW()","v":69},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":70},"SCADA and communications"]
[{"$f":"ROW()","v":71},"Cathodic protection"]
[{"$f":"ROW()","v":72},"Maintenance bases and depots"]
[{"$f":"ROW()","v":73},"Other assets"]
[{"$f":"ROW()","v":74},"Equity Raising Cost"]
[{"$f":"ROW()","v":75},"Non-depreciable assets"]
[{"$f":"ROW()","v":76},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":77},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":78},"Miscellaneous assets"]
[{"$f":"ROW()","v":79},"Totals",null,{"$f":"SUM(D66:D75)","v":0},{"$f":"SUM(E66:E75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB66:BB78)","v":0},{"$f":"SUM(BC66:BC78)","v":0},{"$f":"SUM(BD66:BD78)","v":0},{"$f":"SUM(BE66:BE78)","v":0},{"$f":"SUM(BF66:BF78)","v":0},{"$f":"SUM(BG66:BG78)","v":0},{"$f":"SUM(BH66:BH78)","v":0},{"$f":"SUM(BI66:BI78)","v":0},{"$f":"SUM(BJ66:BJ78)","v":0},{"$f":"SUM(BK66:BK78)","v":0}]
[{"$f":"ROW()","v":80},"Capex Adjustment  (for AA1 enter aggregated annual amount into each quarter)"]
[{"$f":"ROW()","v":81},"Asset Disposal  (New Facility Investment)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":82},"Pipeline and laterals"]
[{"$f":"ROW()","v":83},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":84},"Compressor stations"]
[{"$f":"ROW()","v":85},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":86},"SCADA and communications"]
[{"$f":"ROW()","v":87},"Cathodic protection"]
[{"$f":"ROW()","v":88},"Maintenance bases and depots"]
[{"$f":"ROW()","v":89},"Other assets"]
[{"$f":"ROW()","v":90},"Equity Raising Cost"]
[{"$f":"ROW()","v":91},"Non-depreciable assets"]
[{"$f":"ROW()","v":92},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":93},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":94},"Miscellaneous assets"]
[{"$f":"ROW()","v":95},"Totals",null,{"$f":"SUM(D82:D91)","v":0},{"$f":"SUM(E82:E91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB82:BB94)","v":0},{"$f":"SUM(BC82:BC94)","v":0},{"$f":"SUM(BD82:BD94)","v":0},{"$f":"SUM(BE82:BE94)","v":0},{"$f":"SUM(BF82:BF94)","v":0},{"$f":"SUM(BG82:BG94)","v":0},{"$f":"SUM(BH82:BH94)","v":0},{"$f":"SUM(BI82:BI94)","v":0},{"$f":"SUM(BJ82:BJ94)","v":0},{"$f":"SUM(BK82:BK94)","v":0}]
[{"$f":"ROW()","v":96},"Redundant Assets (New Facility Investment) ",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":97},"Pipeline and laterals"]
[{"$f":"ROW()","v":98},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":99},"Compressor stations"]
[{"$f":"ROW()","v":100},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":101},"SCADA and communications"]
[{"$f":"ROW()","v":102},"Cathodic protection"]
[{"$f":"ROW()","v":103},"Maintenance bases and depots"]
[{"$f":"ROW()","v":104},"Other assets"]
[{"$f":"ROW()","v":105},"Equity Raising Cost"]
[{"$f":"ROW()","v":106},"Non-depreciable assets"]
[{"$f":"ROW()","v":107},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":108},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":109},"Miscellaneous assets"]
[{"$f":"ROW()","v":110},"Totals",null,{"$f":"SUM(D97:D106)","v":0},{"$f":"SUM(E97:E106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB97:BB109)","v":0},{"$f":"SUM(BC97:BC109)","v":0},{"$f":"SUM(BD97:BD109)","v":0},{"$f":"SUM(BE97:BE109)","v":0},{"$f":"SUM(BF97:BF109)","v":0},{"$f":"SUM(BG97:BG109)","v":0},{"$f":"SUM(BH97:BH109)","v":0},{"$f":"SUM(BI97:BI109)","v":0},{"$f":"SUM(BJ97:BJ109)","v":0},{"$f":"SUM(BK97:BK109)","v":0}]
[{"$f":"ROW()","v":111},"Addition to Capital Base (NGR 82, 84 & 86) ",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":112},"Pipeline and laterals"]
[{"$f":"ROW()","v":113},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":114},"Compressor stations"]
[{"$f":"ROW()","v":115},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":116},"SCADA and communications"]
[{"$f":"ROW()","v":117},"Cathodic protection"]
[{"$f":"ROW()","v":118},"Maintenance bases and depots"]
[{"$f":"ROW()","v":119},"Other assets"]
[{"$f":"ROW()","v":120},"Equity Raising Cost"]
[{"$f":"ROW()","v":121},"Non-depreciable assets"]
[{"$f":"ROW()","v":122},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":123},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":124},"Miscellaneous assets"]
[{"$f":"ROW()","v":125},"Totals",null,{"$f":"SUM(D112:D121)","v":0},{"$f":"SUM(E112:E121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB112:BB124)","v":0},{"$f":"SUM(BC112:BC124)","v":0},{"$f":"SUM(BD112:BD124)","v":0},{"$f":"SUM(BE112:BE124)","v":0},{"$f":"SUM(BF112:BF124)","v":0},{"$f":"SUM(BG112:BG124)","v":0},{"$f":"SUM(BH112:BH124)","v":0},{"$f":"SUM(BI112:BI124)","v":0},{"$f":"SUM(BJ112:BJ124)","v":0},{"$f":"SUM(BK112:BK124)","v":0}]
[{"$f":"ROW()","v":126},"Capex Cost Pass Through (NGR 97) ",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":127},"Pipeline and laterals"]
[{"$f":"ROW()","v":128},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":129},"Compressor stations"]
[{"$f":"ROW()","v":130},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":131},"SCADA and communications"]
[{"$f":"ROW()","v":132},"Cathodic protection"]
[{"$f":"ROW()","v":133},"Maintenance bases and depots"]
[{"$f":"ROW()","v":134},"Other assets"]
[{"$f":"ROW()","v":135},"Equity Raising Cost"]
[{"$f":"ROW()","v":136},"Non-depreciable assets"]
[{"$f":"ROW()","v":137},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":138},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":139},"Miscellaneous assets"]
[{"$f":"ROW()","v":140},"Totals",null,{"$f":"SUM(D127:D136)","v":0},{"$f":"SUM(E127:E136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB127:BB139)","v":0},{"$f":"SUM(BC127:BC139)","v":0},{"$f":"SUM(BD127:BD139)","v":0},{"$f":"SUM(BE127:BE139)","v":0},{"$f":"SUM(BF127:BF139)","v":0},{"$f":"SUM(BG127:BG139)","v":0},{"$f":"SUM(BH127:BH139)","v":0},{"$f":"SUM(BI127:BI139)","v":0},{"$f":"SUM(BJ127:BJ139)","v":0},{"$f":"SUM(BK127:BK139)","v":0}]
[{"$f":"ROW()","v":141},"Capex Cost Pass Through (NGR 77(2)(a))",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":142},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L6","v":4.1814250421080444E-3}]
[{"$f":"ROW()","v":143},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L7","v":0}]
[{"$f":"ROW()","v":144},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L8","v":-0.11701840838059292}]
[{"$f":"ROW()","v":145},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L9","v":3.3700587929843553E-2}]
[{"$f":"ROW()","v":146},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L10","v":5.9286633632746194E-2}]
[{"$f":"ROW()","v":147},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L11","v":-1.1034986419186009E-2}]
[{"$f":"ROW()","v":148},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L12","v":-3.8195538513846002E-2}]
[{"$f":"ROW()","v":149},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L13","v":1.7011485099654999E-2}]
[{"$f":"ROW()","v":150},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L14","v":0}]
[{"$f":"ROW()","v":151},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L15","v":0}]
[{"$f":"ROW()","v":152},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L16","v":0}]
[{"$f":"ROW()","v":153},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L17","v":0}]
[{"$f":"ROW()","v":154},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L18","v":0}]
[{"$f":"ROW()","v":155},"Totals",null,{"$f":"SUM(D142:D151)","v":0},{"$f":"SUM(E142:E151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.2068801609272145E-2,{"$f":"SUM(BB142:BB154)","v":0},{"$f":"SUM(BC142:BC154)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Load Yarraloola","index":10,"n_rows":116,"n_cols":93,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[null,"Load - gas from Yarraloola"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,5,5,5,5,5]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$f":"C8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01",{"$f":"AI8+1","v":"2008-01-01"},"2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2010-04-01","2010-07-01","2010-10-01","2011-01-01","2011-04-01","2011-07-01","2011-10-01","2012-01-01","2012-04-01","2012-07-01","2012-10-01","2013-01-01","2013-04-01","2013-07-01","2013-10-01","2014-01-01","2014-04-01","2014-07-01","2014-10-01","2015-01-01","2015-04-01","2015-07-01","2015-10-01",{"$f":"BO8+1","v":"2016-01-01"},"2016-04-01","2016-07-01","2016-10-01","2017-01-01","2017-04-01","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01"]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30",{"$f":"AI7+AI11-1","v":"2007-12-31"},"2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30",{"$f":"BO7+BO11-1","v":"2015-12-31"},"2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31",{"$f":"DATE(YEAR(CK7),12,31)","v":"2025-12-31"},{"$f":"DATE(YEAR(CL7),12,31)","v":"2026-12-31"},{"$f":"DATE(YEAR(CM7),12,31)","v":"2027-12-31"},{"$f":"DATE(YEAR(CN7),12,31)","v":"2028-12-31"},{"$f":"DATE(YEAR(CO7),12,31)","v":"2029-12-31"}]
[{"$f":"ROW()","v":9},"Year",{"$f":"C8","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30",{"$f":"AI8","v":"2007-12-31"},"2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30",{"$f":"BO8","v":"2015-12-31"},"2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":10},"Quarter",null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[{"$f":"ROW()","v":11},"Days",92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,366,365,365,365,366,{"$f":"CK8-CK7+1","v":365},{"$f":"CL8-CL7+1","v":365},{"$f":"CM8-CM7+1","v":365},{"$f":"CN8-CN7+1","v":366},{"$f":"CO8-CO7+1","v":365}]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(AI7,AI8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(BO7,BO8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"Historical Tariffs"]
[{"$f":"ROW()","v":15},"Toll charge",null,0.2118597986705551,0.21306159655604445,0.21495013609038491,0.21666699021251259,0.21877786235566857,0.21944639669441773,0.2217862668800398,0.22362473631160007,0.22429327065034924,0.22629887366659679,0.22830447668284432,0.22997581252971727,0.23148001479190294,0.2331513506387759,0.23615975516314722,0.23615975516314722,0.23749682384064555,0.23866675893345662,0.24083949553439143,0.24200943062720251,0.24301223213532627,0.24485000000000001,0.24652099999999999,0.248025,0.250365,0.25170199999999998,0.25387500000000002,0.257886,0.26022600000000001,0.25989200000000001,0.26005899999999998,0.263235,0.265073,0.26757999999999998,0.27109,0.27510099999999998,0.278277,0.27744099999999999,0.27777499999999999,0.27911200000000003,0.28178599999999998,0.28328999999999999,0.28579700000000002,0.243755,0.24551700000000001,0.24499199999999999,0.24726200000000001,0.24796499999999999,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401]
[{"$f":"ROW()","v":16},"Reservation charge",null,1.2095122599029026E-3,1.2163733505182351E-3,1.2271550643423292E-3,1.2369566223642328E-3,1.2490076379521632E-3,1.2528243152262722E-3,1.2661826856856532E-3,1.2766785481894531E-3,1.2804952254635621E-3,1.2919452572858891E-3,1.303395289108216E-3,1.3129369822934885E-3,1.3215245061602339E-3,1.3310661993455064E-3,1.3482412470789968E-3,1.3482412470789968E-3,1.3558746016272146E-3,1.3625537868569054E-3,1.3749579879977596E-3,1.3816371732274504E-3,1.3873621891386139E-3,1.3990000000000001E-3,1.4090000000000001E-3,1.418E-3,1.431E-3,1.439E-3,1.451E-3,1.474E-3,1.487E-3,1.485E-3,1.4859999999999999E-3,1.5039999999999999E-3,1.5150000000000001E-3,1.529E-3,1.549E-3,1.572E-3,1.5900000000000001E-3,1.585E-3,1.5870000000000001E-3,1.5950000000000001E-3,1.6100000000000001E-3,1.619E-3,1.6329999999999999E-3,1.4419999999999999E-3,1.4610000000000001E-3,1.4580000000000001E-3,1.472E-3,1.4760000000000001E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3]
[{"$f":"ROW()","v":17},"Throughput charge",null,3.1529675384918795E-4,3.1708530917896454E-4,3.1989589612575634E-4,3.2245097516829432E-4,3.2559244485109474E-4,3.2658737974750756E-4,3.3006965188495232E-4,3.328057228500876E-4,3.3380065774650042E-4,3.3678546243573888E-4,3.3977026712497734E-4,3.4225760436600939E-4,3.4449620788293826E-4,3.4698354512397036E-4,3.5146075215782805E-4,3.5146075215782805E-4,3.5345062195065363E-4,3.5519175801937609E-4,3.5842529643271773E-4,3.6016643250144019E-4,3.6165883484605942E-4,3.6400000000000001E-4,3.6600000000000001E-4,3.68E-4,3.7100000000000002E-4,3.7300000000000001E-4,3.7599999999999998E-4,3.8200000000000002E-4,3.8499999999999998E-4,3.8499999999999998E-4,3.8499999999999998E-4,3.8999999999999999E-4,3.9300000000000001E-4,3.97E-4,4.0200000000000001E-4,4.08E-4,4.1300000000000001E-4,4.1199999999999999E-4,4.1199999999999999E-4,4.1399999999999998E-4,4.1800000000000002E-4,4.2000000000000002E-4,4.2400000000000001E-4,4.0200000000000001E-4,4.0200000000000001E-4,4.0099999999999999E-4,4.0499999999999998E-4,4.06E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4]
[{"$f":"ROW()","v":18},"Reserved Capacity [TJ/day]"]
[{"$f":"ROW()","v":19},"Initial joint venturers"]
[{"$f":"ROW()","v":20},null,null,6.8325323028619724,6.3871150827194771,6.2925346392737689,6.8135093167701868,6.9576678876678875,6.4353218210361076,6.1695293836598184,6.6315934065934057,6.8293772893772893,6.3101678541238968,6.1052317247969432,6.9234352603917815,6.9983394383394373,6.334319526627219,6.1222766364070704,7.0434782608695654,7.1191402004588804,6.2671658012317337,6.2088150979455312,9.7534519827998079,13.311111111111112,10.989010989010989,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15.5,15.5,15.5,15.5,15.5]
[{"$f":"ROW()","v":21},null,null,0.17043956043956043,0.32,0.36369565217391303,0.24336956521739128,0.22755555555555559,0.42670329670329671,0.48043478260869571,0.31336956521739129,0.28099999999999997,0.53329670329670331,0.60065217391304349,0.38,0.33788888888888885,0.64,0.71739130434782605,0.45,0.39428571428571424,0.74329670329670328,0.84086956521739131,0.52,0.45166666666666672,0.85,0.95434782608695645,0.59,0.50855555555555554,0.96,1.0778260869565215,0.65663043478260874,0.50511111111111107,0.96,1.0239130434782608,0.65663043478260874,0.42923076923076925,1.1299999999999999,1.2647826086956524,0.74336956521739128,0.6223333333333334,1.17,1.314782608695652,0.78,0.88611262247201417,1.6664788180953882,1.8667662930136746,1.0990568190890107,0.91517117788318358,1.7202058790547519,1.924411686720128,1.1452739261911262,0.96397093442860116,1.8148311833290662,2.0338828381630747,1.1918294338280435,0.9907415868122863,1.8705499147266333,2.0916339463198512,1.2256708475250084,1.020463834416655,1.9266664121684325,2.154382964709447,1.2624409729507591,0.68,1.28,1.38,0.81,0.68,1.28,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.17,1.17,1.17,1.17,1.17]
[{"$f":"ROW()","v":22},null,null,10.065,10.065,10.065,10.065,9.99,9.99,9.99,9.99,10.01,10.01,10.01,10.01,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,10.365760869565218,10.535,10.535,11.145163043478261,11.397880434782609,11.945,11.945,11.945,11.945,10.593351648351648,10.635714285714284,12.9,12.9,12.9,14.240659340659342,14.9,14.170652173913044,13.3,13.3,13.3,13.3,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.4,13.4,13.400000000000002,13.400000000000002,13.4]
[{"$f":"ROW()","v":23},null,null,10.065,10.065,10.065,10.065,9.99,9.99,9.99,9.99,10.01,10.01,10.01,10.01,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8249999999999993,9.8249999999999993,9.8249999999999993,9.8249999999999993,9.8450000000000006,9.8450000000000006,9.8450000000000006,9.8450000000000006,9.8779670329670335,10.30054945054945,10.5,10.5,10.5,10.097802197802199,9.9,10.032608695652174,10.1,10.1,10.1,10.1,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,9.8949999999999996,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,9.85,9.85,9.85,9.8499999999999979,9.85]
[{"$f":"ROW()","v":24},null,null,21.57,21.57,21.57,21.57,22.12,22.12,22.12,22.12,26.03,26.03,26.03,26.03,25.95,25.95,25.95,25.95,25.97,25.97,25.97,25.97,23.107000000000003,24.242054945054946,26.55,23.935619565217394,21.53,21.53,22.229510869565221,23.057413043478263,24.407,24.407000000000004,24.407,24.407,26.222164835164836,26.345549450549449,24.594000000000001,24.594000000000001,23.443999999999999,22.777021978021978,22.5,22.890532608695654,22.864000000000001,22.864000000000004,22.864000000000004,22.864000000000004,25.38,25.38,25.38,25.38,25.19,25.19,25.19,25.19,25.52,25.52,25.52,25.52,25.52,25.52,25.52,25.52,25.52,25.52,25.52,25.52,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,20.059999999999999,20.059999999999999,20.059999999999999,20.059999999999999,20.060000000000002]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.17,4.17,4.17,4.17,4.17]
[{"$f":"ROW()","v":26},null,null,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8000000000000003,3.8000000000000003,3.8000000000000003,3.8000000000000003,3.8]
[{"$f":"ROW()","v":27},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11,11,13,13,13,13,13,16.5,18,18,18,18,18,18,18,18,4.5,4.5,4.5,4.5,4.5]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5,6.5,6.5,6.5,6.5]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0299999999999998,1.03,1.03,1.0299999999999998,1.0299999999999998]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.75,7.75,7.75,7.75,7.75]
[{"$f":"ROW()","v":31},null,null,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,16.642999999999997,16.643000000000001,16.643000000000001,16.643000000000001,16.643344444444441,16.643000000000001,16.643000000000001,16.643000000000001,16.643000000000001,16.643000000000001,16.643000000000001,16.643000000000001,16.642999999999997,16.643000000000001,16.64,16.64,16.643217999999997,16.643218000000001,16.643218000000001,16.643218000000001,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,17.285,9,9,9,9,9,9,9,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.8999999999999995,4.8999999999999995,4.9000000000000004,4.8999999999999995,4.9000000000000004]
[{"$f":"ROW()","v":32},"Third party users"]
[{"$f":"ROW()","v":33},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":34},null,null,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,3.3973,3.3973,3.8,3.8,3.8359999999999999,3.8359999999999999,4.0274112908641388,4.0274112908641388,4.1089187845303856,4.1089187845303856,4.1089187845303856,4.1089187845303856,4.1917999999999997,4.1917999999999997,4.1917999999999997,4.1917999999999997,4.1917999999999997,4.1917999999999997,4.1917999999999997,4.1917999999999997,4.1917999999999997,4.1917999999999997,4.1917999999999997,4.1917999999999997,4.1917999999999997,4.1917999999999997,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.2799999999999998,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,2.3000000000000003,2.3000000000000003,2.2999999999999998,2.3000000000000003,2.2999999999999998]
[{"$f":"ROW()","v":35},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6919642857142857,2.6,2.6,2.6,2.6,2.6664835164835163,2.7510869565217395,2.6,2.6,2.6664835164835163,2.7510869565217395,2.8652173913043479,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.200000000000001,11.200000000000001,11.200000000000001,11.200000000000001,11.2]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.4]
[]
[]
[{"$f":"ROW()","v":40},"Obsolete"]
[{"$f":"ROW()","v":41},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5,3.5,3.5,3.5,3.5,3.5,2.3605434782608699,1.326086956521739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},null,null,4.7699999999999996,4.7699999999999996,4.93,4.93,4.93,4.93,5.1100000000000003,5.1100000000000003,5.1100000000000003,4.8099999999999996,4.2,4.2,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,4.05,3.9926086956521738,1.0384846408317581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,11.03186813186813,11.1,11.9,11.9,11.9,11.9,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.4,11.4,11.4,11.4,11,11,11,11,12.1,12.1,12.1,12.1,12.1,12.1,12.1,12.1,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2]
[{"$f":"ROW()","v":44},null,null,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1206043956043956,2.125,2.125,2.125,2.605,2.605,2.605,2.605,2.605,2.605,2.605,2.605,2.605,2.605,2.605,2.605,2.605,2.605,2.8669021739130436,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[{"$f":"ROW()","v":45},null,null,0,0.31318681318681318,0.34717391304347828,0.34673913043478261,0.40688888888888886,0.31318681318681318,0.34717391304347828,0.34673913043478261,0.40688888888888886,0.31318681318681318,0.36021739130434782,0.37326086956521742,0.42066666666666663,0.35989010989010989,0.3736956521739131,0.37326086956521742,0.42043956043956043,0.35989010989010989,0.3736956521739131,0.37326086956521742,0.42066666666666663,0.35989010989010989,0.3736956521739131,0.37326086956521742,0.42066666666666663,0.35989010989010989,0.3736956521739131,0.37326086956521742,0.42066666666666663,0.35989010989010989,0.3736956521739131,0.37326086956521742,0.42043956043956043,0.35989010989010989,0.3736956521739131,0.37326086956521742,0.42066666666666663,0.35989010989010989,0.3736956521739131,0.37326086956521742,0.41181709672688238,0.35231909713707699,0.36583421205480132,0.36540857597329485,0.41181709672688238,0.35231909713707699,0.36583421205480132,0.36540857597329485,0.41154093952746024,0.35227302063576382,0.36578636803871156,0.3653607876221453,0.41181709672688238,0.35231909713707699,0.36583421205480132,0.36540857597329485,0.41181709672688238,0.35231909713707699,0.36583421205480132,0.36540857597329485,0.42,0.39,0.39,0.39,0.42,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[{"$f":"ROW()","v":46},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.2,0.2,0.20652173913043478,0.21326086956521739,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81,3.81]
[{"$f":"ROW()","v":49},"Total",null,{"$f":"SUM(D20:D48)","v":89.889839995169666},89.975301895906284,90.918404204491154,91.318618012422363,91.90711233211232,91.490211930926208,90.792138079311982,91.086702102245582,95.262266178266174,94.601651370607414,93.901101290014338,94.511696129957002,93.741894993894974,93.319209636517328,93.1983635929288,93.851739130434765,95.020829760898437,96.385957010022949,96.643380315336827,99.866712852365012,104.04044444444443,103.73743956043957,111.3591304347826,108.69964130434782,106.71722222222222,107.17437362637364,108.66082608695652,108.39948913043477,109.0211222222222,109.41489010989011,109.49260869565217,109.12489130434783,{"$f":"SUM(AJ20:AJ48)","v":109.14115384615386},110.36970329670331,110.87690869565219,107.66957811909263,105.93,106.48837362637364,106.86447826086956,106.1230543478261,109.44255901006302,110.16342720609663,110.45873728959889,109.6906021795927,108.10090705914045,108.84644376072222,109.14704589877493,108.36748250216442,108.04231187395607,108.83390420396483,109.06646920620179,108.22399022145019,108.39935868353916,109.21966901186372,109.45426815837466,108.58787942349831,108.42908093114353,109.27578550930552,109.51701717676426,108.62464954892405,97.220000000000013,97.79,97.89,97.320000000000007,{"$f":"SUM(BP20:BP48)","v":102.4},102.98000000000002,103.70000000000002,99.600000000000023,99.600000000000023,99.600000000000023,98.980000000000018,101.00000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,110.53000000000002,110.53000000000002,110.53000000000002,110.53000000000002,110.53000000000002,110.16,110.16,110.16,110.16,110.16]
[{"$f":"ROW()","v":50},"Throughput [TJ/day]"]
[{"$f":"ROW()","v":51},"Initial joint venturers"]
[{"$f":"ROW()","v":52},null,null,6.217604395604396,5.812274725274726,5.7262065217391296,6.2002934782608694,6.3314777777777786,5.8561428571428573,5.6142717391304355,6.0347499999999989,6.2147333333333323,5.7422527472527465,5.5557608695652174,6.3003260869565221,6.3684888888888889,5.7642307692307684,5.5712717391304354,6.4095652173913047,6.4784175824175829,5.7031208791208785,5.6500217391304339,8.8313043478260855,12.275011111111111,10.696296703296705,8.7459347826086962,12.080978260869566,12.083166666666669,9.9222307692307687,11.083510869565217,13.014456521739129,13.1,12.181813186813185,11.51991304347826,13.1,13.1,13.1,12.844815217391304,13.1,13.1,13.1,12.979228260869565,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,13.1,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,9.5677787743389207,9.5677787743389207,9.5677787743389207,9.5677787743389207,9.5677787743389207]
[{"$f":"ROW()","v":53},null,null,0.11395587912087912,0.239972010989011,0.32740076086956521,0.15620040217391304,0.13956434444444443,0.31233756043956046,0.41355267391304351,0.22162842391304347,0.16444263333333334,0.29926596703296698,0.43862004347826083,0.19941528260869568,0.16160821111111112,0.39647894505494502,0.53979692391304346,0.23970715217391306,0.1788072307692308,0.46424626373626388,0.59449766304347829,0.2727432173913043,0.22810677777777777,0.4760561538461538,0.67170293478260878,0.28792358695652176,0.23130000000000001,0.61038461538461541,0.63605434782608694,0.26679347826086958,0.26668888888888892,0.67078021978021973,0.70582608695652183,0.357945652173913,0.1866153846153846,0.61893406593406597,0.84915217391304343,0.3870434782608696,0.2872777777777778,0.68121978021978025,0.87434782608695649,0.34649999999999997,0.39346666666666658,0.73997802197802187,0.82891304347826078,0.48802173913043473,0.4075333333333333,0.76602197802197802,0.85695652173913051,0.51,0.42705494505494507,0.80400000000000005,0.90104347826086961,0.52800000000000014,0.43959999999999999,0.82997802197802184,0.92807478260869569,0.5438400000000001,0.45278800000000008,0.85487736263736247,0.95591702608695661,0.56015520000000008,0.41,0.77,0.83,0.49,0.41,0.77,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,1.17,1.17,1.17,1.17,1.17]
[{"$f":"ROW()","v":54},null,null,8.1584505494505475,8.5938021978021979,8.7599891304347821,8.2437717391304339,8.3751999999999995,8.8988131868131859,9.1704565217391298,8.4864891304347818,8.5095777777777784,8.8766153846153841,9.3576956521739127,8.8568804347826102,8.7220111111111116,8.5144395604395609,8.8272500000000029,8.6537173913043492,8.3632197802197794,9.2662307692307682,8.8820760869565216,8.7166086956521731,8.7178781111111103,8.9183406593406591,9.4096521739130452,8.5827934782608697,10.45981111111111,9.6734065934065931,10.750956521739131,10.715902173913044,11.227,11.009054945054945,10.954782608695654,10.776260869565217,10.956307692307691,11.630395604395604,11.552739130434784,11.502717391304348,11.070877777777778,11.390494505494507,10.691554347826088,10.112815217391304,11.305,11.305,11.305,11.305,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10.699463880763044,10.699463880763044,10.699463880763046,10.699463880763046,10.699463880763044]
[{"$f":"ROW()","v":55},null,null,7.6633076923076935,8.6934065934065963,8.722695652173913,8.6085652173913054,7.9958777777777792,8.2080439560439569,8.7623804347826084,8.2565978260869564,7.747300000000001,8.5299780219780228,9.2761086956521748,8.7344021739130415,8.6786333333333339,9.3811208791208784,9.7327173913043481,9.6838260869565218,9.2410439560439563,9.0221538461538451,9.650456521739132,9.2436630434782607,9.0396777777777775,9.5727582417582422,9.6182065217391308,9.4260108695652178,8.5126333333333335,8.8883736263736264,9.1645869565217382,8.8670108695652168,8.7557777777777783,9.0415714285714301,9.1999021739130438,9.0439782608695651,8.792241758241758,9.625,9.4575869565217392,8.5374239130434777,8.4146999999999981,8.7006813186813172,9.3855108695652181,8.7499565217391311,8.5850000000000009,8.5850000000000009,8.5850000000000009,8.5850000000000009,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,8.4107500000000002,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,8.5039233179596501,8.5039233179596501,8.5039233179596501,8.5039233179596483,8.5039233179596501]
[{"$f":"ROW()","v":56},null,null,18.063560439560444,17.700329670329669,19.397510869565213,19.998597826086954,19.40892222222222,19.872714285714292,19.392597826086952,20.432891304347823,19.971477777777778,20.704505494505497,19.897815217391305,19.406554347826088,19.189877777777777,18.646494505494505,18.57144565217391,19.230847826086954,19.269205494505496,20.295120879120876,20.225739130434782,19.951532608695654,20.407844444444446,20.956593406593409,19.837847826086954,20.198,19.611133333333331,20.300142857142859,20.673771739130437,20.265945652173915,19.474033333333335,20.853109890109888,20.057913043478262,20.371130434782611,19.716417582417581,19.430692307692304,15.072586956521738,20.076826086956519,19.255099999999999,19.788164835164835,19.338847826086955,19.894869565217387,19.4344,19.4344,19.434400000000004,19.4344,21.572999999999997,21.573,21.573,21.573,21.4115,21.4115,21.4115,21.4115,21.692,21.692,21.692,21.692,21.692,21.692,21.692,21.692,19.649999999999999,15.19,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,16.314717612148044,16.314717612148044,16.314717612148044,16.314717612148044,16.314717612148048]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.17,4.17,4.17,4.17,4.17]
[{"$f":"ROW()","v":58},null,null,2.8440549450549448,3.0190659340659343,3.183163043478261,3.0985326086956526,3.1590777777777777,3.0139010989010986,3.0208152173913039,3.0077282608695652,2.897011111111111,3.4175604395604395,3.3077065217391302,3.2958043478260874,3.4226111111111108,3.4906483516483515,3.4114456521739127,3.3653695652173918,3.357307692307693,3.5591373626373621,3.5522826086956516,3.460076086956521,3.3848555555555557,3.6366263736263735,3.8156521739130436,3.7360326086956523,3.2763555555555559,3.9205494505494505,3.7789999999999999,3.4525978260869565,3.1276000000000006,2.963802197802198,3.240326086956522,3.0786521739130435,3.0631648351648351,3.035164835164835,2.9970217391304348,2.6379347826086956,3.1097777777777775,3.4003956043956043,3.172119565217391,3.1898913043478259,3.4859999999999993,3.4860000000000002,3.4859999999999998,3.4859999999999998,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,2.6560000000000001,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.8000000000000003,3.8000000000000003,3.8000000000000003,3.8000000000000003,3.8]
[{"$f":"ROW()","v":59},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6999999999999993,7.6999999999999993,9.1,9.1,9.1,9.1,9.1,11.549999999999999,12.95,12.95,12.95,12.95,12.95,12.95,12.95,12.95,4.1813588263052033,4.1813588263052033,4.1813588263052033,4.1813588263052033,4.1813588263052033]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6211456185521405,4.6211456185521405,4.6211456185521405,4.6211456185521405,4.6211456185521405]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0299999999999998,1.03,1.03,1.0299999999999998,1.0299999999999998]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.75,7.75,7.75,7.75,7.75]
[{"$f":"ROW()","v":63},null,null,12.753109890109888,12.997956043956043,14.043989130434781,13.47657608695652,12.550777777777775,13.116802197802198,12.923206521739131,12.911989130434785,12.969344444444447,13.392153846153848,14.436891304347826,14.964641304347824,14.341966666666668,14.243384615384612,14.342499999999999,13.48142391304348,12.407241758241755,13.289285714285715,13.561989130434782,13.455434782608696,10.674177777777777,13.41057142857143,11.602347826086955,11.506315217391306,12.608366666666665,11.300285714285714,14.656260869565218,15.336858695652174,12.424799999999999,12.277802197802201,12.362565217391305,12.310391304347826,12.036747252747253,8.7202197802197805,10.020184782608695,10.149597826086957,9.9668222222222234,10.269835164835165,10.453630434782609,10.213815217391305,10.818091700000002,10.818091700000002,10.818091700000002,10.818091700000002,11.235250000000001,11.235249999999999,11.235250000000001,11.235250000000001,11.235250000000001,11.235249999999999,11.235250000000001,11.235250000000001,11.235250000000001,11.235249999999999,11.235250000000001,11.235250000000001,11.235250000000001,11.235249999999999,11.235250000000001,11.235250000000001,7,7,7,7,7,7,7,4,4,4,4,4,4,4,4,4,4,4,4,4,3.5673806541277178,3.5673806541277178,3.5673806541277182,3.5673806541277178,3.5673806541277182]
[{"$f":"ROW()","v":64},"Third party users"]
[{"$f":"ROW()","v":65},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.71305558971188499,0.71305558971188499,0.71305558971188499,0.71305558971188499,0.71305558971188499]
[{"$f":"ROW()","v":66},null,null,2.7228901098901099,3.0543846153846155,3.0669021739130433,2.9402499999999998,2.8887444444444439,3.0855054945054938,3.0945326086956522,2.9227499999999997,3.1206777777777783,3.3610109890109894,3.4224673913043482,3.4714891304347826,3.161,3.304758241758242,3.4624347826086956,3.4242065217391304,3.5890109890109891,3.3112527472527469,3.064043478260869,3.1987717391304353,2.7425999999999999,2.9536373626373629,2.9726847826086957,2.7487717391304347,3.0853666666666664,2.6188901098901103,2.9543913043478258,3.0835543478260869,3.0988666666666669,2.7687692307692306,2.6447608695652174,2.9553152173913046,2.7222417582417582,1.5654835164835166,2.8167500000000003,2.8859565217391303,3.1079111111111111,3.0001098901098899,3.0585434782608698,2.9926847826086957,3.0684800000000001,3.0684799999999997,3.2547999999999999,3.2547999999999999,3.2548000000000004,3.2547999999999999,3.32056,3.32056,3.32056,3.32056,3.35344,3.35344,3.35344,3.3534400000000004,3.35344,3.35344,3.35344,3.3534400000000004,3.35344,3.35344,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,1.7,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,1.9770623834270715,1.9770623834270715,1.9770623834270711,1.9770623834270715,1.9770623834270711]
[{"$f":"ROW()","v":67},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85122307692307697,3.232934065934066,3.0037934782608695,2.6171521739130439,2.5626333333333333,3.1017032967032967,3.0396521739130438,2.7949347826086957,2.8166666666666669,3.2857582417582418,3.2321304347826088,2.9372499999999997,2.7910777777777778,2.9727692307692308,3.0940543478260873,3.0290760869565219,2.9125934065934067,3.3445164835164833,3.4571195652173912,3.1763369565217392,3.2749888888888892,3.4752197802197804,3.4334891304347828,3.1026086956521737,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3091024286717055,9.3091024286717055,9.3091024286717055,9.3091024286717055,9.3091024286717037]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33529149263010022,0.33529149263010022,0.33529149263010022,0.33529149263010022,0.33529149263010027]
[]
[]
[{"$f":"ROW()","v":72},"Obsolete"]
[{"$f":"ROW()","v":73},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5,3.5,3.5,3.5,3.4611111111111112,3.4230769230769229,2.3605434782608699,1.326086956521739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},null,null,4.0132879928997278,4.5168121487255268,4.5405978260869571,3.8592173913043477,4.2498666666666658,4.19078021978022,3.6888586956521738,4.3145652173913049,3.365622222222223,3.7412637362637362,3.7012826086956512,3.8674673913043467,3.7893111111111106,3.8442967032967035,3.3804021739130432,3.778858695652175,3.5015164835164825,3.8068791208791213,2.4410434782608696,3.8671195652173909,3.6783333333333337,3.84545054945055,3.8515543478260867,3.4292826086956523,4.0093555555555556,3.7820549450549454,3.4983260869565216,3.9352608695652171,3.8826333333333336,3.9698791208791211,3.7792282608695649,3.6069347826086959,3.5816153846153846,3.0375934065934067,0.32263043478260867,0.43291304347826093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":75},null,null,12.776956043956044,13.685340659340659,14.500826086956522,14.433619565217391,14.595944444444447,15.473615384615384,16.223304347826087,11.971847826086957,11.874677777777778,11.126978021978021,12.952543478260869,12.274869565217392,13.835966666666668,13.326802197802195,12.412380434782612,12.610184782608698,11.015142857142859,12.661538461538459,14.203032608695651,14.311869565217391,14.731411111111111,12.533428571428573,15.933597826086958,14.072880434782608,16.315922222222223,16.717362637362637,15.615097826086956,15.505347826086956,14.68338888888889,13.200417582417582,16.463206521739131,14.108076086956519,15.016263736263737,13.055186813186813,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009,8.7100000000000009]
[{"$f":"ROW()","v":76},null,null,1.8114615384615387,1.7074725274725273,1.9105108695652173,1.9047391304347825,1.8265666666666669,2.0386593406593407,1.9493043478260872,1.9227282608695651,1.9914222222222224,1.80521978021978,1.638173913043478,1.9691956521739129,1.9414666666666665,1.9992417582417581,2.0276739130434787,1.9729130434782607,2.0216153846153846,1.9675714285714283,1.9166956521739131,1.8777500000000003,1.9310222222222222,1.9465384615384613,2.3487065217391301,2.4816195652173918,2.3337666666666665,2.2611758241758246,2.4900652173913045,2.4561086956521736,2.5422333333333333,2.5501758241758243,1.3572717391304348,0.39567391304347826,0.51478021978021982,0.38095604395604388,0.51311956521739133,0.86341304347826087,2.0300777777777776,2.4565274725274726,2.4076739130434781,1.9658267391304349,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4,2.4]
[{"$f":"ROW()","v":77},null,null,0.20910989010989006,0.34541758241758247,0.36309782608695651,0.39223913043478259,0.43687777777777775,0.36004395604395606,0.36106521739130437,0.34004347826086961,0.39757777777777775,0.34616483516483515,0.34619565217391302,0.39328260869565218,0.43553333333333327,0.34545054945054937,0.34018125217939199,0.29983695652173914,0.29345054945054944,0.20016483516483521,0.21114130434782613,0.22771739130434782,0.2635555555555556,0.25972527472527468,0.27501086956521742,0.29580434782608694,0.33087777777777777,0.28501098901098904,0.3213695652173913,0.33598913043478262,0.37235555555555555,0.30850549450549447,0.29697826086956519,0.34948913043478269,0.43192307692307691,0.33915384615384614,0.3475978260869565,0.37920652173913044,0.43962222222222225,0.32147252747252747,0.28171739130434781,0.26460869565217388,0.36177333333333339,0.30950549450549447,0.32137826086956522,0.32100434782608694,0.36177333333333339,0.30950549450549447,0.32137826086956522,0.32100434782608694,0.36157802197802197,0.30950549450549447,0.32137826086956522,0.32100434782608694,0.36177333333333339,0.30950549450549447,0.32137826086956522,0.32100434782608694,0.36177333333333339,0.30950549450549447,0.32137826086956522,0.32100434782608694,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[{"$f":"ROW()","v":78},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0192499999999998,1.3347717391304348,1.3657444444444444,1.4882747252747253,1.5737282608695653,1.5456304347826089,1.5764777777777779,1.6595164835164835,1.6120326086956525,0.18230434782608693,0.19636263736263737,0.12547252747252746,0.21138043478260868,0.17335869565217391,8.6777777777777773E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002,3.2385000000000002]
[{"$f":"ROW()","v":81},"Total",null,{"$f":"SUM(D52:D80)","v":77.347749366526102},80.366234709165084,84.542889891304341,83.312602576086931,81.958897677777756,84.427359538461545,84.614346152173908,80.824008858695649,79.223864855555576,81.342969263736265,84.331261347826072,83.734328326086938,84.048474877777778,83.257347076923068,82.61949991522286,83.150457152173914,80.567202835164835,86.779636373626374,86.956812880434768,90.031743217391309,94.137107111111106,95.80772648351649,96.641800760869558,96.476119239130426,100.50157777777777,98.476978021978042,102.78979347826086,103.04479347826086,97.322933333333324,96.427967032967047,97.288760869565209,93.665228260869554,{"$f":"SUM(AJ52:AJ80)","v":93.227274725274725},88.008769230769218,81.662684782608707,85.502728260869574,85.265833333333333,87.784120879120877,87.27666304347828,85.133576739130433,90.390711699999997,90.68495521648353,90.972083004347837,90.630817786956541,89.24835666666668,89.554577472527484,89.723144782608713,89.375814347826093,89.171942967032976,89.496815494505512,89.638611739130454,89.26519434782611,89.498063333333349,89.836173516483541,89.946143043478273,89.561534347826097,89.511251333333348,89.861072857142872,89.973985286956534,89.577849547826105,75.37,71.27000000000001,69.14,68.800000000000011,{"$f":"SUM(BP52:BP80)","v":76.419999999999987},76.78,78.110000000000014,75.110000000000014,75.110000000000014,75.110000000000014,74.010000000000019,75.510000000000019,76.91,76.91,76.91,76.91,76.91,76.91,76.91,76.91,90.710280578635476,90.710280578635476,90.710280578635476,90.710280578635476,90.710280578635476,93.308999999999997,93.308999999999997,93.308999999999997,93.308999999999997,93.308999999999997]
[{"$f":"ROW()","v":82},"km from Receipt"]
[{"$f":"ROW()","v":83},"Initial joint venturers"]
[{"$f":"ROW()","v":84},null,null,520.93299999999999,{"$f":"D84","v":520.93299999999999},520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,{"$f":"AR84","v":520.93299999999999},520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.93299999999999,520.92999999999995,{"$f":"BL84","v":520.92999999999995},520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,520.92999999999995,{"$f":"CF84","v":520.92999999999995},520.92999999999995,520.92999999999995,520.92999999999995]
[{"$f":"ROW()","v":85},null,null,1355.914,{"$f":"D85","v":1355.914},1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,{"$f":"AR85","v":1355.914},1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.914,1355.91,{"$f":"BL85","v":1355.91},1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1355.91,1143.57,1143.57,1143.57,1143.57,1143.57]
[{"$f":"ROW()","v":86},null,null,947.08500000000004,{"$f":"D86","v":947.08500000000004},947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,{"$f":"AR86","v":947.08500000000004},947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.08500000000004,947.09,{"$f":"BL86","v":947.09},947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09,947.09]
[{"$f":"ROW()","v":87},null,null,1012.275,{"$f":"D87","v":1012.275},1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,{"$f":"AR87","v":1012.275},1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.275,1012.28,{"$f":"BL87","v":1012.28},1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28,1012.28]
[{"$f":"ROW()","v":88},null,null,1378.3130000000001,{"$f":"D88","v":1378.3130000000001},1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,{"$f":"AR88","v":1378.3130000000001},1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.31,{"$f":"BL88","v":1378.31},1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31]
[{"$f":"ROW()","v":89},null,null,null,{"$f":"D89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AR89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BL89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1143.57,1143.57,1143.57,1143.57,1143.57]
[{"$f":"ROW()","v":90},null,null,864.23299999999995,{"$f":"D90","v":864.23299999999995},864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,{"$f":"AR90","v":864.23299999999995},864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23299999999995,864.23,{"$f":"BL90","v":864.23},864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23,864.23]
[{"$f":"ROW()","v":91},null,null,0,{"$f":"D91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1143.57,{"$f":"BL91","v":1143.57},1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57]
[{"$f":"ROW()","v":92},null,null,0,{"$f":"D92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1143.57,1143.57,1143.57,1143.57,1143.57]
[{"$f":"ROW()","v":93},null,null,0,{"$f":"D93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1143.57,1143.57,1143.57,1143.57,1143.57]
[{"$f":"ROW()","v":94},null,null,0,{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1143.57,1143.57,1143.57,1143.57,1143.57]
[{"$f":"ROW()","v":95},null,null,1355.797,{"$f":"D95","v":1355.797},1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,{"$f":"AR95","v":1355.797},1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.8,{"$f":"BL95","v":1355.8},1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8,1355.8]
[{"$f":"ROW()","v":96},"Third party users"]
[{"$f":"ROW()","v":97},null,null,0,{"$f":"D97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,567.92999999999995,{"$f":"BL97","v":567.92999999999995},567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,567.92999999999995,{"$f":"CF97","v":567.92999999999995},567.92999999999995,567.92999999999995,567.92999999999995]
[{"$f":"ROW()","v":98},null,null,703.476,{"$f":"D98","v":703.476},703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,{"$f":"AR98","v":703.476},703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.476,703.48,{"$f":"BL98","v":703.48},703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48,703.48]
[{"$f":"ROW()","v":99},null,null,1378.3130000000001,{"$f":"D99","v":1378.3130000000001},1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,{"$f":"AR99","v":1378.3130000000001},1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.3130000000001,1378.31,{"$f":"BL99","v":1378.31},1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31,1378.31]
[{"$f":"ROW()","v":100},null,null,null,{"$f":"D100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BL100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1143.57,1143.57,1143.57,1143.57,1143.57]
[{"$f":"ROW()","v":101},null,null,null,{"$f":"D101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BL101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1143.57,1143.57,1143.57,1143.57,1143.57]
[]
[]
[{"$f":"ROW()","v":104},"Obsolete"]
[{"$f":"ROW()","v":105},null,null,1355.797,{"$f":"D105","v":1355.797},1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,1355.797,0,{"$f":"AR105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,1318.0719999999999,{"$f":"D106","v":1318.0719999999999},1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,1318.0719999999999,0,{"$f":"AR106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,1143.5719999999999,{"$f":"D107","v":1143.5719999999999},1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,{"$f":"AR107","v":1143.5719999999999},1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.57,{"$f":"BL107","v":1143.57},1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57]
[{"$f":"ROW()","v":108},null,null,865.01700000000005,{"$f":"D108","v":865.01700000000005},865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,{"$f":"AR108","v":865.01700000000005},865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.01700000000005,865.02,{"$f":"BL108","v":865.02},865.02,865.02,865.02,865.02,865.02,865.02,865.02,865.02,865.02,865.02,865.02,865.02,865.02,865.02,865.02,865.02,865.02,865.02]
[{"$f":"ROW()","v":109},null,null,1143.5719999999999,{"$f":"D109","v":1143.5719999999999},1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,{"$f":"AR109","v":1143.5719999999999},1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.5719999999999,1143.57,{"$f":"BL109","v":1143.57},1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57,1143.57]
[{"$f":"ROW()","v":110},null,null,304,{"$f":"D110","v":304},304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,{"$f":"AR110","v":304},304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,0,{"$f":"BL110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,1052.55,{"$f":"D111","v":1052.55},1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,{"$f":"AR111","v":1052.55},1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,1052.55,0,{"$f":"BL111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,1039,{"$f":"D112","v":1039},1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,{"$f":"AR112","v":1039},1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1039,1035,{"$f":"BL112","v":1035},1035,1035,1035,1035,1035,1035,1035,1035,1035,1035,1035,1035,1035,1035,1035,1035,1035,1035]
[{"$f":"ROW()","v":113},"Calculated Load"]
[{"$f":"ROW()","v":114},"Reserved Capacity [TJ/day]",null,{"$f":"'Load Yarraloola'!D49","v":89.889839995169666},{"$f":"'Load Yarraloola'!E49","v":89.975301895906284},{"$f":"'Load Yarraloola'!F49","v":90.918404204491154},{"$f":"'Load Yarraloola'!G49","v":91.318618012422363},{"$f":"'Load Yarraloola'!H49","v":91.90711233211232},{"$f":"'Load Yarraloola'!I49","v":91.490211930926208},{"$f":"'Load Yarraloola'!J49","v":90.792138079311982},{"$f":"'Load Yarraloola'!K49","v":91.086702102245582},{"$f":"'Load Yarraloola'!L49","v":95.262266178266174},{"$f":"'Load Yarraloola'!M49","v":94.601651370607414},{"$f":"'Load Yarraloola'!N49","v":93.901101290014338},{"$f":"'Load Yarraloola'!O49","v":94.511696129957002},{"$f":"'Load Yarraloola'!P49","v":93.741894993894974},{"$f":"'Load Yarraloola'!Q49","v":93.319209636517328},{"$f":"'Load Yarraloola'!R49","v":93.1983635929288},{"$f":"'Load Yarraloola'!S49","v":93.851739130434765},{"$f":"'Load Yarraloola'!T49","v":95.020829760898437},{"$f":"'Load Yarraloola'!U49","v":96.385957010022949},{"$f":"'Load Yarraloola'!V49","v":96.643380315336827},{"$f":"'Load Yarraloola'!W49","v":99.866712852365012},{"$f":"'Load Yarraloola'!X49","v":104.04044444444443},{"$f":"'Load Yarraloola'!Y49","v":103.73743956043957},{"$f":"'Load Yarraloola'!Z49","v":111.3591304347826},{"$f":"'Load Yarraloola'!AA49","v":108.69964130434782},{"$f":"'Load Yarraloola'!AB49","v":106.71722222222222},{"$f":"'Load Yarraloola'!AC49","v":107.17437362637364},{"$f":"'Load Yarraloola'!AD49","v":108.66082608695652},{"$f":"'Load Yarraloola'!AE49","v":108.39948913043477},{"$f":"'Load Yarraloola'!AF49","v":109.0211222222222},{"$f":"'Load Yarraloola'!AG49","v":109.41489010989011},{"$f":"'Load Yarraloola'!AH49","v":109.49260869565217},{"$f":"'Load Yarraloola'!AI49","v":109.12489130434783},{"$f":"'Load Yarraloola'!AJ49","v":109.14115384615386},{"$f":"'Load Yarraloola'!AK49","v":110.36970329670331},{"$f":"'Load Yarraloola'!AL49","v":110.87690869565219},{"$f":"'Load Yarraloola'!AM49","v":107.66957811909263},{"$f":"'Load Yarraloola'!AN49","v":105.93},{"$f":"'Load Yarraloola'!AO49","v":106.48837362637364},{"$f":"'Load Yarraloola'!AP49","v":106.86447826086956},{"$f":"'Load Yarraloola'!AQ49","v":106.1230543478261},{"$f":"'Load Yarraloola'!AR49","v":109.44255901006302},{"$f":"'Load Yarraloola'!AS49","v":110.16342720609663},{"$f":"'Load Yarraloola'!AT49","v":110.45873728959889},{"$f":"'Load Yarraloola'!AU49","v":109.6906021795927},{"$f":"'Load Yarraloola'!AV49","v":108.10090705914045},{"$f":"'Load Yarraloola'!AW49","v":108.84644376072222},{"$f":"'Load Yarraloola'!AX49","v":109.14704589877493},{"$f":"'Load Yarraloola'!AY49","v":108.36748250216442},{"$f":"'Load Yarraloola'!AZ49","v":108.04231187395607},{"$f":"'Load Yarraloola'!BA49","v":108.83390420396483},{"$f":"'Load Yarraloola'!BB49","v":109.06646920620179},{"$f":"'Load Yarraloola'!BC49","v":108.22399022145019},{"$f":"'Load Yarraloola'!BD49","v":108.39935868353916},{"$f":"'Load Yarraloola'!BE49","v":109.21966901186372},{"$f":"'Load Yarraloola'!BF49","v":109.45426815837466},{"$f":"'Load Yarraloola'!BG49","v":108.58787942349831},{"$f":"'Load Yarraloola'!BH49","v":108.42908093114353},{"$f":"'Load Yarraloola'!BI49","v":109.27578550930552},{"$f":"'Load Yarraloola'!BJ49","v":109.51701717676426},{"$f":"'Load Yarraloola'!BK49","v":108.62464954892405},{"$f":"'Load Yarraloola'!BL49","v":97.220000000000013},{"$f":"'Load Yarraloola'!BM49","v":97.79},{"$f":"'Load Yarraloola'!BN49","v":97.89},{"$f":"'Load Yarraloola'!BO49","v":97.320000000000007},{"$f":"'Load Yarraloola'!BP49","v":102.4},{"$f":"'Load Yarraloola'!BQ49","v":102.98000000000002},{"$f":"'Load Yarraloola'!BR49","v":103.70000000000002},{"$f":"'Load Yarraloola'!BS49","v":99.600000000000023},{"$f":"'Load Yarraloola'!BT49","v":99.600000000000023},{"$f":"'Load Yarraloola'!BU49","v":99.600000000000023},{"$f":"'Load Yarraloola'!BV49","v":98.980000000000018},{"$f":"'Load Yarraloola'!BW49","v":101.00000000000001},{"$f":"'Load Yarraloola'!BX49","v":102.50000000000001},{"$f":"'Load Yarraloola'!BY49","v":102.50000000000001},{"$f":"'Load Yarraloola'!BZ49","v":102.50000000000001},{"$f":"'Load Yarraloola'!CA49","v":102.50000000000001},{"$f":"'Load Yarraloola'!CB49","v":102.50000000000001},{"$f":"'Load Yarraloola'!CC49","v":102.50000000000001},{"$f":"'Load Yarraloola'!CD49","v":102.50000000000001},{"$f":"'Load Yarraloola'!CE49","v":102.50000000000001},{"$f":"'Load Yarraloola'!CF49","v":110.53000000000002},{"$f":"'Load Yarraloola'!CG49","v":110.53000000000002},{"$f":"'Load Yarraloola'!CH49","v":110.53000000000002},{"$f":"'Load Yarraloola'!CI49","v":110.53000000000002},{"$f":"'Load Yarraloola'!CJ49","v":110.53000000000002},110.16000000000001,110.16000000000001,110.16000000000001,110.16000000000001,110.16000000000001]
[{"$f":"ROW()","v":115},"Reserved Capacity x Distance (PJkms per day)",null,{"$f":"SUMPRODUCT(D$20:D$48,D$84:D$112)/1000","v":102.13126693457733},102.53809086671596,103.71268415484948,103.82042802543478,104.55398827472649,104.44475311137361,103.85476758933109,103.86844871459867,109.42476712893162,108.99380976223583,108.22813892744148,108.3700989346321,107.49085444985469,107.48507888171174,107.49534232742474,107.61216983499999,108.99337791659235,111.60123614870669,111.95144405541807,113.3623936408863,115.97643288344445,117.30868191682417,123.44287265891303,119.58252203707609,116.29384151488888,116.92809408380219,118.47533243491304,118.03897774090217,118.67464489218888,119.22146573974726,119.32391396178259,118.82541312547826,{"$f":"SUMPRODUCT(AJ$20:AJ$48,AJ$84:AJ$112)/1000","v":119.51037707886813},121.02927048792307,120.48218820845217,116.11459466112564,113.43529834366666,113.84115396876923,114.1169105464348,113.3730523681413,116.86569666332262,117.85576586670818,118.20013253058558,117.15869776145348,117.00382394929275,118.02734152471018,118.37798749113537,117.32105694820045,116.86610189268211,117.95201808366693,118.26448677489581,117.12224809336216,117.35755969067915,118.48246387342789,118.79769031403826,117.62303207939397,117.39786050231737,118.55855301794018,118.88277258655896,117.67288920724049,103.05333139999998,103.83257029999997,103.96816129999999,103.19529259999997,{"$f":"SUMPRODUCT(BP$20:BP$48,BP$84:BP$112)/1000","v":107.61083719999999},108.40151179999999,109.788067,104.229287,104.229287,104.229287,103.79312939999998,106.75447399999997,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,116.62552599999999,116.62552599999999,116.62552599999999,116.62552599999999,116.62552599999997,111.32415929999999,111.32415929999999,111.32415929999999,111.32415929999999,111.32415929999999]
[{"$f":"ROW()","v":116},"Throughput x Distance (PJkms per day)",null,{"$f":"SUMPRODUCT(D$52:D$80,D$84:D$112)/1000","v":87.146121854787097},90.545072062967932,95.873671050425884,94.234392937145856,92.416540806499697,95.554879019123646,95.592257119089581,91.593636363499016,89.364835909755769,92.064156513654311,95.510251417002351,94.397979718590051,94.652881148104967,93.885580398107408,93.066385528729654,93.214940049021877,90.168828411918781,98.789146600530103,98.919810319037936,100.52144562045287,103.50993518870099,107.04436836723673,108.22854601402585,106.05682976077804,110.61078916027776,109.80760095825275,114.10670136804347,113.04612156126088,105.29207466263333,105.46308319273626,106.99737362677175,102.17507613974999,{"$f":"SUMPRODUCT(AJ$52:AJ$80,AJ$84:AJ$112)/1000","v":101.46445960453846},95.142906942461551,86.351588493804343,91.747817078989115,90.733146161611103,93.680994359362643,93.239698114989125,90.947857919141541,96.17754833047826,96.587615891319842,96.852853143558832,96.390206255028389,96.206132252530011,96.632439987720332,96.815577353566539,96.344706551862188,96.056041558828682,96.507597951672636,96.675888216511737,96.169645745242178,96.483022014436671,96.952569002744951,97.099157137015226,96.577740219502189,96.500903808268674,96.986330367335697,97.136908824738811,96.599862227594969,79.967243299999993,74.308108299999986,71.370963999999987,70.909954599999992,{"$f":"SUMPRODUCT(BP$52:BP$80,BP$84:BP$112)/1000","v":79.606970799999999},80.095098399999983,81.60118270000001,77.533782699999975,77.533782699999975,77.533782699999975,76.759954699999994,78.893395199999986,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,97.506564334065516,97.506564334065516,97.506564334065516,97.506564334065516,97.506564334065516,95.833269961844792,95.833269961844792,95.833269961844792,95.833269961844792,95.833269961844792]

{"sheet":"Load NGI","index":11,"n_rows":110,"n_cols":98,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Load - gas from NGI"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,5,5,5,5,5]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$f":"C8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2010-04-01","2010-07-01","2010-10-01","2011-01-01","2011-04-01","2011-07-01","2011-10-01","2012-01-01","2012-04-01","2012-07-01","2012-10-01","2013-01-01","2013-04-01","2013-07-01","2013-10-01","2014-01-01","2014-04-01","2014-07-01","2014-10-01","2015-01-01","2015-04-01","2015-07-01","2015-10-01",{"$f":"BO8+1","v":"2016-01-01"},"2016-04-01","2016-07-01","2016-10-01","2017-01-01","2017-04-01","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01"]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30",{"$f":"BO7+BO11-1","v":"2015-12-31"},"2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31",{"$f":"DATE(YEAR(CK7),12,31)","v":"2025-12-31"},{"$f":"DATE(YEAR(CL7),12,31)","v":"2026-12-31"},"2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":9},"Year",{"$f":"C8","v":"1999-12-31"},{"$f":"D8","v":"2000-03-31"},"2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31",{"$f":"BP8","v":"2016-03-31"},"2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":10},"Quarter",null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[{"$f":"ROW()","v":11},"Days",92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,366,365,365,365,366,{"$f":"CK8-CK7+1","v":365},{"$f":"CL8-CL7+1","v":365},365,366,365]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(BO7,BO8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"Historical Tariffs"]
[{"$f":"ROW()","v":15},"Toll charge"]
[{"$f":"ROW()","v":16},"Reservation charge"]
[{"$f":"ROW()","v":17},"Throughput charge"]
[{"$f":"ROW()","v":18},"Reserved Capacity [TJ/day]"]
[{"$f":"ROW()","v":19},"GGP customers from NGI"]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGI demand scaling factor",1]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},"Spare 1"]
[{"$f":"ROW()","v":28},"Spare 2"]
[{"$f":"ROW()","v":29},"Spare 3"]
[{"$f":"ROW()","v":30},"Spare 4"]
[{"$f":"ROW()","v":31},"Spare 5"]
[{"$f":"ROW()","v":32},"Spare Title"]
[{"$f":"ROW()","v":33},"Spare 6"]
[{"$f":"ROW()","v":34},"Spare 7"]
[{"$f":"ROW()","v":35},"Spare 8"]
[{"$f":"ROW()","v":36},"Spare 9"]
[{"$f":"ROW()","v":37},"Spare 10"]
[{"$f":"ROW()","v":38},"Spare Title"]
[{"$f":"ROW()","v":39},"Spare 11"]
[{"$f":"ROW()","v":40},"Spare 12"]
[{"$f":"ROW()","v":41},"Spare 13"]
[{"$f":"ROW()","v":42},"Spare 14"]
[{"$f":"ROW()","v":43},"Spare 15"]
[{"$f":"ROW()","v":44},"Spare 16"]
[{"$f":"ROW()","v":45},"Spare 17"]
[{"$f":"ROW()","v":46},"Spare 18"]
[{"$f":"ROW()","v":47},"Total",null,{"$f":"SUM(D20:D46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ20:AJ46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.83,27.83,32.83,32.83,32.83]
[{"$f":"ROW()","v":48},"Throughput [TJ/day]"]
[{"$f":"ROW()","v":49},"GGP customers from NGI"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},"Spare 1"]
[{"$f":"ROW()","v":58},"Spare 2"]
[{"$f":"ROW()","v":59},"Spare 3"]
[{"$f":"ROW()","v":60},"Spare 4"]
[{"$f":"ROW()","v":61},"Spare 5"]
[{"$f":"ROW()","v":62},"Spare Title"]
[{"$f":"ROW()","v":63},"Spare 6"]
[{"$f":"ROW()","v":64},"Spare 7"]
[{"$f":"ROW()","v":65},"Spare 8"]
[{"$f":"ROW()","v":66},"Spare 9"]
[{"$f":"ROW()","v":67},"Spare 10"]
[{"$f":"ROW()","v":68},"Spare Title"]
[{"$f":"ROW()","v":69},"Spare 11"]
[{"$f":"ROW()","v":70},"Spare 12"]
[{"$f":"ROW()","v":71},"Spare 13"]
[{"$f":"ROW()","v":72},"Spare 14"]
[{"$f":"ROW()","v":73},"Spare 15"]
[{"$f":"ROW()","v":74},"Spare 16"]
[{"$f":"ROW()","v":75},"Spare 17"]
[{"$f":"ROW()","v":76},"Spare 18"]
[{"$f":"ROW()","v":77},"Total",null,{"$f":"SUM(D50:D76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP50:BP76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.678999999999998,23.988900000000001,28.2988,28.2988,28.2988]
[{"$f":"ROW()","v":78},"km from Receipt"]
[{"$f":"ROW()","v":79},"GGP customers from NGI"]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},"Spare 1"]
[{"$f":"ROW()","v":88},"Spare 2"]
[{"$f":"ROW()","v":89},"Spare 3"]
[{"$f":"ROW()","v":90},"Spare 4"]
[{"$f":"ROW()","v":91},"Spare 5"]
[{"$f":"ROW()","v":92},"Spare Title"]
[{"$f":"ROW()","v":93},"Spare 6"]
[{"$f":"ROW()","v":94},"Spare 7"]
[{"$f":"ROW()","v":95},"Spare 8"]
[{"$f":"ROW()","v":96},"Spare 9"]
[{"$f":"ROW()","v":97},"Spare 10"]
[{"$f":"ROW()","v":98},"Spare Title"]
[{"$f":"ROW()","v":99},"Spare 11"]
[{"$f":"ROW()","v":100},"Spare 12"]
[{"$f":"ROW()","v":101},"Spare 13"]
[{"$f":"ROW()","v":102},"Spare 14"]
[{"$f":"ROW()","v":103},"Spare 15"]
[{"$f":"ROW()","v":104},"Spare 16"]
[{"$f":"ROW()","v":105},"Spare 17"]
[{"$f":"ROW()","v":106},"Spare 18"]
[{"$f":"ROW()","v":107},"Calculated Load"]
[{"$f":"ROW()","v":108},"Reserved Capacity [TJ/day]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.83,27.83,32.83,32.83,32.83]
[{"$f":"ROW()","v":109},"Reserved Capacity x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6179730000000014,3.6774730000000018,5.2504730000000022,5.2504730000000022,5.2504730000000022]
[{"$f":"ROW()","v":110},"Throughput x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1186210600898163,3.1699088814957097,4.5258037230330226,4.5258037230330226,4.5258037230330226]

{"sheet":"LoadTotal","index":12,"n_rows":28,"n_cols":93,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[null,"Load - gas from Yarraloola and NGI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":89}]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,5,5,5,5,5]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$f":"C8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2010-04-01","2010-07-01","2010-10-01","2011-01-01","2011-04-01","2011-07-01","2011-10-01","2012-01-01","2012-04-01","2012-07-01","2012-10-01","2013-01-01","2013-04-01","2013-07-01","2013-10-01","2014-01-01","2014-04-01","2014-07-01","2014-10-01","2015-01-01","2015-04-01","2015-07-01","2015-10-01",{"$f":"BO8+1","v":"2016-01-01"},"2016-04-01","2016-07-01","2016-10-01","2017-01-01","2017-04-01","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01"]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30",{"$f":"BO7+BO11-1","v":"2015-12-31"},"2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31",{"$f":"DATE(YEAR(CK7),12,31)","v":"2025-12-31"},{"$f":"DATE(YEAR(CL7),12,31)","v":"2026-12-31"},"2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":9},"Year",{"$f":"C8","v":"1999-12-31"},{"$f":"D8","v":"2000-03-31"},"2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31",{"$f":"BP8","v":"2016-03-31"},"2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":10},"Quarter",null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[{"$f":"ROW()","v":11},"Days",92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,366,365,365,365,366,{"$f":"CK8-CK7+1","v":365},{"$f":"CL8-CL7+1","v":365},365,366,365]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(BO7,BO8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":13},"Calculated Load (Yarraloola)"]
[{"$f":"ROW()","v":14},"Reserved Capacity [TJ/day]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Load Yarraloola'!CK114","v":110.16000000000001},{"$f":"'Load Yarraloola'!CL114","v":110.16000000000001},{"$f":"'Load Yarraloola'!CM114","v":110.16000000000001},{"$f":"'Load Yarraloola'!CN114","v":110.16000000000001},{"$f":"'Load Yarraloola'!CO114","v":110.16000000000001}]
[{"$f":"ROW()","v":15},"Reserved Capacity x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Load Yarraloola'!CK115","v":111.32415929999999},{"$f":"'Load Yarraloola'!CL115","v":111.32415929999999},{"$f":"'Load Yarraloola'!CM115","v":111.32415929999999},{"$f":"'Load Yarraloola'!CN115","v":111.32415929999999},{"$f":"'Load Yarraloola'!CO115","v":111.32415929999999}]
[{"$f":"ROW()","v":16},"Throughput x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Load Yarraloola'!CK116","v":95.833269961844792},{"$f":"'Load Yarraloola'!CL116","v":95.833269961844792},{"$f":"'Load Yarraloola'!CM116","v":95.833269961844792},{"$f":"'Load Yarraloola'!CN116","v":95.833269961844792},{"$f":"'Load Yarraloola'!CO116","v":95.833269961844792}]
[{"$f":"ROW()","v":17},"Calculated Load (NGI)"]
[{"$f":"ROW()","v":18},"Reserved Capacity [TJ/day]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Load NGI'!CK108","v":22.83},{"$f":"'Load NGI'!CL108","v":27.83},{"$f":"'Load NGI'!CM108","v":32.83},{"$f":"'Load NGI'!CN108","v":32.83},{"$f":"'Load NGI'!CO108","v":32.83}]
[{"$f":"ROW()","v":19},"Reserved Capacity x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Load NGI'!CK109","v":3.6179730000000014},{"$f":"'Load NGI'!CL109","v":3.6774730000000018},{"$f":"'Load NGI'!CM109","v":5.2504730000000022},{"$f":"'Load NGI'!CN109","v":5.2504730000000022},{"$f":"'Load NGI'!CO109","v":5.2504730000000022}]
[{"$f":"ROW()","v":20},"Throughput x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Load NGI'!CK110","v":3.1186210600898163},{"$f":"'Load NGI'!CL110","v":3.1699088814957097},{"$f":"'Load NGI'!CM110","v":4.5258037230330226},{"$f":"'Load NGI'!CN110","v":4.5258037230330226},{"$f":"'Load NGI'!CO110","v":4.5258037230330226}]
[{"$f":"ROW()","v":21},"Calculated Load (Total)"]
[{"$f":"ROW()","v":22},"Reserved Capacity [TJ/day]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK14+CK18","v":132.99},{"$f":"CL14+CL18","v":137.99},142.99,142.99,142.99]
[{"$f":"ROW()","v":23},"Reserved Capacity x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK15+CK19","v":114.9421323},115.0016323,116.57463229999999,116.57463229999999,116.57463229999999]
[{"$f":"ROW()","v":24},"Throughput x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK16+CK20","v":98.951891021934614},99.003178843340507,100.35907368487781,100.35907368487781,100.35907368487781]
[{"$f":"ROW()","v":25},"Tariff Allocation"]
[{"$f":"ROW()","v":26},"Toll Charge Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.113,null,null,null,null,0.113]
[{"$f":"ROW()","v":27},"Reservation Charge Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72199999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72199999999999998,null,null,null,null,0.72199999999999998]
[{"$f":"ROW()","v":28},"Throughput Charge Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16500000000000004,null,null,null,null,0.16500000000000004]

{"sheet":"CoS","index":13,"n_rows":98,"n_cols":16,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[null,"Cost of Service"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16}]
[{"$f":"ROW()","v":4},"Actual or Forecast",null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type",null,null,null,null,null,null,null,"Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!BH6","v":4},{"$f":"Inputs!BI6","v":4},{"$f":"Inputs!BJ6","v":5},{"$f":"Inputs!BK6","v":5},{"$f":"Inputs!BL6","v":5},{"$f":"Inputs!BM6","v":5},{"$f":"Inputs!BN6","v":5}]
[{"$f":"ROW()","v":7},"Start Date",null,null,null,null,null,null,null,{"$f":"Inputs!BH7","v":"2023-01-01"},{"$f":"Inputs!BI7","v":"2024-01-01"},{"$f":"Inputs!BJ7","v":"2025-01-01"},{"$f":"Inputs!BK7","v":"2026-01-01"},{"$f":"Inputs!BL7","v":"2027-01-01"},{"$f":"Inputs!BM7","v":"2028-01-01"},{"$f":"Inputs!BN7","v":"2029-01-01"}]
[{"$f":"ROW()","v":8},"End Date",null,null,null,null,null,null,null,{"$f":"Inputs!BH8","v":"2023-12-31"},{"$f":"Inputs!BI8","v":"2024-12-31"},{"$f":"Inputs!BJ8","v":"2025-12-31"},{"$f":"Inputs!BK8","v":"2026-12-31"},{"$f":"Inputs!BL8","v":"2027-12-31"},{"$f":"Inputs!BM8","v":"2028-12-31"},{"$f":"Inputs!BN8","v":"2029-12-31"}]
[{"$f":"ROW()","v":9},"Year Type",null,null,null,null,null,null,null,{"$f":"Inputs!BH9","v":2023},{"$f":"Inputs!BI9","v":2024},{"$f":"Inputs!BJ9","v":2025},{"$f":"Inputs!BK9","v":2026},{"$f":"Inputs!BL9","v":2027},{"$f":"Inputs!BM9","v":2028},{"$f":"Inputs!BN9","v":2029}]
[{"$f":"ROW()","v":10},"Quarter",null,null,null,null,null,null,null,{"$f":"Inputs!BH10","v":"-"},{"$f":"Inputs!BI10","v":"-"},{"$f":"Inputs!BJ10","v":"-"},{"$f":"Inputs!BK10","v":"-"},{"$f":"Inputs!BL10","v":"-"},{"$f":"Inputs!BM10","v":"-"},{"$f":"Inputs!BN10","v":"-"}]
[{"$f":"ROW()","v":11},"Days",null,null,null,null,null,null,null,{"$f":"Inputs!BH11","v":365},{"$f":"Inputs!BI11","v":366},{"$f":"Inputs!BJ11","v":365},{"$f":"Inputs!BK11","v":365},{"$f":"Inputs!BL11","v":365},{"$f":"Inputs!BM11","v":366},{"$f":"Inputs!BN11","v":365}]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,null,null,null,null,null,{"$f":"ROUND(YEARFRAC(J7,J8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(L7,L8),2)","v":1},1,1,1,1]
[{"$f":"ROW()","v":13},"Financial Parameters"]
[{"$f":"ROW()","v":14},"Period End CPI",null,null,null,null,null,null,null,{"$f":"Inputs!BH16","v":136.35900000000001},{"$f":"Inputs!BI16","v":140.79066750000001},{"$f":"Inputs!BJ16","v":144.42306672150002},{"$f":"Inputs!BK16","v":148.14918184291471},{"$f":"Inputs!BL16","v":151.97143073446193},{"$f":"Inputs!BM16","v":155.89229364741107},{"$f":"Inputs!BN16","v":159.91431482351427}]
[{"$f":"ROW()","v":15},"Inflation over period",null,null,null,null,null,null,null,null,{"$f":"Inputs!BI17","v":3.2500000000000001E-2},{"$f":"Inputs!BJ17","v":2.58E-2},{"$f":"Inputs!BK17","v":2.58E-2},{"$f":"Inputs!BL17","v":2.58E-2},{"$f":"Inputs!BM17","v":2.58E-2},{"$f":"Inputs!BN17","v":2.58E-2}]
[{"$f":"ROW()","v":16},{"$f":"\"Inflation Factor (convert Real \"&Inputs!D19&\" $ to nominal $)\"","v":"Inflation Factor (convert Real 31/12/2023 $ to nominal $)"},null,null,null,null,null,null,null,{"$f":"1/Inputs!BH19","v":1},{"$f":"1/Inputs!BI19","v":1.0325},{"$f":"1/Inputs!BJ19","v":1.0591385000000002},{"$f":"1/Inputs!BK19","v":1.0864642733000001},{"$f":"1/Inputs!BL19","v":1.1144950515511403},{"$f":"1/Inputs!BM19","v":1.1432490238811597},{"$f":"1/Inputs!BN19","v":1.1727448486972936}]
[{"$f":"ROW()","v":17},{"$f":"\"Deflation Factor (convert nominal $ to Real \"&Inputs!D19&\" $)\"","v":"Deflation Factor (convert nominal $ to Real 31/12/2023 $)"},null,null,null,null,null,null,null,{"$f":"Inputs!BH19","v":1},{"$f":"Inputs!BI19","v":0.96852300242130751},{"$f":"Inputs!BJ19","v":0.94416358200556383},{"$f":"Inputs!BK19","v":0.92041682784710854},{"$f":"Inputs!BL19","v":0.89726733071466991},{"$f":"Inputs!BM19","v":0.87470006893611796},{"$f":"Inputs!BN19","v":0.85270039865092417}]
[{"$f":"ROW()","v":18},"Post-Tax WACC (%, Nominal)",null,null,null,null,null,null,null,null,{"$f":"WACC!N$34","v":3.9112999999999995E-2},{"$f":"WACC!O$34","v":7.4144500000000002E-2},{"$f":"WACC!P$34","v":7.4144500000000002E-2},{"$f":"WACC!Q$34","v":7.4144500000000002E-2},{"$f":"WACC!R$34","v":7.4144500000000002E-2},{"$f":"WACC!S$34","v":7.4144500000000002E-2}]
[{"$f":"ROW()","v":19},"Discount Factor (Nominal)",null,null,null,null,null,null,null,{"$f":"WACC!O86","v":1},{"$f":"WACC!P86","v":0.96235924293123076},{"$f":"WACC!Q86","v":0.89593089470851517},{"$f":"WACC!R86","v":0.83408786686382985},{"$f":"WACC!S86","v":0.77651365050403354},{"$f":"WACC!T86","v":0.72291358425615315},{"$f":"WACC!U86","v":0.67301334620821796}]
[{"$f":"ROW()","v":20},"Post-Tax WACC (%,  Real)",null,null,null,null,null,null,null,null,{"$f":"WACC!N$35","v":2.7400632786236834E-2},{"$f":"WACC!O$35","v":4.7128582569701649E-2},{"$f":"WACC!P$35","v":4.7128582569701649E-2},{"$f":"WACC!Q$35","v":4.7128582569701649E-2},{"$f":"WACC!R$35","v":4.7128582569701649E-2},{"$f":"WACC!S$35","v":4.7128582569701649E-2}]
[{"$f":"ROW()","v":21},"Discount Factor (Nominal) - real",null,null,null,null,null,null,null,{"$f":"WACC!O92","v":1},{"$f":"WACC!P92","v":0.99363591832649578},{"$f":"WACC!Q92","v":0.94891490392523481},{"$f":"WACC!R92","v":0.90620666814055828},{"$f":"WACC!S92","v":0.86542062094865702},{"$f":"WACC!T92","v":0.82647024955127768},{"$f":"WACC!U92","v":0.78927293487021599}]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},{"$f":"\"Asset Base Real [$m \"&Inputs!D19&\"]\"","v":"Asset Base Real [$m 31/12/2023]"}]
[{"$f":"ROW()","v":24},"Opening Capital Base",null,null,null,null,null,null,null,null,{"$f":"'Assets '!BF19","v":435.90631323743781},{"$f":"'Assets '!BG19","v":441.64925971167969},{"$f":"'Assets '!BH19","v":451.51006866134168},{"$f":"'Assets '!BI19","v":444.30647639744348},{"$f":"'Assets '!BJ19","v":432.70618882101934},{"$f":"'Assets '!BK19","v":422.39186710287788}]
[{"$f":"ROW()","v":25},"Capex",null,null,null,null,null,null,null,null,{"$f":"'Assets '!BF20","v":18.56797929064831},{"$f":"'Assets '!BG20","v":30.943393493716655},{"$f":"'Assets '!BH20","v":13.881800418388501},{"$f":"'Assets '!BI20","v":9.1578244915740861},{"$f":"'Assets '!BJ20","v":9.4117738604307597},{"$f":"'Assets '!BK20","v":6.1818857633842619}]
[{"$f":"ROW()","v":26},"Depreciation",null,null,null,null,null,null,null,null,{"$f":"'Assets '!BF21","v":12.825032816406484},{"$f":"'Assets '!BG21","v":21.082584544054676},{"$f":"'Assets '!BH21","v":21.085392682286667},{"$f":"'Assets '!BI21","v":20.758112067998226},{"$f":"'Assets '!BJ21","v":19.726095578572171},{"$f":"'Assets '!BK21","v":18.583095636888793}]
[{"$f":"ROW()","v":27},"Asset Adjustment",null,null,null,null,null,null,null,null,{"$f":"'Assets '!BF23","v":0},{"$f":"'Assets '!BG23","v":0},{"$f":"'Assets '!BH23","v":0},{"$f":"'Assets '!BI23","v":0},{"$f":"'Assets '!BJ23","v":0},{"$f":"'Assets '!BK23","v":0}]
[{"$f":"ROW()","v":28},"Closing Capital Base",null,null,null,null,null,null,null,{"$f":"'Assets '!BE24","v":435.90631323743781},{"$f":"'Assets '!BF24","v":441.64925971167969},{"$f":"'Assets '!BG24","v":451.51006866134168},{"$f":"'Assets '!BH24","v":444.30647639744348},{"$f":"'Assets '!BI24","v":432.70618882101934},{"$f":"'Assets '!BJ24","v":422.39186710287788},{"$f":"'Assets '!BK24","v":409.99065722937337}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"Asset Base [m$ nominal]"]
[{"$f":"ROW()","v":31},"Opening Capital Base (start year)",null,null,null,null,null,null,null,null,{"$f":"J37","v":435.90631323743781},{"$f":"K37","v":456.00286065230927},478.2116968568705,482.72311300163204,482.24890621657937,482.89908976070564]
[{"$f":"ROW()","v":32},"Inflationary Gain",null,null,null,null,null,null,null,null,{"$f":"K31*K15","v":14.16695518021673},{"$f":"L31*L15","v":11.764873804829579},12.337861778907259,12.454256315442107,12.442021780387748,12.458796515826206]
[{"$f":"ROW()","v":33},"Opening Capital Base (inflated over one year)",null,null,null,null,null,null,null,null,{"$f":"K31+K32","v":450.07326841765456},{"$f":"L31+L32","v":467.76773445713883},490.54955863577777,495.17736931707412,494.6909279969671,495.35788627653181]
[{"$f":"ROW()","v":34},"Capex",null,null,null,null,null,null,null,null,{"$f":"K25*K$16","v":19.171438617594379},{"$f":"L25*L$16","v":32.773339369844827},15.0820802036601,10.206350078833156,10.76000127892768,7.2497746842440289]
[{"$f":"ROW()","v":35},"Depreciation",null,null,null,null,null,null,null,null,13.241846382939695,{"$f":"L26*L$16","v":22.329376970113259},22.908525837805723,23.134813179328031,22.551839515189094,21.793229681010484]
[{"$f":"ROW()","v":36},"Asset Adjustment",null,null,null,null,null,null,null,null,0,{"$f":"L27*L$16","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},"Closing Capital Base",null,null,null,null,null,null,null,{"$f":"J28*J16","v":435.90631323743781},456.00286065230927,{"$f":"L28*L16","v":478.2116968568705},482.72311300163204,482.24890621657937,482.89908976070564,480.81443127976542]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},"Cost of Service Building Blocks [m$ nominal]",null,"PV"]
[{"$f":"ROW()","v":40},"Return on Asset  ",null,{"$f":"SUMPRODUCT(L$19:P$19,L40:P40)","v":137.60333390553694},null,null,null,null,null,null,null,{"$f":"L31*L18","v":33.810104101635147},{"$f":"M31*M18","v":35.456767157604233},35.791263851949509,35.756104026975173,35.804311560762642]
[{"$f":"ROW()","v":41},"Depreciation",null,88.04796593957245,null,null,null,null,null,null,null,{"$f":"L35","v":22.329376970113259},22.908525837805723,23.134813179328031,22.551839515189094,21.793229681010484]
[{"$f":"ROW()","v":42},"Inflationary Gain",null,-47.881717656236845,null,null,null,null,null,null,null,{"$f":"-L32","v":-11.764873804829579},-12.337861778907259,-12.454256315442107,-12.442021780387748,-12.458796515826206]
[{"$f":"ROW()","v":43},"Opex",null,113.33402562916453,null,null,null,null,null,null,null,{"$f":"Inputs!BJ1828+Adjustments!BG18","v":27.03025925159821},{"$f":"Inputs!BK1828+Adjustments!BH18","v":28.223133009521849},{"$f":"Inputs!BL1828+Adjustments!BI18","v":29.154886246312202},{"$f":"Inputs!BM1828+Adjustments!BJ18","v":30.627555368872262},{"$f":"Inputs!BN1828+Adjustments!BK18","v":30.899781712869576}]
[{"$f":"ROW()","v":44},"Tax (net)",null,11.487796147620507,null,null,null,null,null,null,null,{"$f":"Tax_CoRE!K48","v":2.985451442269587},{"$f":"Tax_CoRE!L48","v":2.6683492174238572},{"$f":"Tax_CoRE!M48","v":2.879451066363989},{"$f":"Tax_CoRE!N48","v":3.076057864069075},{"$f":"Tax_CoRE!O48","v":3.1615170726323663}]
[{"$f":"ROW()","v":45},"Total Building Block Revenue Requirement ",null,{"$f":"SUMPRODUCT(L$19:P$19,L45:P45)","v":302.59140396565755},null,null,null,null,null,null,null,{"$f":"SUM(L40:L44)","v":74.390317960786632},76.918913443448403,78.506158028511621,79.569534994717856,79.200043511448854]
[{"$f":"ROW()","v":46},"Total Tariff Revenue",null,{"$f":"D72","v":302.59140396565755},null,null,null,null,null,null,null,{"$f":"L72","v":76.535954122421728},76.8848637403471,78.131940935065515,78.346001047216376,78.131940935065515]
[{"$f":"ROW()","v":47},"CHECK",null,{"$f":"IF(ROUND(D45-D46,6)=0,\"OK\",\"Error\")","v":"OK"}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},"Real Cost of Service (FOR RECONCILIATION ONLY)"]
[{"$f":"ROW()","v":50},{"$f":"\"Building Blocks  [$m \"&Inputs!D19&\"]\"","v":"Building Blocks  [$m 31/12/2023]"},null,"PV"]
[{"$f":"ROW()","v":51},"Return on Asset",null,{"$f":"SUMPRODUCT(L$21:P$21,L51:P51)","v":89.721616249300013},null,null,null,null,null,null,null,{"$f":"L24*L20","v":20.814303603169503},21.279029551957702,20.93953445915011,20.392829348272322,19.906729985528425]
[{"$f":"ROW()","v":52},"Depreciation",null,{"$f":"SUMPRODUCT(L$21:P$21,L52:P52)","v":88.04796593957245},null,null,null,null,null,null,null,{"$f":"L26","v":21.082584544054676},21.085392682286667,20.758112067998226,19.726095578572171,18.583095636888793]
[{"$f":"ROW()","v":53},"Opex",null,{"$f":"SUMPRODUCT(L$21:P$21,L53:P53)","v":113.33402562916456},null,null,null,null,null,null,null,{"$f":"L43*L17","v":25.520986397527995},25.977046556531118,26.159726959518391,26.789924792497338,26.348256184790422]
[{"$f":"ROW()","v":54},"Tax",null,{"$f":"SUMPRODUCT(L$21:P$21,L54:P54)","v":11.487796147620507},null,null,null,null,null,null,null,{"$f":"L44*L$17","v":2.8187545276369299},2.4559935222895812,2.5836373722399264,2.6906280257527078,2.6958268681753217]
[{"$f":"ROW()","v":55},"Total Building Block Revenue Requirement (Including Tax)",null,{"$f":"SUMPRODUCT(L$21:P$21,L55:P55)","v":302.59140396565749},null,null,null,null,null,null,null,{"$f":"SUM(L53,L52,L51,L54)","v":70.236629072389107},70.797462313065068,70.441010858906651,69.599477745094532,67.53390867538296]
[{"$f":"ROW()","v":56},"CHECK",null,{"$f":"IF(ROUND(D45-D55,6)=0,\"OK\",\"Error\")","v":"OK"}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},"Tariff Calculation"]
[{"$f":"ROW()","v":59},"X Factor",null,null,null,null,null,null,null,null,null,"X Factor 2025","X Factor 2026","X Factor 2027","X Factor 2028","X Factor 2029"]
[{"$f":"ROW()","v":60},"1. Toll charge",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$9>Recalc_From_Year,\"\",SolverSheet!I12)","v":0.30502814298646674},{"$f":"IF(M$9>Recalc_From_Year,\"\",SolverSheet!J12)","v":""},{"$f":"IF(N$9>Recalc_From_Year,\"\",SolverSheet!K12)","v":""},{"$f":"IF(O$9>Recalc_From_Year,\"\",SolverSheet!L12)","v":""},{"$f":"IF(P$9>Recalc_From_Year,\"\",SolverSheet!M12)","v":""}]
[{"$f":"ROW()","v":61},"2. Reservation charge",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$9>Recalc_From_Year,\"\",SolverSheet!I13)","v":0.65802384154432947},{"$f":"IF(M$9>Recalc_From_Year,\"\",SolverSheet!J13)","v":""},{"$f":"IF(N$9>Recalc_From_Year,\"\",SolverSheet!K13)","v":""},{"$f":"IF(O$9>Recalc_From_Year,\"\",SolverSheet!L13)","v":""},{"$f":"IF(P$9>Recalc_From_Year,\"\",SolverSheet!M13)","v":""}]
[{"$f":"ROW()","v":62},"3. Throughput charge",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$9>Recalc_From_Year,\"\",SolverSheet!I14)","v":0.63362624649267396},{"$f":"IF(M$9>Recalc_From_Year,\"\",SolverSheet!J14)","v":""},{"$f":"IF(N$9>Recalc_From_Year,\"\",SolverSheet!K14)","v":""},{"$f":"IF(O$9>Recalc_From_Year,\"\",SolverSheet!L14)","v":""},{"$f":"IF(P$9>Recalc_From_Year,\"\",SolverSheet!M14)","v":""}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},"Tariff [$ nominal]"]
[{"$f":"ROW()","v":65},"Toll charge",null,null,null,null,null,null,null,null,{"$f":"Revenue!CJ19","v":0.13167200000000001},{"$f":"K65*(1+L60)","v":0.17183566564331407},{"$f":"IF(M60=\"\",L65,L65*(1+M60))","v":0.17183566564331407},{"$f":"IF(N60=\"\",M65,M65*(1+N60))","v":0.17183566564331407},{"$f":"IF(O60=\"\",N65,N65*(1+O60))","v":0.17183566564331407},{"$f":"IF(P60=\"\",O65,O65*(1+P60))","v":0.17183566564331407}]
[{"$f":"ROW()","v":66},"Reservation charge",null,null,null,null,null,null,null,null,{"$f":"Revenue!CJ20","v":7.9799999999999999E-4},{"$f":"K66*(1+L61)","v":1.3231030255523748E-3},{"$f":"IF(M61=\"\",L66,L66*(1+M61))","v":1.3231030255523748E-3},{"$f":"IF(N61=\"\",M66,M66*(1+N61))","v":1.3231030255523748E-3},{"$f":"IF(O61=\"\",N66,N66*(1+O61))","v":1.3231030255523748E-3},1.3231030255523748E-3]
[{"$f":"ROW()","v":67},"Throughput charge",null,null,null,null,null,null,null,null,{"$f":"Revenue!CJ21","v":2.1499999999999999E-4},{"$f":"K67*(1+L62)","v":3.5122964299592489E-4},3.5122964299592489E-4,3.5122964299592489E-4,3.5122964299592489E-4,3.5122964299592489E-4]
[{"$f":"ROW()","v":68},"Tariff Revenue  [m$ nominal]","Building Block PV","Tariff Revenue PV"]
[{"$f":"ROW()","v":69},"Toll charge",{"$f":"D$45*LoadTotal!CK26","v":34.192828648119303},{"$f":"SUMPRODUCT(L$19:P$19,L69:P69)","v":34.192828648119303},null,null,null,null,null,null,null,{"$f":"Revenue!CK14","v":8.341135188475084},{"$f":"Revenue!CL14","v":8.6547352782741314},{"$f":"Revenue!CM14","v":8.9683353680731805},{"$f":"Revenue!CN14","v":8.9929061499035186},{"$f":"Revenue!CO14","v":8.9683353680731805}]
[{"$f":"ROW()","v":70},"Reservation charge",{"$f":"D$45*LoadTotal!CK27","v":218.47099366320475},{"$f":"SUMPRODUCT(L$19:P$19,L70:P70)","v":218.47099366320475},null,null,null,null,null,null,null,{"$f":"Revenue!CK15","v":55.509303298493542},{"$f":"Revenue!CL15","v":55.538037788450978},{"$f":"Revenue!CM15","v":56.297690775056736},{"$f":"Revenue!CN15","v":56.45193102375552},{"$f":"Revenue!CO15","v":56.297690775056736}]
[{"$f":"ROW()","v":71},"Throughput charge",{"$f":"D$45*LoadTotal!CK28","v":49.927581654333508},{"$f":"SUMPRODUCT(L$19:P$19,L71:P71)","v":49.927581654333494},null,null,null,null,null,null,null,{"$f":"Revenue!CK16","v":12.685515635453102},{"$f":"Revenue!CL16","v":12.692090673621989},{"$f":"Revenue!CM16","v":12.865914791935595},{"$f":"Revenue!CN16","v":12.901163873557335},{"$f":"Revenue!CO16","v":12.865914791935595}]
[{"$f":"ROW()","v":72},"Total Revenue",{"$f":"SUM(C69:C71)","v":302.59140396565755},{"$f":"SUM(D69:D71)","v":302.59140396565755},null,null,null,null,null,null,null,{"$f":"SUM(L69:L71)","v":76.535954122421728},76.8848637403471,78.131940935065515,78.346001047216376,78.131940935065515]
[{"$f":"ROW()","v":73},"CHECK: Net Present Values",null,"NPV"]
[{"$f":"ROW()","v":74},"Toll charge",null,{"$f":"D69-C69","v":0}]
[{"$f":"ROW()","v":75},"Reservation charge",null,{"$f":"D70-C70","v":0}]
[{"$f":"ROW()","v":76},"Throughput charge",null,{"$f":"D71-C71","v":0}]
[{"$f":"ROW()","v":77},"Total Revenue",null,{"$f":"SUM(D74:D76)","v":0}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},"Credit Foncier Check",null,"PV"]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81},"Total Tariff Revenue",null,{"$f":"SUMPRODUCT($E$19:$K$19,E81:K81)","v":0},null,null,null,null,null,{"$f":"J72","v":0},{"$f":"K72","v":0}]
[{"$f":"ROW()","v":82},"Opex",null,{"$f":"SUMPRODUCT($E$19:$K$19,E82:K82)","v":0},null,null,null,null,null,{"$f":"-J43","v":0},{"$f":"-K43","v":0}]
[{"$f":"ROW()","v":83},"Tax",null,{"$f":"SUMPRODUCT($E$19:$K$19,E83:K83)","v":0},null,null,null,null,null,{"$f":"-Tax_CoRE!I46","v":0},{"$f":"-Tax_CoRE!J46","v":0}]
[{"$f":"ROW()","v":84},"Imputation Credits",null,{"$f":"SUMPRODUCT($E$19:$K$19,E84:K84)","v":0},null,null,null,null,null,{"$f":"-Tax_CoRE!I47","v":0},{"$f":"-Tax_CoRE!J47","v":0}]
[{"$f":"ROW()","v":85},"Over Depreciation"]
[{"$f":"ROW()","v":86},"Asset Opening Value",null,{"$f":"SUMPRODUCT($E$19:$K$19,E86:K86)","v":0}]
[{"$f":"ROW()","v":87},"Capex",null,{"$f":"SUMPRODUCT($E$19:$K$19,E87:K87)","v":-18.449811153930689},null,null,null,null,null,{"$f":"-J34","v":0},{"$f":"-K34","v":-19.171438617594379}]
[{"$f":"ROW()","v":88},"Asset Residual Value",null,{"$f":"SUMPRODUCT($E$19:$K$19,E88:K88)","v":438.83856775183187},null,null,null,null,null,null,{"$f":"K37","v":456.00286065230927}]
[{"$f":"ROW()","v":89},"Net Cash Flow (should be 0)",null,{"$f":"SUMPRODUCT($E$19:$K$19,E89:K89)","v":420.38875659790119},null,null,null,null,null,{"$f":"SUM(J81:J88)","v":0},436.83142203471488]
[{"$f":"ROW()","v":90}]
[{"$f":"ROW()","v":91},"IRR "]
[{"$f":"ROW()","v":92},"Net Cash Flow [m$ OD]",{"$f":"IRR(D92:K92,0.05)","v":{"$error":"#NUM!"}},{"$f":"D86","v":0},null,null,null,null,null,{"$f":"J89","v":0},{"$f":"K89","v":436.83142203471488}]
[{"$f":"ROW()","v":93},{"$f":"\"Net Cash Flow [$m \"&Inputs!D19&\"]\"","v":"Net Cash Flow [$m 31/12/2023]"},{"$f":"IRR(D93:K93,0.05)","v":{"$error":"#NUM!"}},{"$f":"D86","v":0},null,null,null,null,null,{"$f":"J92/J16","v":0},{"$f":"K92/K16","v":423.08128042103135}]
[{"$f":"ROW()","v":94},{"$f":"\"Real Tariff Revenue  [$m \"&Inputs!D19&\"]\"","v":"Real Tariff Revenue  [$m 31/12/2023]"},null,"PV"]
[{"$f":"ROW()","v":95},"Total Revenue",null,{"$f":"SUMPRODUCT($E$21:$K$21,E95:K95)","v":0},null,null,null,null,null,{"$f":"J72/J16","v":0},{"$f":"K72/K16","v":0}]
[{"$f":"ROW()","v":96},"Undiscounted Total Real Tariff Revenue",null,{"$f":"SUM(E95:K95)","v":0}]
[{"$f":"ROW()","v":97},null,null,"PV"]
[{"$f":"ROW()","v":98},null,null,{"$f":"SUMPRODUCT($E$21:$K$21,E98:K98)","v":0}]

{"sheet":"Revenue","index":14,"n_rows":46,"n_cols":94,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[null,"Revenue"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Forecast and Actual","Forecast and Actual","Forecast and Actual","Forecast and Actual","Forecast and Actual","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,5,5,5,5,5]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$f":"C8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2010-04-01","2010-07-01","2010-10-01","2011-01-01","2011-04-01","2011-07-01","2011-10-01","2012-01-01","2012-04-01","2012-07-01","2012-10-01","2013-01-01","2013-04-01","2013-07-01","2013-10-01","2014-01-01","2014-04-01","2014-07-01","2014-10-01","2015-01-01","2015-04-01","2015-07-01","2015-10-01",{"$f":"BO8+1","v":"2016-01-01"},"2016-04-01","2016-07-01","2016-10-01","2017-01-01","2017-04-01","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01",{"$f":"CJ8+1","v":"2025-01-01"},{"$f":"CK8+1","v":"2026-01-01"},"2027-01-01","2028-01-01","2029-01-01"]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30",{"$f":"BO7+BO11-1","v":"2015-12-31"},"2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31",{"$f":"CF7+CF11-1","v":"2020-12-31"},"2021-12-31",{"$f":"CH7+CH11-1","v":"2022-12-31"},"2023-12-31",{"$f":"CJ7+CJ11-1","v":"2024-12-31"},{"$f":"EOMONTH(CK7,11)","v":"2025-12-31"},{"$f":"EOMONTH(CL7,11)","v":"2026-12-31"},"2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":9},"Year",{"$f":"C8","v":"1999-12-31"},{"$f":"D8","v":"2000-03-31"},"2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31",{"$f":"BP8","v":"2016-03-31"},"2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31",{"$f":"CF8","v":"2020-12-31"},"2021-12-31",{"$f":"CH8","v":"2022-12-31"},"2023-12-31",{"$f":"CJ8","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":10},"Quarter",null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[{"$f":"ROW()","v":11},"Days",92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,366,365,365,365,366,{"$f":"CK8-CK7+1","v":365},{"$f":"CL8-CL7+1","v":365},365,366,365]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(BO7,BO8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(CF7,CF8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(CH7,CH8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(CJ7,CJ8),2)","v":1},1,1,1,1,1]
[{"$f":"ROW()","v":13},"Tariff Revenue [m$ nominal]"]
[{"$f":"ROW()","v":14},"Toll charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL19*BL23*BL11/1000","v":1.8733759290000001},1.9052968434500002,1.9282039374,1.9169762712000002,1.9951160319999999,2.0064164939000002,1.1084450925409279,1.0646203588917691,1.0500411187995384,1.0617082423417554,1.066693711999956,1.0884629714285263,1.0689197517496787,1.0807966378802305,1.0926735240107825,1.0926735240107825,1.0593159750000003,1.0728490500000003,1.0807157200000002,1.0834127,{"$f":"CF19*CF23*CF11/1000","v":4.8220922322417303},4.7792868042500007,{"$f":"CH19*CH23*CH11/1000","v":4.8294337126000011},5.102558869100001,{"$f":"CJ19*CJ23*CJ11/1000","v":5.326656454560001},8.341135188475084,8.6547352782741314,8.9683353680731805,8.9929061499035186,8.9683353680731805]
[{"$f":"ROW()","v":15},"Reservation charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL20*BL24*BL11","v":13.624680944393997},13.880234165133695,14.051089063372398,13.946637404304798,14.385309106058799,14.4910056959122,6.2567837059730014,5.939990769550425,5.863886571833854,5.9290408670764521,5.9691118690223322,6.1394179124214352,6.0290124449488074,6.0960014721149056,6.1629904992810038,6.1629904992810038,5.9549936121,6.031030962228999,6.0773475792119989,6.0973060277479991,{"$f":"CF20*CF24*CF11","v":30.810182212242577},30.564051598819997,{"$f":"CH20*CH24*CH11","v":30.904598134739995},32.649899131329995,{"$f":"CJ20*CJ24*CJ11","v":34.062584127767991},55.509303298493542,55.538037788450978,56.297690775056736,56.45193102375552,56.297690775056736]
[{"$f":"ROW()","v":16},"Throughput charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL21*BL25*BL11","v":2.7708649803449994},2.6033845742904993,2.5279595448799994,2.5116305919319997,2.7890302219779999,2.8061317724439991,1.7086771128721234,1.62350833150229,1.6007742507311402,1.6185606312948198,1.6200154065711381,1.6650415727864607,1.6446890351076326,1.6629633577199399,1.6812376803322469,1.6812376803322469,1.6300114622999999,1.6481227007699999,1.6588284550655998,1.6662339392399999,{"$f":"CF21*CF25*CF11","v":7.0411081232964339},6.9400297164771132,{"$f":"CH21*CH25*CH11","v":6.975619612459047},7.3671084682603194,{"$f":"CJ21*CJ25*CJ11","v":7.6727915474476145},12.685515635453102,12.692090673621989,12.865914791935595,12.901163873557335,12.865914791935595]
[{"$f":"ROW()","v":17},"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL14:BL16)","v":18.268921853738995},18.388915582874194,18.507252545652396,18.375244267436798,{"$f":"SUM(BP14:BP16)","v":19.169455360036796},19.303553962256203,9.0739059113860527,8.6281194599444841,8.5147019413645317,8.6093097407130266,8.655820987593426,8.8929224566364216,8.7426212318061189,8.8397614677150766,8.9369017036240344,8.9369017036240344,8.6443210494000002,8.7520027129989995,8.8168917542775986,{"$f":"SUM(CE14:CE16)","v":8.846952666987999},42.673382567780742,42.283368119547113,42.709651459799048,45.119566468690316,47.062032129775609,{"$f":"SUM(CK14:CK16)","v":76.535954122421728},76.8848637403471,78.131940935065515,78.346001047216376,78.131940935065515]
[{"$f":"ROW()","v":18},"Calculated Tariffs [$ nominal]"]
[{"$f":"ROW()","v":19},"Toll charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21410499999999999,{"$f":"BL19","v":0.21410499999999999},{"$f":"BM19","v":0.21410499999999999},0.21410499999999999,0.21410499999999999,{"$f":"BP19","v":0.21410499999999999},0.11618434159374114,0.11618434159374114,0.11713979460057321,{"$f":"BT19","v":0.11713979460057321},0.11713979460057321,0.11713979460057321,0.11587205981026324,{"$f":"BX19","v":0.11587205981026324},0.11587205981026324,0.11587205981026324,0.114831,0.11502,0.114604,0.11489000000000001,0.11919945162977114,0.118465,0.11970799999999999,0.12647800000000001,0.13167200000000001,{"$f":"CoS!L$65","v":0.17183566564331407},{"$f":"CoS!M$65","v":0.17183566564331407},{"$f":"CoS!N$65","v":0.17183566564331407},{"$f":"CoS!O$65","v":0.17183566564331407},{"$f":"CoS!P$65","v":0.17183566564331407}]
[{"$f":"ROW()","v":20},"Reservation charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.469E-3,{"$f":"BL20","v":1.469E-3},1.469E-3,1.469E-3,1.469E-3,{"$f":"BP20","v":1.469E-3},6.1945273654544621E-4,6.1945273654544621E-4,6.251054489377671E-4,{"$f":"BT20","v":6.251054489377671E-4},6.251054489377671E-4,6.251054489377671E-4,6.1758212199355337E-4,{"$f":"BX20","v":6.1758212199355337E-4},6.1758212199355337E-4,6.1758212199355337E-4,6.0999999999999997E-4,6.11E-4,6.0899999999999995E-4,6.11E-4,7.218044677158393E-4,7.18E-4,7.2599999999999997E-4,7.67E-4,7.9799999999999999E-4,{"$f":"CoS!L$66","v":1.3231030255523748E-3},{"$f":"CoS!M$66","v":1.3231030255523748E-3},{"$f":"CoS!N$66","v":1.3231030255523748E-3},{"$f":"CoS!O$66","v":1.3231030255523748E-3},{"$f":"CoS!P$66","v":1.3231030255523748E-3}]
[{"$f":"ROW()","v":21},"Throughput charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8499999999999998E-4,{"$f":"BL21","v":3.8499999999999998E-4},3.8499999999999998E-4,3.8499999999999998E-4,3.8499999999999998E-4,{"$f":"BP21","v":3.8499999999999998E-4},2.2760181530833898E-4,2.2760181530833898E-4,2.2940168716519159E-4,{"$f":"BT21","v":2.2940168716519159E-4},2.2940168716519159E-4,2.2940168716519159E-4,2.2702603107898242E-4,{"$f":"BX21","v":2.2702603107898242E-4},2.2702603107898242E-4,2.2702603107898242E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.24E-4,2.2499999999999999E-4,1.9729954047980328E-4,1.95E-4,1.9599999999999999E-4,2.0699999999999999E-4,2.1499999999999999E-4,{"$f":"CoS!L$67","v":3.5122964299592489E-4},{"$f":"CoS!M$67","v":3.5122964299592489E-4},{"$f":"CoS!N$67","v":3.5122964299592489E-4},{"$f":"CoS!O$67","v":3.5122964299592489E-4},{"$f":"CoS!P$67","v":3.5122964299592489E-4}]
[{"$f":"ROW()","v":22},{"$f":"\"Calculated Load\"","v":"Calculated Load"}]
[{"$f":"ROW()","v":23},"Reserved Capacity [TJ/day]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Load Yarraloola'!BL114","v":97.220000000000013},{"$f":"'Load Yarraloola'!BM114","v":97.79},{"$f":"'Load Yarraloola'!BN114","v":97.89},{"$f":"'Load Yarraloola'!BO114","v":97.320000000000007},{"$f":"'Load Yarraloola'!BP114","v":102.4},{"$f":"'Load Yarraloola'!BQ114","v":102.98000000000002},{"$f":"'Load Yarraloola'!BR114","v":103.70000000000002},{"$f":"'Load Yarraloola'!BS114","v":99.600000000000023},{"$f":"'Load Yarraloola'!BT114","v":99.600000000000023},{"$f":"'Load Yarraloola'!BU114","v":99.600000000000023},{"$f":"'Load Yarraloola'!BV114","v":98.980000000000018},{"$f":"'Load Yarraloola'!BW114","v":101.00000000000001},{"$f":"'Load Yarraloola'!BX114","v":102.50000000000001},{"$f":"'Load Yarraloola'!BY114","v":102.50000000000001},{"$f":"'Load Yarraloola'!BZ114","v":102.50000000000001},{"$f":"'Load Yarraloola'!CA114","v":102.50000000000001},{"$f":"'Load Yarraloola'!CB114","v":102.50000000000001},{"$f":"'Load Yarraloola'!CC114","v":102.50000000000001},{"$f":"'Load Yarraloola'!CD114","v":102.50000000000001},{"$f":"'Load Yarraloola'!CE114","v":102.50000000000001},{"$f":"'Load Yarraloola'!CF114","v":110.53000000000002},{"$f":"'Load Yarraloola'!CG114","v":110.53000000000002},{"$f":"'Load Yarraloola'!CH114","v":110.53000000000002},{"$f":"'Load Yarraloola'!CI114","v":110.53000000000002},{"$f":"'Load Yarraloola'!CJ114","v":110.53000000000002},{"$f":"LoadTotal!CK22","v":132.99},{"$f":"LoadTotal!CL22","v":137.99},{"$f":"LoadTotal!CM22","v":142.99},{"$f":"LoadTotal!CN22","v":142.99},{"$f":"LoadTotal!CO22","v":142.99}]
[{"$f":"ROW()","v":24},"Reserved Capacity x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Load Yarraloola'!BL115","v":103.05333139999998},{"$f":"'Load Yarraloola'!BM115","v":103.83257029999997},{"$f":"'Load Yarraloola'!BN115","v":103.96816129999999},{"$f":"'Load Yarraloola'!BO115","v":103.19529259999997},{"$f":"'Load Yarraloola'!BP115","v":107.61083719999999},{"$f":"'Load Yarraloola'!BQ115","v":108.40151179999999},{"$f":"'Load Yarraloola'!BR115","v":109.788067},{"$f":"'Load Yarraloola'!BS115","v":104.229287},{"$f":"'Load Yarraloola'!BT115","v":104.229287},{"$f":"'Load Yarraloola'!BU115","v":104.229287},{"$f":"'Load Yarraloola'!BV115","v":103.79312939999998},{"$f":"'Load Yarraloola'!BW115","v":106.75447399999997},{"$f":"'Load Yarraloola'!BX115","v":108.46982899999999},{"$f":"'Load Yarraloola'!BY115","v":108.46982899999999},{"$f":"'Load Yarraloola'!BZ115","v":108.46982899999999},{"$f":"'Load Yarraloola'!CA115","v":108.46982899999999},{"$f":"'Load Yarraloola'!CB115","v":108.46982899999999},{"$f":"'Load Yarraloola'!CC115","v":108.46982899999999},{"$f":"'Load Yarraloola'!CD115","v":108.46982899999999},{"$f":"'Load Yarraloola'!CE115","v":108.46982899999999},{"$f":"'Load Yarraloola'!CF115","v":116.62552599999999},{"$f":"'Load Yarraloola'!CG115","v":116.62552599999999},{"$f":"'Load Yarraloola'!CH115","v":116.62552599999999},{"$f":"'Load Yarraloola'!CI115","v":116.62552599999999},{"$f":"'Load Yarraloola'!CJ115","v":116.62552599999997},{"$f":"LoadTotal!CK23","v":114.9421323},{"$f":"LoadTotal!CL23","v":115.0016323},{"$f":"LoadTotal!CM23","v":116.57463229999999},{"$f":"LoadTotal!CN23","v":116.57463229999999},{"$f":"LoadTotal!CO23","v":116.57463229999999}]
[{"$f":"ROW()","v":25},"Throughput x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Load Yarraloola'!BL116","v":79.967243299999993},{"$f":"'Load Yarraloola'!BM116","v":74.308108299999986},{"$f":"'Load Yarraloola'!BN116","v":71.370963999999987},{"$f":"'Load Yarraloola'!BO116","v":70.909954599999992},{"$f":"'Load Yarraloola'!BP116","v":79.606970799999999},{"$f":"'Load Yarraloola'!BQ116","v":80.095098399999983},{"$f":"'Load Yarraloola'!BR116","v":81.60118270000001},{"$f":"'Load Yarraloola'!BS116","v":77.533782699999975},{"$f":"'Load Yarraloola'!BT116","v":77.533782699999975},{"$f":"'Load Yarraloola'!BU116","v":77.533782699999975},{"$f":"'Load Yarraloola'!BV116","v":76.759954699999994},{"$f":"'Load Yarraloola'!BW116","v":78.893395199999986},{"$f":"'Load Yarraloola'!BX116","v":80.49439319999999},{"$f":"'Load Yarraloola'!BY116","v":80.49439319999999},{"$f":"'Load Yarraloola'!BZ116","v":80.49439319999999},{"$f":"'Load Yarraloola'!CA116","v":80.49439319999999},{"$f":"'Load Yarraloola'!CB116","v":80.49439319999999},{"$f":"'Load Yarraloola'!CC116","v":80.49439319999999},{"$f":"'Load Yarraloola'!CD116","v":80.49439319999999},{"$f":"'Load Yarraloola'!CE116","v":80.49439319999999},{"$f":"'Load Yarraloola'!CF116","v":97.506564334065516},{"$f":"'Load Yarraloola'!CG116","v":97.506564334065516},{"$f":"'Load Yarraloola'!CH116","v":97.506564334065516},{"$f":"'Load Yarraloola'!CI116","v":97.506564334065516},{"$f":"'Load Yarraloola'!CJ116","v":97.506564334065516},{"$f":"LoadTotal!CK24","v":98.951891021934614},{"$f":"LoadTotal!CL24","v":99.003178843340507},{"$f":"LoadTotal!CM24","v":100.35907368487781},{"$f":"LoadTotal!CN24","v":100.35907368487781},{"$f":"LoadTotal!CO24","v":100.35907368487781}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK14*1000000/(CK23*1000*CK$11)","v":0.17183566564331407},{"$f":"CL14*1000000/(CL23*1000*CL$11)","v":0.17183566564331407},0.17183566564331407,0.17183566564331409,0.17183566564331407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK15*1000000/(CK24*1000000*CK$11)","v":1.3231030255523748E-3},{"$f":"CL15*1000000/(CL24*1000000*CL$11)","v":1.3231030255523748E-3},1.3231030255523746E-3,1.3231030255523748E-3,1.3231030255523746E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK16*1000000/(CK25*1000000*CK$11)","v":3.5122964299592489E-4},{"$f":"CL16*1000000/(CL25*1000000*CL$11)","v":3.5122964299592489E-4},3.5122964299592489E-4,3.5122964299592484E-4,3.5122964299592489E-4]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK19=CK30","v":true},{"$f":"CL19=CL30","v":true},true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK20=CK31","v":true},true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK21=CK32","v":true},true,true,true,true]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,"Percentage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toll revenue",{"$f":"SUMPRODUCT(CK42:CO42,CoS!L$19:P$19)","v":34.192828648119303},{"$f":"CK30*CK23*CK$11/1000","v":8.341135188475084},{"$f":"CL30*CL23*CL$11/1000","v":8.6547352782741314},{"$f":"CM30*CM23*CM$11/1000","v":8.9683353680731805},{"$f":"CN30*CN23*CN$11/1000","v":8.9929061499035203},{"$f":"CO30*CO23*CO$11/1000","v":8.9683353680731805},{"$f":"CJ42/$CJ$46","v":0.113}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity revenue",{"$f":"SUMPRODUCT(CK43:CO43,CoS!L$19:P$19)","v":218.47099366320475},{"$f":"CK31*CK24*CK$11","v":55.509303298493542},55.538037788450978,56.297690775056729,56.45193102375552,56.297690775056729,{"$f":"CJ43/$CJ$46","v":0.72199999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Throughput revenue",{"$f":"SUMPRODUCT(CK44:CO44,CoS!L$19:P$19)","v":49.927581654333494},12.685515635453102,12.692090673621989,12.865914791935595,12.901163873557334,12.865914791935595,0.16500000000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(CJ42:CJ44)","v":302.59140396565755},76.535954122421728,76.8848637403471,78.131940935065501,78.346001047216376,78.131940935065501]

{"sheet":"Tax_CoRE","index":15,"n_rows":90,"n_cols":16,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[null,"Tax"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15}]
[{"$f":"ROW()","v":4},"Actual or Forecast",null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type",null,null,null,null,null,null,null,null,"Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,null,null,null,null,null,null,null,5,5,5,5,5,6]
[{"$f":"ROW()","v":7},"Start Date",null,null,null,null,null,null,null,null,{"$f":"Inputs!BJ7","v":"2025-01-01"},{"$f":"Inputs!BK7","v":"2026-01-01"},{"$f":"Inputs!BL7","v":"2027-01-01"},{"$f":"Inputs!BM7","v":"2028-01-01"},{"$f":"Inputs!BN7","v":"2029-01-01"},{"$f":"O8+1","v":"2030-01-01"}]
[{"$f":"ROW()","v":8},"End Date",null,null,null,null,null,null,null,null,{"$f":"Inputs!BJ8","v":"2025-12-31"},{"$f":"Inputs!BK8","v":"2026-12-31"},{"$f":"Inputs!BL8","v":"2027-12-31"},{"$f":"Inputs!BM8","v":"2028-12-31"},{"$f":"Inputs!BN8","v":"2029-12-31"},{"$f":"EOMONTH(P7,11)","v":"2030-12-31"}]
[{"$f":"ROW()","v":9},"Year Type",null,null,null,null,null,null,null,null,{"$f":"Inputs!BJ9","v":2025},{"$f":"Inputs!BK9","v":2026},{"$f":"Inputs!BL9","v":2027},{"$f":"Inputs!BM9","v":2028},{"$f":"Inputs!BN9","v":2029},{"$f":"YEAR(P7)","v":2030}]
[{"$f":"ROW()","v":10},"Quarter"]
[{"$f":"ROW()","v":11},"Days",null,null,null,null,null,null,null,null,{"$f":"Inputs!BJ11","v":365},{"$f":"Inputs!BK11","v":365},{"$f":"Inputs!BL11","v":365},{"$f":"Inputs!BM11","v":366},{"$f":"Inputs!BN11","v":365},{"$f":"P8-P7+1","v":365}]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,null,null,null,null,null,null,{"$f":"Inputs!BJ12","v":1},{"$f":"Inputs!BK12","v":1},{"$f":"Inputs!BL12","v":1},{"$f":"Inputs!BM12","v":1},{"$f":"Inputs!BN12","v":1},{"$f":"ROUND(YEARFRAC(P7,P8),2)","v":1}]
[{"$f":"ROW()","v":13},"Financial Parameters"]
[{"$f":"ROW()","v":14},{"$f":"\"Inflation Factor (convert Real $ \"&Inputs!D19&\" to nominal $)\"","v":"Inflation Factor (convert Real $ 31/12/2023 to nominal $)"},null,null,null,null,null,null,null,null,{"$f":"CoS!L16","v":1.0591385000000002},{"$f":"CoS!M16","v":1.0864642733000001},{"$f":"CoS!N16","v":1.1144950515511403},{"$f":"CoS!O16","v":1.1432490238811597},{"$f":"CoS!P16","v":1.1727448486972936}]
[{"$f":"ROW()","v":15},"Leverage",null,null,null,null,null,null,null,null,{"$f":"WACC!$J$23","v":0.55000000000000004},{"$f":"WACC!$J$23","v":0.55000000000000004},{"$f":"WACC!$J$23","v":0.55000000000000004},{"$f":"WACC!$J$23","v":0.55000000000000004},{"$f":"WACC!$J$23","v":0.55000000000000004},{"$f":"O15","v":0.55000000000000004}]
[{"$f":"ROW()","v":16},"Post-Tax WACC (%, Nominal)",null,null,null,null,null,null,null,null,{"$f":"CoS!L18","v":7.4144500000000002E-2},{"$f":"CoS!M18","v":7.4144500000000002E-2},{"$f":"CoS!N18","v":7.4144500000000002E-2},{"$f":"CoS!O18","v":7.4144500000000002E-2},{"$f":"CoS!P18","v":7.4144500000000002E-2}]
[{"$f":"ROW()","v":17},"Discount Factor (Nominal)",null,null,null,null,null,null,null,null,{"$f":"WACC!Q86","v":0.89593089470851517},{"$f":"WACC!R86","v":0.83408786686382985},{"$f":"WACC!S86","v":0.77651365050403354},{"$f":"WACC!T86","v":0.72291358425615315},{"$f":"WACC!U86","v":0.67301334620821796}]
[{"$f":"ROW()","v":18},"Discount Factor (Real)",null,null,null,null,null,null,null,null,{"$f":"WACC!Q92","v":0.94891490392523481},{"$f":"WACC!R92","v":0.90620666814055828},{"$f":"WACC!S92","v":0.86542062094865702},{"$f":"WACC!T92","v":0.82647024955127768},{"$f":"WACC!U92","v":0.78927293487021599}]
[{"$f":"ROW()","v":19},"Cost of Debt (%)",null,null,null,null,null,null,null,null,{"$f":"WACC!O13","v":6.5589999999999996E-2},{"$f":"WACC!P13","v":6.5589999999999996E-2},{"$f":"WACC!Q13","v":6.5589999999999996E-2},{"$f":"WACC!R13","v":6.5589999999999996E-2},{"$f":"WACC!S13","v":6.5589999999999996E-2},{"$f":"O19","v":6.5589999999999996E-2}]
[{"$f":"ROW()","v":20},"Franking Credit",null,null,null,null,null,null,null,null,{"$f":"WACC!O$27","v":0.5},{"$f":"WACC!P$27","v":0.5},{"$f":"WACC!Q$27","v":0.5},{"$f":"WACC!R$27","v":0.5},{"$f":"WACC!S$27","v":0.5}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},"Interest on Debt"]
[{"$f":"ROW()","v":23},"RAB (CCA)",null,null,null,null,null,null,null,null,{"$f":"'Assets '!BF24","v":441.64925971167969},{"$f":"'Assets '!BG24","v":451.51006866134168},{"$f":"'Assets '!BH24","v":444.30647639744348},{"$f":"'Assets '!BI24","v":432.70618882101934},{"$f":"'Assets '!BJ24","v":422.39186710287788},{"$f":"'Assets '!BK24","v":409.99065722937337}]
[{"$f":"ROW()","v":24},"Debt",null,null,null,null,null,null,null,null,{"$f":"K23*K15","v":242.90709284142386},248.33053776373794,244.36856201859393,237.98840385156066,232.31552690658285,225.49486147615536]
[{"$f":"ROW()","v":25},"Cost of Debt ",null,null,null,null,null,null,null,null,{"$f":"K24*K19","v":15.93227621946899},16.287999971923568,16.028133982799574,15.609659408623862,15.237575409802767]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},"Calculation of Tax Expense (Nominal)","PV"]
[{"$f":"ROW()","v":28},"Revenue"]
[{"$f":"ROW()","v":29},"Revenue requirement"]
[{"$f":"ROW()","v":30},"Opex",null,null,null,null,null,null,null,null,{"$f":"CoS!L43","v":27.03025925159821},{"$f":"CoS!M43","v":28.223133009521849},{"$f":"CoS!N43","v":29.154886246312202},{"$f":"CoS!O43","v":30.627555368872262},{"$f":"CoS!P43","v":30.899781712869576}]
[{"$f":"ROW()","v":31},"Return of Asset (regulatory depreciation)",null,null,null,null,null,null,null,null,{"$f":"CoS!L41","v":22.329376970113259},{"$f":"CoS!M41","v":22.908525837805723},{"$f":"CoS!N41","v":23.134813179328031},{"$f":"CoS!O41","v":22.551839515189094},{"$f":"CoS!P41","v":21.793229681010484}]
[{"$f":"ROW()","v":32},"Inflationary Gain in Return on Asset",null,null,null,null,null,null,null,null,{"$f":"CoS!L42","v":-11.764873804829579},{"$f":"CoS!M42","v":-12.337861778907259},{"$f":"CoS!N42","v":-12.454256315442107},{"$f":"CoS!O42","v":-12.442021780387748},{"$f":"CoS!P42","v":-12.458796515826206}]
[{"$f":"ROW()","v":33},"Return on Asset",null,null,null,null,null,null,null,null,{"$f":"CoS!L40","v":33.810104101635147},{"$f":"CoS!M40","v":35.456767157604233},{"$f":"CoS!N40","v":35.791263851949509},{"$f":"CoS!O40","v":35.756104026975173},{"$f":"CoS!P40","v":35.804311560762642}]
[{"$f":"ROW()","v":34},"Income tax expense",null,null,null,null,null,null,null,null,{"$f":"K46","v":5.9709028845391741},5.3366984348477144,5.7589021327279779,6.15211572813815,6.3230341452647325]
[{"$f":"ROW()","v":35},"Imputation Credits",null,null,null,null,null,null,null,null,{"$f":"K47","v":-2.985451442269587},-2.6683492174238572,-2.879451066363989,-3.076057864069075,-3.1615170726323663]
[{"$f":"ROW()","v":36},"Total Unsmooth Revenue",{"$f":"SUMPRODUCT($K$17:$O$17,K36:O36)","v":302.59140396565761},null,null,null,null,null,null,null,{"$f":"SUM(K30:K35)","v":74.390317960786618},76.918913443448417,78.506158028511635,79.56953499471787,79.200043511448854]
[{"$f":"ROW()","v":37},"Expenses"]
[{"$f":"ROW()","v":38},"Opex",{"$f":"SUMPRODUCT($K$17:$O$17,K38:O38)","v":113.33402562916453},null,null,null,null,null,null,null,{"$f":"K30","v":27.03025925159821},28.223133009521849,29.154886246312202,30.627555368872262,30.899781712869576]
[{"$f":"ROW()","v":39},"Interest on Debt",{"$f":"SUMPRODUCT($K$17:$O$17,K39:O39)","v":61.84543291662083},null,null,null,null,null,null,null,{"$f":"K25","v":15.93227621946899},16.287999971923568,16.028133982799574,15.609659408623862,15.237575409802767]
[{"$f":"ROW()","v":40},"Tax Depreciation",{"$f":"SUMPRODUCT($K$17:$O$17,K40:O40)","v":50.826637769068839},null,null,null,null,null,null,null,{"$f":"'Tax Assets'!CD21","v":11.524772874588844},{"$f":"'Tax Assets'!CE21","v":14.618785679177277},{"$f":"'Tax Assets'!CF21","v":14.126797356973253},{"$f":"'Tax Assets'!CG21","v":12.82526779009457},{"$f":"'Tax Assets'!CH21","v":11.985905904560738}]
[{"$f":"ROW()","v":41},"Total Expenses",226.00609631485423,null,null,null,null,null,null,null,{"$f":"SUM(K38:K40)","v":54.487308345656047},59.129918660622693,59.309817586085032,59.062482567590692,58.123263027233079]
[{"$f":"ROW()","v":42},"Tax"]
[{"$f":"ROW()","v":43},"Net Income",76.585307650803401,null,null,null,null,null,null,null,{"$f":"K36-K41","v":19.903009615130571},17.788994782825725,19.196340442426603,20.507052427127178,21.076780484215774]
[{"$f":"ROW()","v":44},"Tax Loss Carried Forward",0,null,null,null,null,null,null,null,{"$f":"IF(K45<0,K45,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":45},"Taxable Income",76.585307650803401,null,null,null,null,null,null,null,{"$f":"K43+J44","v":19.903009615130571},17.788994782825725,19.196340442426603,20.507052427127178,21.076780484215774]
[{"$f":"ROW()","v":46},"Income Tax Expense",22.975592295241015,null,null,null,null,null,null,null,{"$f":"IF((SUM(K30:K33)-K41+J44)>0,(SUM(K30:K33)-K41+J44)*WACC!O$26/(1-(1-WACC!O$27)*WACC!O$26),0)","v":5.9709028845391741},{"$f":"IF((SUM(L30:L33)-L41+K44)>0,(SUM(L30:L33)-L41+K44)*WACC!P$26/(1-(1-WACC!P$27)*WACC!P$26),0)","v":5.3366984348477144},{"$f":"IF((SUM(M30:M33)-M41+L44)>0,(SUM(M30:M33)-M41+L44)*WACC!Q$26/(1-(1-WACC!Q$27)*WACC!Q$26),0)","v":5.7589021327279779},{"$f":"IF((SUM(N30:N33)-N41+M44)>0,(SUM(N30:N33)-N41+M44)*WACC!R$26/(1-(1-WACC!R$27)*WACC!R$26),0)","v":6.15211572813815},{"$f":"IF((SUM(O30:O33)-O41+N44)>0,(SUM(O30:O33)-O41+N44)*WACC!S$26/(1-(1-WACC!S$27)*WACC!S$26),0)","v":6.3230341452647325}]
[{"$f":"ROW()","v":47},"Imputation Credits",-11.487796147620507,null,null,null,null,null,null,null,{"$f":"-K46*WACC!O$27","v":-2.985451442269587},{"$f":"-L46*WACC!P$27","v":-2.6683492174238572},{"$f":"-M46*WACC!Q$27","v":-2.879451066363989},{"$f":"-N46*WACC!R$27","v":-3.076057864069075},{"$f":"-O46*WACC!S$27","v":-3.1615170726323663}]
[{"$f":"ROW()","v":48},"Net Tax Expense",11.487796147620507,null,null,null,null,null,null,null,{"$f":"SUM(K46:K47)","v":2.985451442269587},2.6683492174238572,2.879451066363989,3.076057864069075,3.1615170726323663]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},"Real Net Tax Expense","PV"]
[{"$f":"ROW()","v":51},"Income Tax Expense",{"$f":"SUMPRODUCT($K$17:$O$17,K51:O51)","v":20.679144725579295},null,null,null,null,null,null,null,{"$f":"K46/K$14","v":5.6375090552738598},4.9119870445791625,5.1672747444798519,5.3812560515054155,5.3916537363506434]
[{"$f":"ROW()","v":52},"Imputation Credits",-10.339572362789648,null,null,null,null,null,null,null,{"$f":"K47/K$14","v":-2.8187545276369299},-2.4559935222895812,-2.583637372239926,-2.6906280257527078,-2.6958268681753217]
[{"$f":"ROW()","v":53},"Net Tax Expense",10.339572362789648,null,null,null,null,null,null,null,{"$f":"K48/K$14","v":2.8187545276369299},2.4559935222895812,2.583637372239926,2.6906280257527078,2.6958268681753217]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},"Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":56},"Yield / cost inputs (from AER 2010 Victorian DNSP decision)"]
[{"$f":"ROW()","v":57},"Dividend imputation/payout ratio",null,0.7]
[{"$f":"ROW()","v":58},"Benchmark seasoned equity offering (SEO) raising cost",null,0.03]
[{"$f":"ROW()","v":59},"Benchmark Dividend Re-investment Plan (DRP) cost",null,0.01]
[{"$f":"ROW()","v":60},"Benchmark DRP take-up",null,0.25]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},"Dividend assessment"]
[{"$f":"ROW()","v":63},"Tax payable",null,null,null,null,null,null,null,null,{"$f":"K46","v":5.9709028845391741},5.3366984348477144,5.7589021327279779,6.15211572813815,6.3230341452647325]
[{"$f":"ROW()","v":64},"Dividends",null,null,null,null,null,null,null,null,{"$f":"(K63/WACC!O$26*(1-WACC!O$26)*$D$57)","v":9.7524747114139849},{"$f":"(L63/WACC!P$26*(1-WACC!P$26)*$D$57)","v":8.7166074435845982},{"$f":"(M63/WACC!Q$26*(1-WACC!Q$26)*$D$57)","v":9.4062068167890285},{"$f":"(N63/WACC!R$26*(1-WACC!R$26)*$D$57)","v":10.048455689292311},{"$f":"(O63/WACC!S$26*(1-WACC!S$26)*$D$57)","v":10.327622437265727}]
[{"$f":"ROW()","v":65},"Dividend Re-investment",null,null,null,null,null,null,null,null,{"$f":"K64*$D$60","v":2.4381186778534962},2.1791518608961495,2.3515517041972571,2.5121139223230777,2.5819056093164319]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67},"Benchmark Cash Flows"]
[{"$f":"ROW()","v":68},"Revenue",null,null,null,null,null,null,null,null,{"$f":"K36","v":74.390317960786618},76.918913443448417,78.506158028511635,79.56953499471787,79.200043511448854]
[{"$f":"ROW()","v":69},"Opex",null,null,null,null,null,null,null,null,{"$f":"-K38","v":-27.03025925159821},-28.223133009521849,-29.154886246312202,-30.627555368872262,-30.899781712869576]
[{"$f":"ROW()","v":70},"Interest",null,null,null,null,null,null,null,null,-15.93227621946899,-16.287999971923568,-16.028133982799574,-15.609659408623862,-15.237575409802767]
[{"$f":"ROW()","v":71},"Tax",null,null,null,null,null,null,null,null,{"$f":"-K46","v":-5.9709028845391741},-5.3366984348477144,-5.7589021327279779,-6.15211572813815,-6.3230341452647325]
[{"$f":"ROW()","v":72},"Internal cash flow",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K71)","v":25.456879605180244},27.071082027155288,27.56423566667188,27.180204489083593,26.739652243511781]
[{"$f":"ROW()","v":73},"Dividend",null,null,null,null,null,null,null,null,{"$f":"-K64","v":-9.7524747114139849},-8.7166074435845982,-9.4062068167890285,-10.048455689292311,-10.327622437265727]
[{"$f":"ROW()","v":74},"Dividend reinvestment",null,null,null,null,null,null,null,null,{"$f":"K65","v":2.4381186778534962},2.1791518608961495,2.3515517041972571,2.5121139223230777,2.5819056093164319]
[{"$f":"ROW()","v":75},"Retained cash flow",null,null,null,null,null,null,null,null,{"$f":"SUM(K72:K74)","v":18.142523571619755},20.53362644446684,20.509580554080109,19.64386272211436,18.993935415562486]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77},"Benchmark capex funding"]
[{"$f":"ROW()","v":78},"Capex",null,null,null,null,null,null,null,null,{"$f":"Inputs!BJ141","v":32.77333936984482},{"$f":"Inputs!BK141","v":15.082080203660102},{"$f":"Inputs!BL141","v":10.206350078833154},{"$f":"Inputs!BM141","v":10.760001278927682},{"$f":"Inputs!BN141","v":7.2497746842440289}]
[{"$f":"ROW()","v":79},"less Debt Component",null,null,null,null,null,null,null,null,{"$f":"(L23-K23)*K15","v":5.4234449223140935},-3.9619757451440112,-6.3801581670332759,-5.6728769449778023,-6.820665430427483]
[{"$f":"ROW()","v":80},"Equity Component",null,null,null,null,null,null,null,null,{"$f":"K78-K79","v":27.349894447530726},19.044055948804115,16.58650824586643,16.432878223905483,14.070440114671513]
[{"$f":"ROW()","v":81},"Retained cash flows",null,null,null,null,null,null,null,null,{"$f":"K75","v":18.142523571619755},20.53362644446684,20.509580554080109,19.64386272211436,18.993935415562486]
[{"$f":"ROW()","v":82},"Equity Required (SEO)",null,null,null,null,null,null,null,null,{"$f":"K80-K81","v":9.2073708759109714},-1.4895704956627256,-3.9230723082136798,-3.2109844982088767,-4.9234953008909734]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},"Equity raising costs"]
[{"$f":"ROW()","v":85},"External Equity Raising Costs",null,null,null,null,null,null,null,null,{"$f":"K82*$D$58","v":0.27622112627732914},-4.4687114869881764E-2,-0.11769216924641039,-9.6329534946266296E-2,-0.1477048590267292]
[{"$f":"ROW()","v":86},"DRP Cost",null,null,null,null,null,null,null,null,{"$f":"K65*$D$59","v":2.4381186778534961E-2},2.1791518608961495E-2,2.3515517041972571E-2,2.5121139223230778E-2,2.581905609316432E-2]
[{"$f":"ROW()","v":87},"Total Equity Raising Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K85:K86)","v":0.3006023130558641},-2.2895596260920269E-2,-9.4176652204437827E-2,-7.1208395723035514E-2,-0.12188580293356488]
[{"$f":"ROW()","v":88},"Equity Raising Costs ",null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(K85:K86))","v":0.3006023130558641},0,0,0,0]
[{"$f":"ROW()","v":89},"Equity Raising Costs (manual entry, nominal $)",null,null,null,null,null,null,null,null,{"$f":"SolverSheet!I22","v":0.300601424474991},{"$f":"SolverSheet!J22","v":0},{"$f":"SolverSheet!K22","v":0},{"$f":"SolverSheet!L22","v":0},{"$f":"SolverSheet!M22","v":0}]
[{"$f":"ROW()","v":90},{"$f":"\"Total Equity Raising Costs [Real \" & Inputs!D19 &\" $M], (capitalised and included in RAB)\"","v":"Total Equity Raising Costs [Real 31/12/2023 $M], (capitalised and included in RAB)"},null,null,null,null,null,null,null,null,{"$f":"K89/K14","v":0.28381691768828243},0,0,0,0]

{"sheet":"Assets ","index":16,"n_rows":4844,"n_cols":63,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[null,"Assets"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Historic","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,5,5,5,5,5]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$f":"C8+1","v":"2000-01-01"},{"$f":"D8+1","v":"2000-04-01"},"2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01",{"$f":"BG8+1","v":"2026-01-01"},{"$f":"BH8+1","v":"2027-01-01"},{"$f":"BI8+1","v":"2028-01-01"},{"$f":"BJ8+1","v":"2029-01-01"}]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$f":"BB7+BB11-1","v":"2020-12-31"},"2021-12-31",{"$f":"BD7+BD11-1","v":"2022-12-31"},"2023-12-31",{"$f":"BF7+BF11-1","v":"2024-12-31"},{"$f":"EOMONTH(BG7,11)","v":"2025-12-31"},{"$f":"EOMONTH(BH7,11)","v":"2026-12-31"},"2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":9},"Year",{"$f":"C8","v":"1999-12-31"},{"$f":"D8","v":"2000-03-31"},"2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30",{"$f":"AM8","v":"2008-12-31"},"2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$f":"BB8","v":"2020-12-31"},"2021-12-31",{"$f":"BD8","v":"2022-12-31"},"2023-12-31",{"$f":"BF8","v":"2024-12-31"},"2025-12-31",{"$f":"BH8","v":"2026-12-31"},"2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":10},"Quarter",null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"ROW()","v":11},"Days",92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"BG8-BG7+1","v":365},{"$f":"BH8-BH7+1","v":365},365,366,365]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(YEARFRAC(BB7,BB8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(BD7,BD8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(BF7,BF8),2)","v":1},1,1,1,1,1]
[{"$f":"ROW()","v":13},"Period End CPI",null,{"$f":"Inputs!G16","v":69.7},{"$f":"Inputs!H16","v":70.2},{"$f":"Inputs!I16","v":72.900000000000006},{"$f":"Inputs!J16","v":73.099999999999994},{"$f":"Inputs!K16","v":73.900000000000006},{"$f":"Inputs!L16","v":74.5},{"$f":"Inputs!M16","v":74.7},{"$f":"Inputs!N16","v":75.400000000000006},{"$f":"Inputs!O16","v":76.099999999999994},{"$f":"Inputs!P16","v":76.599999999999994},{"$f":"Inputs!Q16","v":77.099999999999994},{"$f":"Inputs!R16","v":77.599999999999994},{"$f":"Inputs!S16","v":78.599999999999994},{"$f":"Inputs!T16","v":78.599999999999994},{"$f":"Inputs!U16","v":79.099999999999994},{"$f":"Inputs!V16","v":79.5},{"$f":"Inputs!W16","v":80.2},{"$f":"Inputs!X16","v":80.599999999999994},{"$f":"Inputs!Y16","v":80.900000000000006},{"$f":"Inputs!Z16","v":81.5},{"$f":"Inputs!AA16","v":82.1},{"$f":"Inputs!AB16","v":82.6},{"$f":"Inputs!AC16","v":83.4},{"$f":"Inputs!AD16","v":83.8},{"$f":"Inputs!AE16","v":84.5},{"$f":"Inputs!AF16","v":85.9},{"$f":"Inputs!AG16","v":86.7},{"$f":"Inputs!AH16","v":86.6},{"$f":"Inputs!AI16","v":86.6},{"$f":"Inputs!AJ16","v":87.7},{"$f":"Inputs!AK16","v":88.3},{"$f":"Inputs!AL16","v":89.1},{"$f":"Inputs!AM16","v":90.3},{"$f":"Inputs!AN16","v":91.6},{"$f":"Inputs!AO16","v":92.7},{"$f":"Inputs!AP16","v":92.4},{"$f":"Inputs!AQ16","v":92.5},{"$f":"Inputs!AR16","v":92.9},{"$f":"Inputs!AS16","v":93.8},{"$f":"Inputs!AT16","v":94.3},{"$f":"Inputs!AU16","v":96.9},{"$f":"Inputs!AV16","v":99.8},{"$f":"Inputs!AW16","v":102},{"$f":"Inputs!AX16","v":104.8},{"$f":"Inputs!AY16","v":106.6},{"$f":"Inputs!AZ16","v":108.4},{"$f":"Inputs!BA16","v":110},{"$f":"Inputs!BB16","v":112.1},{"$f":"Inputs!BC16","v":114.1},{"$f":"Inputs!BD16","v":116.2},{"$f":"Inputs!BE16","v":117.2},{"$f":"Inputs!BF16","v":121.3},{"$f":"Inputs!BG16","v":130.80000000000001},{"$f":"Inputs!BH16","v":136.35900000000001},{"$f":"Inputs!BI16","v":140.79066750000001},{"$f":"Inputs!BJ16","v":144.42306672150002},{"$f":"Inputs!BK16","v":148.14918184291471},{"$f":"Inputs!BL16","v":151.97143073446193},{"$f":"Inputs!BM16","v":155.89229364741107},{"$f":"Inputs!BN16","v":159.91431482351427}]
[{"$f":"ROW()","v":14},"Period End December Inflation",null,null,{"$f":"E13/D13-1","v":7.1736011477760986E-3},{"$f":"F13/E13-1","v":3.8461538461538547E-2},2.7434842249656199E-3,1.0943912448700521E-2,8.1190798376182816E-3,2.6845637583892135E-3,9.3708165997323789E-3,9.2838196286471053E-3,6.5703022339027584E-3,6.5274151436032213E-3,6.4850843060959562E-3,1.2886597938144284E-2,0,6.3613231552162031E-3,5.0568900126422012E-3,8.8050314465408785E-3,4.9875311720697368E-3,3.7220843672458592E-3,7.4165636588379158E-3,7.3619631901840066E-3,6.0901339829475543E-3,9.6852300242131761E-3,4.7961630695443347E-3,8.3532219570405797E-3,1.6568047337278236E-2,9.3131548311990997E-3,-1.1534025374856371E-3,0,1.2702078521940052E-2,6.8415051311288E-3,9.060022650056565E-3,1.3468013468013407E-2,1.439645625692143E-2,1.2008733624454315E-2,-3.2362459546925182E-3,1.0822510822510178E-3,4.3243243243242802E-3,9.687836383207582E-3,5.3304904051172386E-3,2.7571580063626921E-2,2.9927760577915352E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.2499999999999982E-2,3.2499999999999973E-2,{"$f":"BG13/BF13-1","v":2.5800000000000045E-2},{"$f":"BH13/BG13-1","v":2.5800000000000045E-2},{"$f":"BI13/BH13-1","v":2.5800000000000045E-2},{"$f":"BJ13/BI13-1","v":2.5800000000000045E-2},{"$f":"BK13/BJ13-1","v":2.5800000000000045E-2}]
[{"$f":"ROW()","v":15},{"$f":"\"Inflation Factor (convert nominal to real $ \"&Inputs!$D$19&\")\"","v":"Inflation Factor (convert nominal to real $ 31/12/2023)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AY19","v":1.2791651031894935},{"$f":"Inputs!AZ19","v":1.2579243542435425},{"$f":"Inputs!BA19","v":1.2396272727272728},{"$f":"Inputs!BB19","v":1.2164049955396969},{"$f":"Inputs!BC19","v":1.1950832602979844},{"$f":"Inputs!BD19","v":1.1734853700516352},{"$f":"Inputs!BE19","v":1.1634726962457338},{"$f":"Inputs!BF19","v":1.1241467436108823},{"$f":"Inputs!BG19","v":1.0425},{"$f":"Inputs!BH19","v":1},{"$f":"Inputs!BI19","v":0.96852300242130751},{"$f":"Inputs!BJ19","v":0.94416358200556383},{"$f":"Inputs!BK19","v":0.92041682784710854},{"$f":"Inputs!BL19","v":0.89726733071466991},{"$f":"Inputs!BM19","v":0.87470006893611796},{"$f":"Inputs!BN19","v":0.85270039865092417}]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},"Regulated Asset Base"]
[{"$f":"ROW()","v":18},"Total Assets ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&TEXT(Inputs!AZ$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BA$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BB$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BC$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BD$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BE$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BF$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BG$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BH$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BI$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BJ$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BK$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BL$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BM$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BN$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"}]
[{"$f":"ROW()","v":19},"Opening Capital Base",null,{"$f":"C24","v":513.6507412391561},512.3542725973756,510.68120736188894,508.97841952182648,507.28554753692316,507.5448638943767,506.9821672676598,506.40168869749738,505.83053481327323,502.79558544638837,500.36328510654636,497.92752129707787,495.508216696337,496.79916571396666,496.57231242895637,496.32418922254658,496.08962500865988,494.1251487204201,492.84834942520007,491.54807677259822,490.25499696829075,487.98110237802746,485.66495429150388,482.91868460954112,480.19182026330964,477.95199307357876,475.80605816332195,473.55865181987804,471.03591436721251,468.78051483038035,466.58948587704401,463.8700789444419,460.96244482316166,457.81693724243405,455.35394109619284,452.72134590052497,450.34563257428374,448.47899193021641,446.72599485441475,444.21133222399374,442.5623506584015,432.26272351114886,421.28292556849783,410.05460658509838,400.48816772369281,{"$f":"AW146+AW207","v":499.33807428161327},494.50168242769786,482.44248634530629,470.34333704546731,457.43915967459168,445.24115977801648,441.78576204669889,437.82671110439088,435.54714658131491,435.90631323743781,{"$f":"BF24","v":441.64925971167969},{"$f":"BG24","v":451.51006866134168},{"$f":"BH24","v":444.30647639744348},{"$f":"BI24","v":432.70618882101934},{"$f":"BJ24","v":422.39186710287788}]
[{"$f":"ROW()","v":20},"Capex",null,{"$f":"D222","v":1.2777261839978502},{"$f":"E222","v":0.91103296499999997},0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652177,0.25901625535714273,0.25946904350155298,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076933,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999985E-2,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,4.0944446995707802,1.7464863313798968,1.7419853201055442,0.91580161196859911,1.5288768377278839,9.3982133476790199,10.026345380098808,11.751060000000001,14.411129863932253,18.56797929064831,{"$f":"BG222","v":30.943393493716655},13.881800418388501,9.1578244915740861,9.4117738604307597,6.1818857633842619]
[{"$f":"ROW()","v":21},"Depreciation",null,{"$f":"D161+D237","v":2.5741948257783447},2.5840982004866779,2.5940015751950112,2.6039049499033449,2.6138083246116781,2.6322063278158447,2.6506043310200114,2.669002334224178,2.6874003374283446,2.6913165951991771,2.6952328529700105,2.6991491107408447,2.7030653685116781,2.7251268561366779,2.7471883437616773,2.7692498313866771,2.7913113190116778,2.8116558852200111,2.8075918280991203,2.8279363943074536,2.8482809605157868,2.8562541357543396,2.8642273109928924,2.8722004862314452,2.880173661469998,2.8960044952018338,2.91183532893367,2.9276661626655049,2.9434969963973407,2.9600491513583043,2.9766013063192669,2.9931534612802304,{"$f":"AJ161+AJ237","v":3.0097056162411944},3.0197681162411936,3.0298306162411937,3.0398931162411937,3.0499556162411938,3.0607056162411919,2.7567603234597051,2.7675103234597054,10.756916867252629,11.294444542651018,11.891975917245579,12.159732890104991,12.261890267556094,8.9308365534861824,13.805682413771464,13.841134619944526,13.819978982844228,13.665774757378465,12.853611078996579,13.985396322406796,14.030624523075947,14.051963207809345,12.825032816406484,21.082584544054676,21.085392682286667,20.758112067998226,19.726095578572171,18.583095636888793]
[{"$f":"ROW()","v":22},"Over-Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ252","v":0.38701712786746051},null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":23},"Asset Adjustment",null,{"$f":"D176+D267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ176+AJ267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.1101976924601883E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},"Closing Capital Base",{"$f":"C$191","v":513.6507412391561},{"$f":"D19+D20-D21+D22+D23","v":512.3542725973756},{"$f":"E19+E20-E21+E22+E23","v":510.68120736188894},508.97841952182648,507.28554753692316,507.5448638943767,506.9821672676598,506.40168869749738,505.83053481327323,502.79558544638837,500.36328510654636,497.92752129707787,495.508216696337,496.79916571396666,496.57231242895637,496.32418922254658,496.08962500865988,494.1251487204201,492.84834942520007,491.54807677259822,490.25499696829075,487.98110237802746,485.66495429150388,482.91868460954112,480.19182026330964,477.95199307357876,475.80605816332195,473.55865181987804,471.03591436721251,468.78051483038035,466.58948587704401,463.8700789444419,460.96244482316166,457.81693724243405,455.35394109619284,452.72134590052497,450.34563257428374,448.47899193021641,446.72599485441475,444.21133222399374,442.5623506584015,432.26272351114886,421.28292556849783,410.05460658509838,400.48816772369281,390.36248959305942,494.50168242769786,482.44248634530629,470.34333704546731,457.43915967459168,445.24115977801648,441.78576204669889,437.82671110439088,435.54714658131491,435.90631323743781,441.64925971167969,{"$f":"BG19+BG20-BG21+BG22+BG23","v":451.51006866134168},444.30647639744348,432.70618882101934,422.39186710287788,409.99065722937337]
[{"$f":"ROW()","v":25},"Asset Account"]
[{"$f":"ROW()","v":26},"Opening Capital Base ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"AW$193","v":"$ 31/12/2023"},{"$f":"AX$193","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023"]
[{"$f":"ROW()","v":27},"Pipeline and laterals",null,{"$f":"D133","v":438.65553578864484},{"$f":"D102","v":436.95532053365008},{"$f":"E102","v":435.25510527865532},433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,{"$f":"U102","v":408.05166119873917},406.35144594374441,404.65123068874965,403.25214027375489,401.55217987876011,399.85242094376537,398.15187568877059,396.45166043377583,394.75144517878107,393.05122992378631,391.35101466879155,389.65079941379679,388.23679791880204,386.53658266380728,384.83636740881252,383.13615215381776,{"$f":"AK102","v":381.43948798882298},379.74929474382822,378.10984815883347,376.4110778238387,374.71228566884395,373.02063327384917,{"$f":"AQ102","v":371.32146337885445},364.42754673696709,357.61656709507974,350.8055874531924,344.02024081130509,{"$f":"AW133+AW194","v":431.34631936023101},424.96116568670686,{"$f":"AX102","v":416.81067186053531},{"$f":"AY102","v":408.36272969765264},{"$f":"AZ102","v":399.57732488910131},390.82859190765674,382.18373324614612,373.45749648693982,364.69730661541774,355.93711674389567,{"$f":"BF102","v":347.1769268723736},{"$f":"BG102","v":338.39104501471849},{"$f":"BH102","v":329.60516315706337},{"$f":"BI102","v":320.86971086785877},{"$f":"BJ102","v":312.13293148474759}]
[{"$f":"ROW()","v":28},"Main line valve and scraper stations",null,{"$f":"D134","v":9.1777717576504454},{"$f":"D103","v":9.1262112421580266},9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,7.4762747464006347,7.4247142309082168,7.3731537154157989,7.321593199923381,7.2971471744309628,7.2467315789385447,7.1951710634461268,7.1436105479537089,6.9367948082667619,6.7286590685798151,6.5205233288928683,6.3123875892059216,7.8083459469845966,7.6883746034272002,7.4256824492213109,7.1477911752917036,6.8698999013620963,6.5920086274324889,6.3626209979662312,6.0950733004967219,5.8285681030272123,5.7688320825921799,6.5673615009320514,8.1457338799347436,9.1713616234735369,10.001583285998342,10.76946681716819]
[{"$f":"ROW()","v":29},"Compressor stations",null,41.575994885587399,41.878357847316103,42.174665743982303,42.464918575586005,42.749116342127209,44.317329378605905,45.868736763897104,47.403338498000799,48.921134580916998,48.567810137645694,48.213132667145224,47.85710216941559,47.499718644456792,49.428933617268825,51.337729300143359,53.226105693080392,55.094062796079925,55.509504751641956,55.916461549412325,56.314933189391027,56.704919671578061,56.304887850973429,56.033719401603939,55.461742703469604,54.859796966570414,54.258559220906371,53.948518378774914,53.629081840176042,53.171232735109754,52.594477593576059,52.099554936189506,51.472403592950101,50.799470863857849,50.098644968912744,49.629848663967643,48.96999053902254,48.397935764077438,47.981112139132335,47.288136444187231,46.589257989242128,46.013028280806736,43.757837697130142,41.070462149823015,38.370619154392919,35.971567510278618,43.196062879592517,40.255786682097288,36.811115303905154,34.509619249578165,31.424330095302555,27.959288073559264,26.644856390713379,28.233314228461573,27.001805557029169,27.269163939292547,31.853624861490417,41.249963083841131,43.084153014370919,44.871870661567371,47.613524958763819]
[{"$f":"ROW()","v":30},"Receipt and delivery point facilities",null,1.5343439751319885,1.5587464639571722,1.5828151272823558,1.6065499651075397,1.6299509774327234,1.6372451967579071,1.6443370319789241,1.6512264830957746,1.6579135501084583,1.6548928680169754,1.6517490131963259,1.6484819856465098,1.6450917853675271,1.6441750273593774,1.6431134581637277,1.641907077780578,1.6405558862099283,1.6301272909517788,1.6196283227769626,1.6090589816854797,1.5984192676773301,1.5792644307525139,1.5601095938276976,1.5409547569028814,1.5393535899780653,1.5338801830532491,1.6372708061284329,1.7365176492036167,1.8431242722788006,2.2200426353539848,2.2854186284291687,2.2663924615043527,2.2472376245795367,2.2280827876547207,2.2089279507299047,2.1897731138050887,2.1738374168802728,2.1546825799554568,2.1355277430306407,2.1163729061058247,2.0972180691810087,1.9879696768552886,1.8757976967708281,1.7617141159356753,1.7812178878391851,2.3674025106865506,2.7590415304348963,2.1040537923656735,1.9406525559975376,1.9817548936468987,2.2371975332833887,5.1651274901680475,5.3782277650937935,5.8489676994531692,6.3991151764572622,7.6770208293898943,9.0590775874668683,9.7593925498905776,9.7602651412751378,9.3358341522422723]
[{"$f":"ROW()","v":31},"SCADA and communications",null,10.129588107098701,9.8700051140171574,9.6103057023522798,9.3504898721040686,9.0905576232725238,8.824819428357646,8.5590596403177681,8.2932782591528902,8.0274752848630122,7.7743297374481344,7.5209512799082558,7.2673399122433775,7.0134956344534993,6.7627906565386215,6.5117965649987433,6.2605133598338654,6.0089410410439879,5.8496272461291099,5.6884818769642322,5.525504933549354,5.3606964158844761,5.1091635389695984,4.8379370475912324,4.5618541517493778,4.2845814414440344,4.0583522866752038,3.9774917452397056,3.8672043871375408,3.5993205123687089,3.3544191509332109,3.1265954328310457,2.8420540280622144,2.5929873866267159,2.2894035385245513,2.0358462904223864,2.0283712823202218,2.0546323942180571,1.9913488661158922,2.1443094180137288,2.1043005779931083,2.1257907652676056,1.8837201766142435,1.7939997264162997,1.7642901852041644,1.4273603209512924,2.3996217670221203,3.6029992719621435,4.3522301025644943,3.9688701236897574,3.6487683754098601,3.8728698109644637,4.0950573949961724,3.6038712442651395,3.0660956826257721,3.3927394912999769,3.3364941220679318,2.7219684283595345,2.147713859632383,1.7404932413499699,1.3402289433264043]
[{"$f":"ROW()","v":32},"Cathodic protection",null,1.8288330185978565,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2071268674985898,1.1628811452986461,1.1185696355987025,1.0741923383987588,1.0258020036988151,0.97741166899887155,0.92902133429892797,0.88063099959898439,0.8325376648990408,0.78414733019909721,0.73575699549915363,0.68736666079921005,0.63897632609926647,0.59058599139932288,0.55044565669937928,0.5020553219994357,0.45366498729949212,0.40527465259954853,0.35688431789960495,0.30849398319966137,0.26010364849971779,0.27739928379977419,0.23088444909983058,0.22865730439988702,0.28876139969994341,0.98025367499999982,1.1413897049999997,1.7298093749999996,1.610898403880429,1.4038920587722474,1.1063990819552258,0.80649092842459957,0.64475410322587146,1.3000711998148575,1.1391294219760422,0.97505885618553489,0.80853085838129302,0.62856056318814701,0.52512799658072573,0.36877019448255455,0.21412849528446723,0.26861888600873762,0.27086562757398336,0.49515910584822015,0.63959092146436369,0.65788403585445865,0.60506603913344248]
[{"$f":"ROW()","v":33},"Maintenance bases and depots",null,7.7276425577145043,7.6860517854801529,7.6444518984958023,7.6028428967614516,7.5612247802771009,7.5188416440427499,7.4764531725833985,7.4340593658990475,7.391660223989696,7.3487387018553445,7.3058144297209928,7.262887407586641,7.2199576354522899,7.176475113317939,7.1329925911835881,7.0895100690492372,7.0460275469148863,7.0025450247805354,6.9590625026461845,6.9155799805118336,6.8720974583774828,6.8286149362431319,6.785132414108781,6.7416498919744301,6.7007863698400794,6.6573038477057285,6.648658625571378,6.6051761034370271,6.5616935813026762,6.5182110591683253,6.4747285370339744,6.4417118748996236,6.3998903527652731,6.3564078306309222,6.3742042484965715,6.3429647963622209,6.3707036142278701,6.3272210920935192,6.2837385699591684,6.2402560478248175,6.2155835256904668,6.1055224487112403,5.9267526706699165,5.7475241084484265,6.6238125108842159,8.2652051079995257,8.0414445507538055,7.7792554940930065,7.5170664374322076,7.2776787213644578,7.0362083403299112,6.9035160310911055,7.2346869452326912,7.5136590335742461,7.3985801219158009,7.0770722102573558,6.8540111124980552,6.7161871238212543,6.8234112254642261,6.7630879171936025]
[{"$f":"ROW()","v":34},"Other assets",null,0.43935521992602611,0.55050462909680242,0.65826508745507872,0.76263659500085501,0.86361915173413129,0.88017630765490751,0.89537042401318379,0.90920150080896001,0.92166953804223639,0.96642886071301259,1.0089837856962889,1.0493343129920651,1.0874804426003415,1.0809456820211178,1.0732684360668943,1.0644487047376707,1.054486488033447,1.3959808209542233,1.7275176926249995,2.0735057263749992,2.4095362988749991,2.4184927501249991,2.5340574393647861,2.5243817865943603,2.5196966818137216,2.57037690502287,2.5511940276342648,2.4994317896479061,2.4394693210637941,2.4078831818819286,2.4621375002586179,2.5364477061938624,2.4119554196876614,2.315864820740015,2.3075096917923688,2.2084214128447224,2.0599328738970759,2.1443908549494299,2.0820721960017838,1.9806626170541375,2.0925586721691243,1.7291455192452811,1.0435070589076074,0.15466111359839041,-0.27819787867440637,-1.5802540387879567,1.0021822578417674,1.1297312759862752,1.0309323049807195,0.96025529536418308,1.195818276943059,1.7439583415986188,1.6226676898608505,1.6946113178592732,1.9418444255576945,2.3690391439981404,12.069533468831624,14.05727661282249,12.536076925751818,11.017799331586865]
[{"$f":"ROW()","v":35},"Equity Raising Cost",null,0,{"$f":"D110","v":0},{"$f":"E110","v":0},{"$f":"F110","v":0},{"$f":"G110","v":0},{"$f":"H110","v":0},{"$f":"I110","v":0},{"$f":"J110","v":0},{"$f":"K110","v":0},{"$f":"L110","v":0},{"$f":"M110","v":0},{"$f":"N110","v":0},{"$f":"O110","v":0},{"$f":"P110","v":0},{"$f":"Q110","v":0},{"$f":"R110","v":0},{"$f":"S110","v":0},{"$f":"T110","v":0},{"$f":"U110","v":0},{"$f":"V110","v":0},{"$f":"W110","v":0},{"$f":"X110","v":0},{"$f":"Y110","v":0},{"$f":"Z110","v":0},{"$f":"AA110","v":0},{"$f":"AB110","v":0},{"$f":"AC110","v":0},{"$f":"AD110","v":0},{"$f":"AE110","v":0},{"$f":"AF110","v":0},{"$f":"AG110","v":0},{"$f":"AH110","v":0},{"$f":"AI110","v":0},{"$f":"AJ110","v":0},{"$f":"AK110","v":0},{"$f":"AL110","v":0},{"$f":"AM110","v":0},{"$f":"AN110","v":0},{"$f":"AO110","v":0},{"$f":"AP110","v":0},{"$f":"AQ110","v":0},{"$f":"AR110","v":0},{"$f":"AS110","v":0},{"$f":"AT110","v":0},{"$f":"AU110","v":0},0,{"$f":"AW110","v":0},{"$f":"AX110","v":0},{"$f":"AY110","v":0},{"$f":"AZ110","v":0},{"$f":"BA110","v":0},{"$f":"BB110","v":2.0404799468941852E-2},{"$f":"BC110","v":1.9780626955066497E-2},{"$f":"BD110","v":1.9156454441191142E-2},{"$f":"BE110","v":1.8532281927315788E-2},1.7908109413440433E-2,0.30109228490862,0.29167328839891599,0.28225429188921197,0.27283529537950796]
[{"$f":"ROW()","v":36},"Non-depreciable assets",null,{"$f":"D142","v":2.5816759288043478},{"$f":"D111","v":2.9483691478021981},{"$f":"E111","v":2.9483691478021981},{"$f":"F111","v":2.9285499179347827},{"$f":"G111","v":2.9285499179347827},{"$f":"H111","v":3.7038261500000003},{"$f":"I111","v":3.6754874010989012},{"$f":"J111","v":3.6477647119565217},{"$f":"K111","v":3.6477647119565217},{"$f":"L111","v":3.0203711725},{"$f":"M111","v":2.9995429178571427},{"$f":"N111","v":2.9791674513586957},{"$f":"O111","v":2.9791674513586957},{"$f":"P111","v":4.4384962199999993},{"$f":"Q111","v":4.4020841736263741},{"$f":"R111","v":4.366463693478261},{"$f":"S111","v":4.366463693478261},{"$f":"T111","v":3.6584421342501883},{"$f":"U111","v":3.6584421342501883},{"$f":"V111","v":3.6309047197474689},{"$f":"W111","v":3.6309047197474689},{"$f":"X111","v":3.5609999999999999},{"$f":"Y111","v":3.5342307692307693},{"$f":"Z111","v":3.5080434782608698},{"$f":"AA111","v":3.5080434782608698},{"$f":"AB111","v":3.8941249999999998},{"$f":"AC111","v":3.8636950549450551},{"$f":"AD111","v":3.8339266304347825},{"$f":"AE111","v":3.8339266304347825},{"$f":"AF111","v":3.8984999999999999},{"$f":"AG111","v":3.8680219780219778},{"$f":"AH111","v":3.8382065217391301},{"$f":"AI111","v":3.8382065217391301},{"$f":"AJ111","v":3.6560027472527472},{"$f":"AK111","v":3.6560027472527472},{"$f":"AL111","v":3.628491847826087},{"$f":"AM111","v":3.628491847826087},{"$f":"AN111","v":3.8832499999999999},{"$f":"AO111","v":3.8529395604395602},{"$f":"AP111","v":3.8232880434782608},{"$f":"AQ111","v":3.8232880434782608},{"$f":"AR111","v":3.8232880434782608},{"$f":"AS111","v":3.8232880434782608},{"$f":"AT111","v":3.8232880434782608},{"$f":"AU111","v":3.8232880434782608},4.8906166446590262,{"$f":"AW111","v":4.8906166446590262},{"$f":"AX111","v":4.8906166446590262},{"$f":"AY111","v":4.8906166446590262},{"$f":"AZ111","v":4.8906166446590262},{"$f":"BA111","v":4.8906166446590262},{"$f":"BB111","v":4.8906166446590262},{"$f":"BC111","v":4.8906166446590262},{"$f":"BD111","v":4.8906166446590262},{"$f":"BE111","v":4.8906166446590262},4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262]
[{"$f":"ROW()","v":37},"Shared support assets - IOT & cyber security",null,{"$f":"D143","v":0},{"$f":"D112","v":0},{"$f":"E112","v":0},{"$f":"F112","v":0},{"$f":"G112","v":0},{"$f":"H112","v":0},{"$f":"I112","v":0},{"$f":"J112","v":0},{"$f":"K112","v":0},{"$f":"L112","v":0},{"$f":"M112","v":0},{"$f":"N112","v":0},{"$f":"O112","v":0},{"$f":"P112","v":0},{"$f":"Q112","v":0},{"$f":"R112","v":0},{"$f":"S112","v":0},{"$f":"T112","v":0},{"$f":"U112","v":0},{"$f":"V112","v":0},{"$f":"W112","v":0},{"$f":"X112","v":0},{"$f":"Y112","v":0},{"$f":"Z112","v":0},{"$f":"AA112","v":0},{"$f":"AB112","v":0},{"$f":"AC112","v":0},{"$f":"AD112","v":0},{"$f":"AE112","v":0},{"$f":"AF112","v":0},{"$f":"AG112","v":0},{"$f":"AH112","v":0},{"$f":"AI112","v":0},{"$f":"AJ112","v":0},{"$f":"AK112","v":0},{"$f":"AL112","v":0},{"$f":"AM112","v":0},{"$f":"AN112","v":0},{"$f":"AO112","v":0},{"$f":"AP112","v":0},{"$f":"AQ112","v":0},{"$f":"AR112","v":0},{"$f":"AS112","v":0},{"$f":"AT112","v":0},{"$f":"AU112","v":0},0,{"$f":"AW112","v":0},{"$f":"AX112","v":0},{"$f":"AY112","v":0},{"$f":"AZ112","v":0},{"$f":"BA112","v":0},{"$f":"BB112","v":2.3257819197952223},{"$f":"BC112","v":4.6527656790697485},{"$f":"BD112","v":9.2376806790697472},{"$f":"BE112","v":15.688906760408354},{"$f":"BF112","v":22.082386721551195},{"$f":"BG112","v":18.065968463910366},{"$f":"BH112","v":13.811376316316803},{"$f":"BI112","v":9.3438643338837366},{"$f":"BJ112","v":5.9960152924999841}]
[{"$f":"ROW()","v":38},"Shared support assets (net IOT & cyber security)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92496079351535843,2.2694402988739735,5.5345502988739739,6.9322466834233145,8.3299430679726552,9.2658995863649807,10.131971285529842,10.928158165467233,11.654460226177157]
[{"$f":"ROW()","v":39},"Miscellaneous assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},"Total",null,{"$f":"SUM(D27:D39)","v":513.6507412391561},{"$f":"SUM(E27:E39)","v":512.3542725973756},510.68120736188894,508.97841952182648,507.2855475369231,507.5448638943767,506.98216726765969,506.40168869749726,505.830534813273,502.7955854463882,500.36328510654613,497.9275212970777,495.50821669633683,496.79916571396649,496.57231242895608,496.32418922254629,496.0896250086596,494.12514872041987,492.84834942519984,491.54807677259805,490.25499696829058,487.98110237802723,485.6649542915037,482.91868460954083,480.19182026330941,477.95199307357854,475.80605816332172,473.55865181987781,471.03591436721223,468.78051483038007,466.58948587704378,463.87007894444167,460.96244482316143,457.81693724243377,455.35394109619256,452.72134590052468,450.34563257428346,448.47899193021624,446.72599485441452,444.21133222399357,442.56235065840133,432.26272351114869,421.28292556849777,410.05460658509827,400.48816772369275,499.33807428161322,494.50168242769774,482.44248634530624,470.34333704546731,457.43915967459162,445.24115977801648,441.78576204669901,437.82671110439099,435.54714658131496,435.90631323743781,441.64925971167963,451.51006866134173,444.30647639744359,432.70618882101923,422.39186710287777]
[{"$f":"ROW()","v":41},"Capex ($m)"]
[{"$f":"ROW()","v":42},"Pipeline and laterals",null,{"$f":"D209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,2.5486000000000015E-4,4.5632000000000002E-4,-3.3E-4,0,0,0,0,0,0.28621376000000004,0,0,{"$f":"AJ209","v":0},3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,2.2215988873155439,0.60981629491346323,0.33577612567545934,1.092604367543956E-3,3.2857590361445782E-2,{"$f":"BB209","v":0.11169337883959045},3.395311231576182E-2,{"$f":"BD209","v":0},0,{"$f":"BF209","v":0},0,0,5.0429568450537615E-2,5.0429568450537615E-2,0]
[{"$f":"ROW()","v":43},"Main line valve and scraper stations",null,{"$f":"D210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ210","v":0},0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.13782614169562857,1.859322791975724E-3,0,0,0,{"$f":"BB210","v":0},0,{"$f":"BD210","v":1.0425E-3},0.20781167703447695,{"$f":"BF210","v":1.0660771158093809},1.8770159616635147,1.3711967252412038,1.2109495346180148,1.1804784962793216,0.35041694089497433]
[{"$f":"ROW()","v":44},"Compressor stations",null,{"$f":"D211","v":0.72660780749999998},0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326750000002,0.16236326750000002,0.16236326750000002,0.16236326750000002,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189350000002,1.0182189350000002,1.0182189350000002,1.0182189350000002,0.23668579000000001,0.36644481000000001,6.6532209999999994E-2,3.7458820000000004E-2,3.906246E-2,0.33773978000000004,0.33582450000000003,0.20489235000000003,9.3466729999999998E-2,0.18295022,5.8372540000000001E-2,2.0242159999999999E-2,{"$f":"AJ211","v":0},0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.96940636900369E-2,0,1.1744560528635148,0.39066295291489217,0.15607355421686747,{"$f":"BB211","v":1.928130105274924},5.1100829139989665,{"$f":"BD211","v":2.2966275000000005},3.8127208344862549,{"$f":"BF211","v":7.0464423787956907},11.372741806709548,4.2128785000000004,4.3068355,5.4043333333333337,3.2943333333333329]
[{"$f":"ROW()","v":45},"Receipt and delivery point facilities",null,{"$f":"D212","v":4.0059059999999994E-2},4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.4780727500000002E-2,1.47807275E-2,1.4780727499999998E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.368143E-2,0.12254546000000001,0.11840168000000001,0.12576145999999999,0.39607320000000001,8.4530830000000015E-2,1.2866999999999997E-4,0,{"$f":"AJ212","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.5178346238191881,-0.49002342128181814,1.5630804192685109E-3,0.22413096278183325,0.41189336488812389,{"$f":"BB212","v":2.5873387262201364},0.40301619082167628,{"$f":"BD212","v":0.68492249999999999},0.76758567633272867,{"$f":"BF212","v":1.4552891732964128},1.7065777322679496,1.0817218610236163,0.41833688535192198,6.9778677795607931E-3,0]
[{"$f":"ROW()","v":46},"SCADA and communications",null,{"$f":"D213","v":6.9851149999999992E-3},6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.39746075E-2,1.3974607500000001E-2,1.39746075E-2,1.3974607500000001E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,0.109894455,0.10989445499999999,0.109894455,0.109894455,2.500167E-2,5.5541100000000001E-3,9.4376000000000008E-4,0,5.1289610000000006E-2,0.20082489000000001,0.17556474,2.2134889999999997E-2,4.9284069999999999E-2,7.0528380000000002E-2,1.7977360000000001E-2,5.7618789999999989E-2,{"$f":"AJ213","v":7.2682500000000004E-3},5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,1.1215414536808117,1.2267252320727271,7.9104033264942045E-2,0.131348335633029,0.46587369191049921,{"$f":"BB213","v":0.78883448805460765},0.10132877692351742,{"$f":"BD213","v":6.56775E-2},0.93410923049084493,{"$f":"BF213","v":0.55715867007764175},0.11655568288048634,0,0,0,0]
[{"$f":"ROW()","v":47},"Cathodic protection",null,{"$f":"D214","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,{"$f":"AJ214","v":0},6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,1.1734853700516351E-3,{"$f":"BB214","v":0},0,{"$f":"BD214","v":1.0425E-3},0.20701900000000001,{"$f":"BF214","v":0.10387546498622248},0.21796383071897632,0.18075503239942053,6.6666666666666652E-2,0,1.523551916934671E-2]
[{"$f":"ROW()","v":48},"Maintenance bases and depots",null,{"$f":"D215","v":1.8229499999999998E-3},1.8229499999999996E-3,1.82295E-3,1.8229499999999998E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,3.4837300000000009E-2,0,0,0,0,1.046586E-2,1.6609999999999999E-3,{"$f":"AJ215","v":0},6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,3.1222002543571124E-2,0,0,2.280134059304904E-2,6.5540581273494894E-2,{"$f":"BB215","v":0.13337818295221845},0.64849290114193814,{"$f":"BD215","v":0.60048000000000001},0.206429,{"$f":"BF215","v":0},0,0.1568649053675937,0.40593517274807372,0.24907026738047999,0]
[{"$f":"ROW()","v":49},"Other assets",null,{"$f":"D216","v":0.13555803250000001},0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999999E-2,5.4521582499999999E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999992,0.39829844999999997,8.1181790000000004E-2,0.19462149999999998,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140009999999994E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,{"$f":"AJ216","v":3.9133560000000005E-2},0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,8.4115654206073781E-2,0.39810890288354883,0.15108602788235959,0.14576541567825174,0.39546456970740107,0.57769095355802047,5.8008220263808745E-2,0.25124249999999998,0.42653197969999851,0.54796014199077969,{"$f":"BG216","v":10.078362122883684},3.373447154329436,0.14869866709282389,0.14869866709282389,0.31345458008554056]
[{"$f":"ROW()","v":50},"Equity Raising Cost",null,{"$f":"D217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0404799468941852E-2,0,0,0,0,{"$f":"BG217","v":0.28381691768828243},0,0,0,0]
[{"$f":"ROW()","v":51},"Non-depreciable assets",null,{"$f":"D218","v":0.36669321899785023},0,-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447015E-2,0,1.4593287686413037,-3.6412046373625273E-2,-3.5620480148113032E-2,0,-0.70802155922807275,0,-2.7537414502719407E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913007,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,{"$f":"AJ218","v":-0.18220377448638292},0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB218","v":0},0,{"$f":"BD218","v":0},0,{"$f":"BF218","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":52},"Shared support assets - IOT & cyber security",null,{"$f":"D219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3257819197952223,2.3269837592745257,4.5849149999999996,6.451226081338608,6.3934799611428392,3.8926630543548733,2.1072398554778915,1.1522761120967056,0.97408927556536185,0.81074900535172623]
[{"$f":"ROW()","v":53},"Shared support assets (net IOT & cyber security)",null,{"$f":"D220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92496079351535843,1.3444795053586149,3.2651100000000004,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406,1.3976963845493406]
[{"$f":"ROW()","v":54},"Miscellaneous assets",null,{"$f":"D221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55},"Total",null,{"$f":"SUM(D42:D54)","v":1.2777261839978502},{"$f":"SUM(E42:E54)","v":0.91103296499999997},0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652177,0.25901625535714273,0.25946904350155298,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076933,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999985E-2,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,4.0944446995707802,1.7464863313798968,1.7419853201055442,0.91580161196859911,1.5288768377278839,9.3982133476790199,10.026345380098808,11.751060000000001,14.411129863932253,18.56797929064831,30.943393493716655,13.881800418388501,9.1578244915740861,9.4117738604307597,6.1818857633842619]
[{"$f":"ROW()","v":56},"Depreciation ($m)"]
[{"$f":"ROW()","v":57},"Pipeline and laterals",null,{"$f":"D148+D224","v":1.7002152549947473},1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947471,1.7002152549947471,1.7002152549947471,1.7002152549947471,1.7002152549947469,1.7002152549947469,1.7002152549947471,1.7002152549947469,1.7002152549947469,1.7002152549947467,1.7002152549947467,1.7002152549947469,1.7002152549947469,1.7002152549947467,1.7002152549947462,1.7002152549947465,1.7002152549947465,1.7002152549947462,1.7002152549947462,1.700215254994746,1.7002152549947462,1.7002152549947462,1.700215254994746,1.700215254994746,1.700215254994746,1.7002152549947458,1.7002152549947458,{"$f":"AJ148+AJ224","v":1.7002152549947458},1.7002152549947456,1.7002152549947456,1.7002152549947454,1.7002152549947454,1.7002152549947451,1.7002152549947454,1.7002152549947454,6.8109796418873625,6.8109796418873625,6.8109796418873625,6.8109796418873625,6.8109796418873625,8.6067525608396842,8.7603101210850269,8.7837182885581093,8.7864974129188891,8.7864974129188891,8.7565520403502326,8.7601898715220603,8.7601898715220585,8.7601898715220585,8.760189871522055,8.785881857655097,8.785881857655097,8.7858818576550988,8.7872089515616914,8.7885719128711663]
[{"$f":"ROW()","v":58},"Main line valve and scraper stations",null,{"$f":"D149+D225","v":5.1560515492418232E-2},5.1560515492418232E-2,5.1560515492418225E-2,5.1560515492418225E-2,5.1560515492418219E-2,5.1560515492418219E-2,5.1560515492418212E-2,5.1560515492418212E-2,5.1560515492418205E-2,5.1560515492418205E-2,5.1560515492418198E-2,5.1560515492418198E-2,5.1560515492418191E-2,5.1560515492418191E-2,5.1560515492418184E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418156E-2,5.1560515492418163E-2,5.1560515492418156E-2,5.1560515492418149E-2,5.1560515492418163E-2,5.1560515492418163E-2,5.1560515492418156E-2,5.1560515492418163E-2,5.156051549241817E-2,5.156051549241817E-2,5.156051549241817E-2,5.1560515492418163E-2,5.1560515492418177E-2,{"$f":"AJ149+AJ225","v":5.156051549241817E-2},5.156051549241817E-2,5.156051549241817E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.156051549241817E-2,5.1560515492418184E-2,0.206815739686947,0.20813573968694701,0.20813573968694701,0.20813573968694704,0.20813573968694701,0.25779748525302454,0.26455147699786502,0.2778912739296075,0.2778912739296075,0.2778912739296075,0.22938762946625776,0.26754769746950918,0.26754769746950918,0.26754769746950924,0.26754769746950924,0.2986435826608228,0.34556898170241068,0.3807278720932108,0.4125949651094743,0.44449978933323986]
[{"$f":"ROW()","v":59},"Compressor stations",null,{"$f":"D150+D226","v":0.42424484577130001},0.43029991083379998,0.43635497589630001,0.44241004095880004,0.44846510602130008,0.46527075720880007,0.48207640839630012,0.49888205958380011,0.51568771077130027,0.51704073800046679,0.51839376522963354,0.51974679245880029,0.52109981968796681,0.54151910962546701,0.56193839956296698,0.58235768950046696,0.60277697943796693,0.61126213722963363,0.61974729502130033,0.62823245281296713,0.63671761060463383,0.63761325936948532,0.63850890813433681,0.63940455689918829,0.64030020566403978,0.64778062213145526,0.65526103859887075,0.66274145506628623,0.67022187153370172,0.67787287738655333,0.68552388323940494,0.69317488909225644,{"$f":"AJ150+AJ226","v":0.70082589494510805},0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510794,0.70082589494510794,2.6224260036765972,2.7346755473071251,2.8503997892762536,2.8773638287296852,2.9057199194140568,2.9205821338051878,3.444671378192135,3.475952107190504,3.475952107190504,3.4837961856988047,3.2425617881208084,3.5216250762507708,3.5281361714324033,3.5453624522228746,2.4619814565978202,1.9764035843588319,2.3786885694702167,2.5191178528035501,2.6626790361368831,2.8428234805813282]
[{"$f":"ROW()","v":60},"Receipt and delivery point facilities",null,{"$f":"D151+D227","v":1.5656571174816208E-2},1.5990396674816207E-2,1.6324222174816209E-2,1.6658047674816209E-2,1.6991873174816208E-2,1.7194257278982876E-2,1.7396641383149541E-2,1.7599025487316209E-2,1.7801409591482874E-2,1.7924582320649543E-2,1.8047755049816209E-2,1.8170927778982875E-2,1.829410050814954E-2,1.843891169564954E-2,1.858372288314954E-2,1.872853407064954E-2,1.887334525814954E-2,1.8943718174816205E-2,1.901409109148287E-2,1.9084464008149536E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816201E-2,1.9154836924816201E-2,{"$f":"AJ151+AJ227","v":1.9154836924816201E-2},1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816197E-2,0.10924839232572015,0.11217198008446053,0.11408358083515281,0.1160962280964901,0.11821278071304808,0.12619560407084224,0.16496431678740447,0.1649643167874045,0.18302862513247231,0.19599787214944409,-0.34059123066452279,0.18991591589593054,0.21418256564062393,0.21743819932863595,0.17738352036378108,0.32452097419097653,0.38140689859990828,0.41746429396736218,0.43140885681242624,0.43164145240507829]
[{"$f":"ROW()","v":61},"SCADA and communications",null,{"$f":"D152+D228","v":0.2665681080815448},0.26668452666487813,0.26680094524821141,0.26691736383154474,0.26703378241487807,0.26705537553987807,0.26707696866487807,0.26709856178987806,0.26712015491487806,0.2673530650398781,0.26758597516487803,0.26781888528987802,0.268051795414878,0.26834090903987801,0.26863002266487801,0.26891913628987796,0.26920824991487796,0.27103982416487798,0.27287139841487795,0.27470297266487792,0.27653454691487789,0.27678060137836624,0.27702665584185465,0.27727271030534306,0.27751876476883147,0.28168543143549812,0.28585209810216483,0.29001876476883148,0.29418543143549813,0.29835209810216479,0.30251876476883149,0.30668543143549815,{"$f":"AJ152+AJ228","v":0.3108520981021648},0.3108520981021648,0.3108520981021648,0.3108520981021648,0.3108520981021648,0.31085209810216347,4.4283990020620285E-2,4.4283990020620292E-2,0.30209164865336197,0.33385505019794359,0.51702868121213508,0.70054639425287191,0.71805253201046526,-8.1836051259211409E-2,0.47749440147037581,0.46246401213967891,0.45145008391292657,0.31134425356353407,0.56664690402289886,0.59251492765455005,0.60345306163936752,0.60746542181664021,0.61340403930968679,0.73108137658888361,0.5742545687271513,0.40722061828241313,0.40026429802356545,0.38597080235484132]
[{"$f":"ROW()","v":62},"Cathodic protection",null,{"$f":"D153+D229","v":4.8127184699943593E-2},4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.819297219994359E-2,4.8258759699943594E-2,4.8324547199943592E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943582E-2,4.8390334699943596E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943582E-2,{"$f":"AJ153+AJ229","v":4.8390334699943596E-2},4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,2.6315000000000003E-4,2.6315000000000003E-4,0.11891097111957066,0.20700634510818161,0.29749297681702153,0.29990815353062633,0.30244801667049581,-0.65531709658898618,0.16094177783881544,0.16407056579050724,0.16652799780424188,0.1681943854415644,0.10343256660742127,0.15635780209817116,0.15568419919808732,0.15252860927572962,0.10162872342097672,-6.329647555260498E-3,3.632321678327699E-2,4.8373552276571696E-2,5.2817996721016142E-2,5.2817996721016142E-2]
[{"$f":"ROW()","v":63},"Maintenance bases and depots",null,{"$f":"D154+D230","v":4.3413722234351144E-2},4.3422836984351142E-2,4.3431951734351146E-2,4.3441066484351136E-2,4.3450181234351147E-2,4.345551645935114E-2,4.346085168435114E-2,4.346618690935114E-2,4.3471522134351133E-2,4.3474272134351136E-2,4.3477022134351138E-2,4.3479772134351134E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,{"$f":"AJ154+AJ230","v":4.348252213435113E-2},4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,0.17833431697922625,0.17876977804132393,0.17922856222149006,0.17971159756421104,0.18021957019218496,0.25498255978929113,0.26218905666079922,0.26218905666079922,0.26218905666079922,0.26218905666079922,0.26607049219102402,0.31732198700035219,0.3215079116584455,0.32150791165844544,0.32150791165844544,0.22306109775930075,0.29468889404439458,0.29871107110510209,0.30939357565110404,0.3161252044992251]
[{"$f":"ROW()","v":64},"Other assets",null,{"$f":"D155+D231","v":2.4408623329223673E-2},2.7797574141723673E-2,3.1186524954223672E-2,3.4575475766723672E-2,3.7964426579223672E-2,3.9327466141723666E-2,4.0690505704223674E-2,4.2053545266723683E-2,4.3416584829223677E-2,4.5620982516723682E-2,4.782538020422368E-2,5.0029777891723679E-2,5.2234175579223677E-2,5.3376660954223679E-2,5.4519146329223681E-2,5.5661631704223682E-2,5.6804117079223684E-2,6.6761578329223692E-2,5.2310416250000005E-2,6.2267877500000006E-2,7.2225338750000007E-2,7.9056810760212926E-2,8.5888282770425844E-2,9.2719754780638763E-2,9.9551226790851682E-2,0.10373497738860513,0.10791872798635857,0.11210247858411201,0.11628622918186546,0.12102071162331066,0.12575519406475585,0.13048967650620105,{"$f":"AJ155+AJ231","v":0.13522415894764625},0.14528665894764625,0.15534915894764625,0.16541165894764626,0.17547415894764626,0.18622415894764627,0.19697415894764628,0.20772415894764629,0.40811015292384334,0.70885046033767374,0.91462694530921707,0.96699130635679686,1.0181220669815334,-2.4983206424236504,0.27055988473904125,0.24988499888791518,0.21644242529478816,0.17986431701582192,2.9550888902460583E-2,0.17929887200157721,0.17929887200157726,0.17929887200157726,0.12076542355033373,0.37786779805020104,1.3857040103385696,1.6698983541634946,1.6669762612577759,1.6659972068187745]
[{"$f":"ROW()","v":65},"Equity Raising Cost",null,{"$f":"D156+D232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ156+AJ232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2417251387535436E-4,6.2417251387535447E-4,6.2417251387535447E-4,6.2417251387535447E-4,6.3274219310290362E-4,9.4189965097040123E-3,9.4189965097040106E-3,9.4189965097040106E-3,9.4189965097040106E-3]
[{"$f":"ROW()","v":66},"Non-depreciable assets",null,{"$f":"D157+D233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ157+AJ233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},"Shared support assets - IOT & cyber security",null,{"$f":"D158+D234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9090813119957044,6.3618320030714566,5.6197880945297722,4.3219383169491143,2.9039496517275349]
[{"$f":"ROW()","v":68},"Shared support assets (net IOT & cyber security)",null,{"$f":"D159+D235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46173986615701429,0.53162468538448127,0.60150950461194841,0.67139432383941544,0.74127914306688236]
[{"$f":"ROW()","v":69},"Miscellaneous assets",null,{"$f":"D160+D236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},"Total",null,{"$f":"SUM(D57:D69)","v":2.5741948257783447},{"$f":"SUM(E57:E69)","v":2.5840982004866779},2.5940015751950112,2.6039049499033449,2.6138083246116781,2.6322063278158443,2.6506043310200114,2.669002334224178,2.6874003374283451,2.6913165951991775,2.6952328529700109,2.6991491107408447,2.7030653685116772,2.7251268561366779,2.7471883437616778,2.7692498313866776,2.7913113190116778,2.811655885220012,2.8075918280991208,2.827936394307454,2.8482809605157873,2.8562541357543401,2.8642273109928928,2.8722004862314452,2.8801736614699984,2.8960044952018338,2.9118353289336696,2.9276661626655049,2.9434969963973407,2.9600491513583043,2.9766013063192669,2.9931534612802309,3.0097056162411939,3.0197681162411936,3.0298306162411937,3.0398931162411937,3.0499556162411934,3.0607056162411923,2.7567603234597051,2.7675103234597054,10.756916867252627,11.294444542651018,11.891975917245581,12.159732890104989,12.261890267556094,8.9308365534861824,13.805682413771462,13.841134619944526,13.819978982844228,13.665774757378468,12.853611078996584,13.985396322406796,14.030624523075947,14.051963207809347,12.825032816406484,21.082584544054676,21.085392682286667,20.758112067998223,19.726095578572167,18.583095636888793]
[{"$f":"ROW()","v":71},"Over-Depreciation ($m)"]
[{"$f":"ROW()","v":72},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ239","v":3.3E-4}]
[{"$f":"ROW()","v":73},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":74},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12459618650970994]
[{"$f":"ROW()","v":75},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":76},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.577417729511742E-2]
[{"$f":"ROW()","v":77},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":78},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":79},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19631676406263315]
[{"$f":"ROW()","v":80},"Equity Raising Cost"]
[{"$f":"ROW()","v":81},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":82},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":83},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":84},"Miscellaneous assets"]
[{"$f":"ROW()","v":85},"Total",null,{"$f":"SUM(D72:D84)","v":0},{"$f":"SUM(E72:E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38701712786746051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},"Asset Adjustment ($m)"]
[{"$f":"ROW()","v":87},"Pipeline and laterals",null,{"$f":"D163+D254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ163+AJ254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9068411128813331E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},"Main line valve and scraper stations",null,{"$f":"D164+D255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ164+AJ255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},"Compressor stations",null,{"$f":"D165+D256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ165+AJ256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.13731939026135345,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},"Receipt and delivery point facilities",null,{"$f":"D166+D257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ166+AJ257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9547146897810137E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},"SCADA and communications",null,{"$f":"D167+D258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ167+AJ258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9571997207638889E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},"Cathodic protection",null,{"$f":"D168+D259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ168+AJ259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2949395121633263E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},"Maintenance bases and depots",null,{"$f":"D169+D260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ169+AJ260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.4821905647242061E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},"Other assets",null,{"$f":"D170+D261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ170+AJ261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9962728887296527E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},"Equity Raising Cost",null,{"$f":"D171+D262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ171+AJ262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},"Non-depreciable assets",null,{"$f":"D172+D263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ172+AJ263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},"Shared support assets - IOT & cyber security",null,{"$f":"D173+D264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},"Shared support assets (net IOT & cyber security)",null,{"$f":"D174+D265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},"Miscellaneous assets",null,{"$f":"D175+D266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},"Total",null,{"$f":"SUM(D87:D99)","v":0},{"$f":"SUM(E87:E99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.1101976924601883E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},"Closing Capital Base ($m)"]
[{"$f":"ROW()","v":102},"Pipeline and laterals",null,{"$f":"D27+D42-D57+D72+D87","v":436.95532053365008},435.25510527865532,433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,403.25214027375489,401.55217987876011,399.85242094376537,398.15187568877059,396.45166043377583,394.75144517878107,393.05122992378631,391.35101466879155,389.65079941379679,388.23679791880204,386.53658266380728,384.83636740881252,{"$f":"AJ27+AJ42-AJ57+AJ72+AJ87","v":383.13615215381776},381.43948798882298,379.74929474382822,378.10984815883347,376.4110778238387,374.71228566884395,373.02063327384917,371.32146337885445,364.42754673696709,357.61656709507974,350.8055874531924,344.02024081130509,337.20926116941774,424.96116568670686,416.81067186053531,408.36272969765264,399.57732488910131,390.82859190765674,382.18373324614612,373.45749648693982,364.69730661541774,355.93711674389567,347.1769268723736,338.39104501471849,329.60516315706337,320.86971086785877,312.13293148474759,303.3443595718764]
[{"$f":"ROW()","v":103},"Main line valve and scraper stations",null,{"$f":"D28+D43-D58+D73+D88","v":9.1262112421580266},9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,{"$f":"AJ28+AJ43-AJ58+AJ73+AJ88","v":7.4762747464006347},7.4247142309082168,7.3731537154157989,7.321593199923381,7.2971471744309628,7.2467315789385447,7.1951710634461268,7.1436105479537089,6.9367948082667619,6.7286590685798151,6.5205233288928683,6.3123875892059216,6.1042518495189748,7.6883746034272002,7.4256824492213109,7.1477911752917036,6.8698999013620963,6.5920086274324889,6.3626209979662312,6.0950733004967219,5.8285681030272123,5.7688320825921799,6.5673615009320514,8.1457338799347436,9.1713616234735369,10.001583285998342,10.76946681716819,10.675383968729925]
[{"$f":"ROW()","v":104},"Compressor stations",null,{"$f":"D29+D44-D59+D74+D89","v":41.878357847316103},42.174665743982303,42.464918575586005,42.749116342127209,44.317329378605905,45.868736763897104,47.403338498000799,48.921134580916998,48.567810137645694,48.213132667145224,47.85710216941559,47.499718644456792,49.428933617268825,51.337729300143359,53.226105693080392,55.094062796079925,55.509504751641956,55.916461549412325,56.314933189391027,56.704919671578061,56.304887850973429,56.033719401603939,55.461742703469604,54.859796966570414,54.258559220906371,53.948518378774914,53.629081840176042,53.171232735109754,52.594477593576059,52.099554936189506,51.472403592950101,50.799470863857849,{"$f":"AJ29+AJ44-AJ59+AJ74+AJ89","v":50.098644968912744},49.629848663967643,48.96999053902254,48.397935764077438,47.981112139132335,47.288136444187231,46.589257989242128,46.013028280806736,43.757837697130142,41.070462149823015,38.370619154392919,35.971567510278618,33.768950366052593,40.255786682097288,36.811115303905154,34.509619249578165,31.424330095302555,27.959288073559264,26.644856390713379,28.233314228461573,27.001805557029169,27.269163939292547,31.853624861490417,41.249963083841131,43.084153014370919,44.871870661567371,47.613524958763819,48.065034811515822]
[{"$f":"ROW()","v":105},"Receipt and delivery point facilities",null,{"$f":"D30+D45-D60+D75+D90","v":1.5587464639571722},1.5828151272823558,1.6065499651075397,1.6299509774327234,1.6372451967579071,1.6443370319789241,1.6512264830957746,1.6579135501084583,1.6548928680169754,1.6517490131963259,1.6484819856465098,1.6450917853675271,1.6441750273593774,1.6431134581637277,1.641907077780578,1.6405558862099283,1.6301272909517788,1.6196283227769626,1.6090589816854797,1.5984192676773301,1.5792644307525139,1.5601095938276976,1.5409547569028814,1.5393535899780653,1.5338801830532491,1.6372708061284329,1.7365176492036167,1.8431242722788006,2.2200426353539848,2.2854186284291687,2.2663924615043527,2.2472376245795367,{"$f":"AJ30+AJ45-AJ60+AJ75+AJ90","v":2.2280827876547207},2.2089279507299047,2.1897731138050887,2.1738374168802728,2.1546825799554568,2.1355277430306407,2.1163729061058247,2.0972180691810087,1.9879696768552886,1.8757976967708281,1.7617141159356753,1.7812178878391851,1.8507403811936629,2.7590415304348963,2.1040537923656735,1.9406525559975376,1.9817548936468987,2.2371975332833887,5.1651274901680475,5.3782277650937935,5.8489676994531692,6.3991151764572622,7.6770208293898943,9.0590775874668683,9.7593925498905776,9.7602651412751378,9.3358341522422723,8.9041926998371945]
[{"$f":"ROW()","v":106},"SCADA and communications",null,{"$f":"D31+D46-D61+D76+D91","v":9.8700051140171574},9.6103057023522798,9.3504898721040686,9.0905576232725238,8.824819428357646,8.5590596403177681,8.2932782591528902,8.0274752848630122,7.7743297374481344,7.5209512799082558,7.2673399122433775,7.0134956344534993,6.7627906565386215,6.5117965649987433,6.2605133598338654,6.0089410410439879,5.8496272461291099,5.6884818769642322,5.525504933549354,5.3606964158844761,5.1091635389695984,4.8379370475912324,4.5618541517493778,4.2845814414440344,4.0583522866752038,3.9774917452397056,3.8672043871375408,3.5993205123687089,3.3544191509332109,3.1265954328310457,2.8420540280622144,2.5929873866267159,{"$f":"AJ31+AJ46-AJ61+AJ76+AJ91","v":2.2894035385245513},2.0358462904223864,2.0283712823202218,2.0546323942180571,1.9913488661158922,2.1443094180137288,2.1043005779931083,2.1257907652676056,1.8837201766142435,1.7939997264162997,1.7642901852041644,1.4273603209512924,1.8759281042289775,3.6029992719621435,4.3522301025644943,3.9688701236897574,3.6487683754098601,3.8728698109644637,4.0950573949961724,3.6038712442651395,3.0660956826257721,3.3927394912999769,3.3364941220679318,2.7219684283595345,2.147713859632383,1.7404932413499699,1.3402289433264043,0.95425814097156292]
[{"$f":"ROW()","v":107},"Cathodic protection",null,{"$f":"D32+D47-D62+D77+D92","v":1.7807058338979129},1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2071268674985898,1.1628811452986461,1.1185696355987025,1.0741923383987588,1.0258020036988151,0.97741166899887155,0.92902133429892797,0.88063099959898439,0.8325376648990408,0.78414733019909721,0.73575699549915363,0.68736666079921005,0.63897632609926647,0.59058599139932288,0.55044565669937928,0.5020553219994357,0.45366498729949212,0.40527465259954853,0.35688431789960495,0.30849398319966137,{"$f":"AJ32+AJ47-AJ62+AJ77+AJ92","v":0.26010364849971779},0.27739928379977419,0.23088444909983058,0.22865730439988702,0.28876139969994341,0.98025367499999982,1.1413897049999997,1.7298093749999996,1.610898403880429,1.4038920587722474,1.1063990819552258,0.80649092842459957,0.50404291175410376,1.3000711998148575,1.1391294219760422,0.97505885618553489,0.80853085838129302,0.62856056318814701,0.52512799658072573,0.36877019448255455,0.21412849528446723,0.26861888600873762,0.27086562757398336,0.49515910584822015,0.63959092146436369,0.65788403585445865,0.60506603913344248,0.56748356158177304]
[{"$f":"ROW()","v":108},"Maintenance bases and depots",null,{"$f":"D33+D48-D63+D78+D93","v":7.6860517854801529},7.6444518984958023,7.6028428967614516,7.5612247802771009,7.5188416440427499,7.4764531725833985,7.4340593658990475,7.391660223989696,7.3487387018553445,7.3058144297209928,7.262887407586641,7.2199576354522899,7.176475113317939,7.1329925911835881,7.0895100690492372,7.0460275469148863,7.0025450247805354,6.9590625026461845,6.9155799805118336,6.8720974583774828,6.8286149362431319,6.785132414108781,6.7416498919744301,6.7007863698400794,6.6573038477057285,6.648658625571378,6.6051761034370271,6.5616935813026762,6.5182110591683253,6.4747285370339744,6.4417118748996236,6.3998903527652731,{"$f":"AJ33+AJ48-AJ63+AJ78+AJ93","v":6.3564078306309222},6.3742042484965715,6.3429647963622209,6.3707036142278701,6.3272210920935192,6.2837385699591684,6.2402560478248175,6.2155835256904668,6.1055224487112403,5.9267526706699165,5.7475241084484265,6.6238125108842159,6.461406027565106,8.0414445507538055,7.7792554940930065,7.5170664374322076,7.2776787213644578,7.0362083403299112,6.9035160310911055,7.2346869452326912,7.5136590335742461,7.3985801219158009,7.0770722102573558,6.8540111124980552,6.7161871238212543,6.8234112254642261,6.7630879171936025,6.4469627126943774]
[{"$f":"ROW()","v":109},"Other assets",null,{"$f":"D34+D49-D64+D79+D94","v":0.55050462909680242},0.65826508745507872,0.76263659500085501,0.86361915173413129,0.88017630765490751,0.89537042401318379,0.90920150080896001,0.92166953804223639,0.96642886071301259,1.0089837856962889,1.0493343129920651,1.0874804426003415,1.0809456820211178,1.0732684360668943,1.0644487047376707,1.054486488033447,1.3959808209542233,1.7275176926249995,2.0735057263749992,2.4095362988749991,2.4184927501249991,2.5340574393647861,2.5243817865943603,2.5196966818137216,2.57037690502287,2.5511940276342648,2.4994317896479061,2.4394693210637941,2.4078831818819286,2.4621375002586179,2.5364477061938624,2.4119554196876614,{"$f":"AJ34+AJ49-AJ64+AJ79+AJ94","v":2.315864820740015},2.3075096917923688,2.2084214128447224,2.0599328738970759,2.1443908549494299,2.0820721960017838,1.9806626170541375,2.0925586721691243,1.7291455192452811,1.0435070589076074,0.15466111359839041,-0.27819787867440637,-1.235379260150018,1.0021822578417674,1.1297312759862752,1.0309323049807195,0.96025529536418308,1.195818276943059,1.7439583415986188,1.6226676898608505,1.6946113178592732,1.9418444255576945,2.3690391439981404,12.069533468831624,14.05727661282249,12.536076925751818,11.017799331586865,9.6652567048536309]
[{"$f":"ROW()","v":110},"Equity Raising Cost",null,{"$f":"D35+D50-D65+D80+D95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ35+AJ50-AJ65+AJ80+AJ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0404799468941852E-2,1.9780626955066497E-2,1.9156454441191142E-2,1.8532281927315788E-2,1.7908109413440433E-2,0.30109228490862,0.29167328839891599,0.28225429188921197,0.27283529537950796,0.26341629886980394]
[{"$f":"ROW()","v":111},"Non-depreciable assets",null,{"$f":"D36+D51-D66+D81+D96","v":2.9483691478021981},2.9483691478021981,2.9285499179347827,2.9285499179347827,3.7038261500000003,3.6754874010989012,3.6477647119565217,3.6477647119565217,3.0203711725,2.9995429178571427,2.9791674513586957,2.9791674513586957,4.4384962199999993,4.4020841736263741,4.366463693478261,4.366463693478261,3.6584421342501883,3.6584421342501883,3.6309047197474689,3.6309047197474689,3.5609999999999999,3.5342307692307693,3.5080434782608698,3.5080434782608698,3.8941249999999998,3.8636950549450551,3.8339266304347825,3.8339266304347825,3.8984999999999999,3.8680219780219778,3.8382065217391301,3.8382065217391301,{"$f":"AJ36+AJ51-AJ66+AJ81+AJ96","v":3.6560027472527472},3.6560027472527472,3.628491847826087,3.628491847826087,3.8832499999999999,3.8529395604395602,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262,4.8906166446590262]
[{"$f":"ROW()","v":112},"Shared support assets - IOT & cyber security",null,{"$f":"D37+D52-D67+D82+D97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3257819197952223,4.6527656790697485,9.2376806790697472,15.688906760408354,22.082386721551195,18.065968463910366,13.811376316316803,9.3438643338837366,5.9960152924999841,3.9028146461241757]
[{"$f":"ROW()","v":113},"Shared support assets (net IOT & cyber security)",null,{"$f":"D38+D53-D68+D83+D98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92496079351535843,2.2694402988739735,5.5345502988739739,6.9322466834233145,8.3299430679726552,9.2658995863649807,10.131971285529842,10.928158165467233,11.654460226177157,12.310877467659616]
[{"$f":"ROW()","v":114},"Miscellaneous assets",null,{"$f":"D39+D54-D69+D84+D99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":115},"Total",null,{"$f":"SUM(D102:D114)","v":512.3542725973756},{"$f":"SUM(E102:E114)","v":510.68120736188894},508.97841952182648,507.2855475369231,507.5448638943767,506.98216726765969,506.40168869749726,505.830534813273,502.7955854463882,500.36328510654613,497.9275212970777,495.50821669633683,496.79916571396649,496.57231242895608,496.32418922254629,496.0896250086596,494.12514872041987,492.84834942519984,491.54807677259805,490.25499696829058,487.98110237802723,485.6649542915037,482.91868460954083,480.19182026330941,477.95199307357854,475.80605816332172,473.55865181987781,471.03591436721223,468.78051483038007,466.58948587704378,463.87007894444167,460.96244482316143,457.81693724243377,455.35394109619256,452.72134590052468,450.34563257428346,448.47899193021624,446.72599485441452,444.21133222399357,442.56235065840133,432.26272351114869,421.28292556849777,410.05460658509827,400.48816772369275,390.36248959305937,494.50168242769774,482.44248634530624,470.34333704546731,457.43915967459162,445.24115977801648,441.78576204669901,437.82671110439099,435.54714658131496,435.90631323743781,441.64925971167963,451.51006866134173,444.30647639744359,432.70618882101923,422.39186710287777,409.99065722937326]
[{"$f":"ROW()","v":116},{"$f":"\"ICB Account\"","v":"ICB Account"}]
[{"$f":"ROW()","v":117},"Life (years)"]
[{"$f":"ROW()","v":118},"Pipeline and laterals",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C33),Inputs!C33)","v":64.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D118-0.25,0)),MAX(D118-0.25,0))","v":64.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E118-0.25,0)),MAX(E118-0.25,0))","v":64},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F118-0.25,0)),MAX(F118-0.25,0))","v":63.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G118-0.25,0)),MAX(G118-0.25,0))","v":63.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H118-0.25,0)),MAX(H118-0.25,0))","v":63.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I118-0.25,0)),MAX(I118-0.25,0))","v":63},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J118-0.25,0)),MAX(J118-0.25,0))","v":62.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K118-0.25,0)),MAX(K118-0.25,0))","v":62.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L118-0.25,0)),MAX(L118-0.25,0))","v":62.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M118-0.25,0)),MAX(M118-0.25,0))","v":62},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N118-0.25,0)),MAX(N118-0.25,0))","v":61.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O118-0.25,0)),MAX(O118-0.25,0))","v":61.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P118-0.25,0)),MAX(P118-0.25,0))","v":61.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q118-0.25,0)),MAX(Q118-0.25,0))","v":61},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R118-0.25,0)),MAX(R118-0.25,0))","v":60.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S118-0.25,0)),MAX(S118-0.25,0))","v":60.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T118-0.25,0)),MAX(T118-0.25,0))","v":60.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U118-0.25,0)),MAX(U118-0.25,0))","v":60},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V118-0.25,0)),MAX(V118-0.25,0))","v":59.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W118-0.25,0)),MAX(W118-0.25,0))","v":59.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X118-0.25,0)),MAX(X118-0.25,0))","v":59.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y118-0.25,0)),MAX(Y118-0.25,0))","v":59},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z118-0.25,0)),MAX(Z118-0.25,0))","v":58.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA118-0.25,0)),MAX(AA118-0.25,0))","v":58.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB118-0.25,0)),MAX(AB118-0.25,0))","v":58.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC118-0.25,0)),MAX(AC118-0.25,0))","v":58},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD118-0.25,0)),MAX(AD118-0.25,0))","v":57.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE118-0.25,0)),MAX(AE118-0.25,0))","v":57.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF118-0.25,0)),MAX(AF118-0.25,0))","v":57.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG118-0.25,0)),MAX(AG118-0.25,0))","v":57},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH118-0.25,0)),MAX(AH118-0.25,0))","v":56.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI118-0.25,0)),MAX(AI118-0.25,0))","v":56.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ118-0.25,0)),MAX(AJ118-0.25,0))","v":56.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK118-0.25,0)),MAX(AK118-0.25,0))","v":56},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL118-0.25,0)),MAX(AL118-0.25,0))","v":55.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM118-0.25,0)),MAX(AM118-0.25,0))","v":55.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN118-0.25,0)),MAX(AN118-0.25,0))","v":55.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO118-0.25,0)),MAX(AO118-0.25,0))","v":55},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP118-0.25,0)),MAX(AP118-0.25,0))","v":54.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ118-0.25,0)),MAX(AQ118-0.25,0))","v":54.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR118-1,0)),MAX(AR118-1,0))","v":53.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS118-1,0)),MAX(AS118-1,0))","v":52.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT118-1,0)),MAX(AT118-1,0))","v":51.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU118-1,0)),MAX(AU118-1,0))","v":50.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV118-1,0)),MAX(AV118-1,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW118-1,0)),MAX(AW118-1,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX118-1,0)),MAX(AX118-1,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY118-1,0)),MAX(AY118-1,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ118-1,0)),MAX(AZ118-1,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA118-1,0)),MAX(BA118-1,0))","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB118-1,0)),MAX(BB118-1,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC118-1,0)),MAX(BC118-1,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD118-1,0)),MAX(BD118-1,0))","v":41.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE118-1,0)),MAX(BE118-1,0))","v":40.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF118-1,0)),MAX(BF118-1,0))","v":39.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG118-1,0)),MAX(BG118-1,0))","v":38.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH118-1,0)),MAX(BH118-1,0))","v":37.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI118-1,0)),MAX(BI118-1,0))","v":36.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ118-1,0)),MAX(BJ118-1,0))","v":35.5}]
[{"$f":"ROW()","v":119},"Main line valve and scraper stations",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C34),Inputs!C34)","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D119-0.25,0)),MAX(D119-0.25,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E119-0.25,0)),MAX(E119-0.25,0))","v":44},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F119-0.25,0)),MAX(F119-0.25,0))","v":43.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G119-0.25,0)),MAX(G119-0.25,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H119-0.25,0)),MAX(H119-0.25,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I119-0.25,0)),MAX(I119-0.25,0))","v":43},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J119-0.25,0)),MAX(J119-0.25,0))","v":42.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K119-0.25,0)),MAX(K119-0.25,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L119-0.25,0)),MAX(L119-0.25,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M119-0.25,0)),MAX(M119-0.25,0))","v":42},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N119-0.25,0)),MAX(N119-0.25,0))","v":41.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O119-0.25,0)),MAX(O119-0.25,0))","v":41.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P119-0.25,0)),MAX(P119-0.25,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q119-0.25,0)),MAX(Q119-0.25,0))","v":41},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R119-0.25,0)),MAX(R119-0.25,0))","v":40.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S119-0.25,0)),MAX(S119-0.25,0))","v":40.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T119-0.25,0)),MAX(T119-0.25,0))","v":40.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U119-0.25,0)),MAX(U119-0.25,0))","v":40},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V119-0.25,0)),MAX(V119-0.25,0))","v":39.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W119-0.25,0)),MAX(W119-0.25,0))","v":39.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X119-0.25,0)),MAX(X119-0.25,0))","v":39.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y119-0.25,0)),MAX(Y119-0.25,0))","v":39},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z119-0.25,0)),MAX(Z119-0.25,0))","v":38.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA119-0.25,0)),MAX(AA119-0.25,0))","v":38.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB119-0.25,0)),MAX(AB119-0.25,0))","v":38.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC119-0.25,0)),MAX(AC119-0.25,0))","v":38},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD119-0.25,0)),MAX(AD119-0.25,0))","v":37.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE119-0.25,0)),MAX(AE119-0.25,0))","v":37.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF119-0.25,0)),MAX(AF119-0.25,0))","v":37.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG119-0.25,0)),MAX(AG119-0.25,0))","v":37},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH119-0.25,0)),MAX(AH119-0.25,0))","v":36.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI119-0.25,0)),MAX(AI119-0.25,0))","v":36.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ119-0.25,0)),MAX(AJ119-0.25,0))","v":36.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK119-0.25,0)),MAX(AK119-0.25,0))","v":36},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL119-0.25,0)),MAX(AL119-0.25,0))","v":35.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM119-0.25,0)),MAX(AM119-0.25,0))","v":35.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN119-0.25,0)),MAX(AN119-0.25,0))","v":35.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO119-0.25,0)),MAX(AO119-0.25,0))","v":35},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP119-0.25,0)),MAX(AP119-0.25,0))","v":34.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ119-0.25,0)),MAX(AQ119-0.25,0))","v":34.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR119-1,0)),MAX(AR119-1,0))","v":33.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS119-1,0)),MAX(AS119-1,0))","v":32.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT119-1,0)),MAX(AT119-1,0))","v":31.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU119-1,0)),MAX(AU119-1,0))","v":30.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV119-1,0)),MAX(AV119-1,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW119-1,0)),MAX(AW119-1,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX119-1,0)),MAX(AX119-1,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY119-1,0)),MAX(AY119-1,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ119-1,0)),MAX(AZ119-1,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA119-1,0)),MAX(BA119-1,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB119-1,0)),MAX(BB119-1,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC119-1,0)),MAX(BC119-1,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD119-1,0)),MAX(BD119-1,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE119-1,0)),MAX(BE119-1,0))","v":20.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF119-1,0)),MAX(BF119-1,0))","v":19.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG119-1,0)),MAX(BG119-1,0))","v":18.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH119-1,0)),MAX(BH119-1,0))","v":17.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI119-1,0)),MAX(BI119-1,0))","v":16.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ119-1,0)),MAX(BJ119-1,0))","v":15.5}]
[{"$f":"ROW()","v":120},"Compressor stations",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C35),Inputs!C35)","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D120-0.25,0)),MAX(D120-0.25,0))","v":24.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E120-0.25,0)),MAX(E120-0.25,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F120-0.25,0)),MAX(F120-0.25,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G120-0.25,0)),MAX(G120-0.25,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H120-0.25,0)),MAX(H120-0.25,0))","v":23.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I120-0.25,0)),MAX(I120-0.25,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J120-0.25,0)),MAX(J120-0.25,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K120-0.25,0)),MAX(K120-0.25,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L120-0.25,0)),MAX(L120-0.25,0))","v":22.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M120-0.25,0)),MAX(M120-0.25,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N120-0.25,0)),MAX(N120-0.25,0))","v":21.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O120-0.25,0)),MAX(O120-0.25,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P120-0.25,0)),MAX(P120-0.25,0))","v":21.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q120-0.25,0)),MAX(Q120-0.25,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R120-0.25,0)),MAX(R120-0.25,0))","v":20.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S120-0.25,0)),MAX(S120-0.25,0))","v":20.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T120-0.25,0)),MAX(T120-0.25,0))","v":20.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U120-0.25,0)),MAX(U120-0.25,0))","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V120-0.25,0)),MAX(V120-0.25,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W120-0.25,0)),MAX(W120-0.25,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X120-0.25,0)),MAX(X120-0.25,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y120-0.25,0)),MAX(Y120-0.25,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z120-0.25,0)),MAX(Z120-0.25,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA120-0.25,0)),MAX(AA120-0.25,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB120-0.25,0)),MAX(AB120-0.25,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC120-0.25,0)),MAX(AC120-0.25,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD120-0.25,0)),MAX(AD120-0.25,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE120-0.25,0)),MAX(AE120-0.25,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF120-0.25,0)),MAX(AF120-0.25,0))","v":17.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG120-0.25,0)),MAX(AG120-0.25,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH120-0.25,0)),MAX(AH120-0.25,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI120-0.25,0)),MAX(AI120-0.25,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ120-0.25,0)),MAX(AJ120-0.25,0))","v":16.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK120-0.25,0)),MAX(AK120-0.25,0))","v":16},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL120-0.25,0)),MAX(AL120-0.25,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM120-0.25,0)),MAX(AM120-0.25,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN120-0.25,0)),MAX(AN120-0.25,0))","v":15.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO120-0.25,0)),MAX(AO120-0.25,0))","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP120-0.25,0)),MAX(AP120-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ120-0.25,0)),MAX(AQ120-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR120-1,0)),MAX(AR120-1,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS120-1,0)),MAX(AS120-1,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT120-1,0)),MAX(AT120-1,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU120-1,0)),MAX(AU120-1,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV120-1,0)),MAX(AV120-1,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW120-1,0)),MAX(AW120-1,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX120-1,0)),MAX(AX120-1,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY120-1,0)),MAX(AY120-1,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ120-1,0)),MAX(AZ120-1,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA120-1,0)),MAX(BA120-1,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB120-1,0)),MAX(BB120-1,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC120-1,0)),MAX(BC120-1,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD120-1,0)),MAX(BD120-1,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE120-1,0)),MAX(BE120-1,0))","v":0.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF120-1,0)),MAX(BF120-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG120-1,0)),MAX(BG120-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH120-1,0)),MAX(BH120-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI120-1,0)),MAX(BI120-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ120-1,0)),MAX(BJ120-1,0))","v":0}]
[{"$f":"ROW()","v":121},"Receipt and delivery point facilities",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C36),Inputs!C36)","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D121-0.25,0)),MAX(D121-0.25,0))","v":24.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E121-0.25,0)),MAX(E121-0.25,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F121-0.25,0)),MAX(F121-0.25,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G121-0.25,0)),MAX(G121-0.25,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H121-0.25,0)),MAX(H121-0.25,0))","v":23.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I121-0.25,0)),MAX(I121-0.25,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J121-0.25,0)),MAX(J121-0.25,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K121-0.25,0)),MAX(K121-0.25,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L121-0.25,0)),MAX(L121-0.25,0))","v":22.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M121-0.25,0)),MAX(M121-0.25,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N121-0.25,0)),MAX(N121-0.25,0))","v":21.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O121-0.25,0)),MAX(O121-0.25,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P121-0.25,0)),MAX(P121-0.25,0))","v":21.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q121-0.25,0)),MAX(Q121-0.25,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R121-0.25,0)),MAX(R121-0.25,0))","v":20.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S121-0.25,0)),MAX(S121-0.25,0))","v":20.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T121-0.25,0)),MAX(T121-0.25,0))","v":20.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U121-0.25,0)),MAX(U121-0.25,0))","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V121-0.25,0)),MAX(V121-0.25,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W121-0.25,0)),MAX(W121-0.25,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X121-0.25,0)),MAX(X121-0.25,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y121-0.25,0)),MAX(Y121-0.25,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z121-0.25,0)),MAX(Z121-0.25,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA121-0.25,0)),MAX(AA121-0.25,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB121-0.25,0)),MAX(AB121-0.25,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC121-0.25,0)),MAX(AC121-0.25,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD121-0.25,0)),MAX(AD121-0.25,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE121-0.25,0)),MAX(AE121-0.25,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF121-0.25,0)),MAX(AF121-0.25,0))","v":17.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG121-0.25,0)),MAX(AG121-0.25,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH121-0.25,0)),MAX(AH121-0.25,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI121-0.25,0)),MAX(AI121-0.25,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ121-0.25,0)),MAX(AJ121-0.25,0))","v":16.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK121-0.25,0)),MAX(AK121-0.25,0))","v":16},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL121-0.25,0)),MAX(AL121-0.25,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM121-0.25,0)),MAX(AM121-0.25,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN121-0.25,0)),MAX(AN121-0.25,0))","v":15.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO121-0.25,0)),MAX(AO121-0.25,0))","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP121-0.25,0)),MAX(AP121-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ121-0.25,0)),MAX(AQ121-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR121-1,0)),MAX(AR121-1,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS121-1,0)),MAX(AS121-1,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT121-1,0)),MAX(AT121-1,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU121-1,0)),MAX(AU121-1,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV121-1,0)),MAX(AV121-1,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW121-1,0)),MAX(AW121-1,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX121-1,0)),MAX(AX121-1,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY121-1,0)),MAX(AY121-1,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ121-1,0)),MAX(AZ121-1,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA121-1,0)),MAX(BA121-1,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB121-1,0)),MAX(BB121-1,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC121-1,0)),MAX(BC121-1,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD121-1,0)),MAX(BD121-1,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE121-1,0)),MAX(BE121-1,0))","v":0.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF121-1,0)),MAX(BF121-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG121-1,0)),MAX(BG121-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH121-1,0)),MAX(BH121-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI121-1,0)),MAX(BI121-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ121-1,0)),MAX(BJ121-1,0))","v":0}]
[{"$f":"ROW()","v":122},"SCADA and communications",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C37),Inputs!C37)","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D122-0.25,0)),MAX(D122-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E122-0.25,0)),MAX(E122-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F122-0.25,0)),MAX(F122-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G122-0.25,0)),MAX(G122-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H122-0.25,0)),MAX(H122-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I122-0.25,0)),MAX(I122-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J122-0.25,0)),MAX(J122-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K122-0.25,0)),MAX(K122-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L122-0.25,0)),MAX(L122-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M122-0.25,0)),MAX(M122-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N122-0.25,0)),MAX(N122-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O122-0.25,0)),MAX(O122-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P122-0.25,0)),MAX(P122-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q122-0.25,0)),MAX(Q122-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R122-0.25,0)),MAX(R122-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S122-0.25,0)),MAX(S122-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T122-0.25,0)),MAX(T122-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U122-0.25,0)),MAX(U122-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V122-0.25,0)),MAX(V122-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W122-0.25,0)),MAX(W122-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X122-0.25,0)),MAX(X122-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y122-0.25,0)),MAX(Y122-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z122-0.25,0)),MAX(Z122-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA122-0.25,0)),MAX(AA122-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB122-0.25,0)),MAX(AB122-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC122-0.25,0)),MAX(AC122-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD122-0.25,0)),MAX(AD122-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE122-0.25,0)),MAX(AE122-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF122-0.25,0)),MAX(AF122-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG122-0.25,0)),MAX(AG122-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH122-0.25,0)),MAX(AH122-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI122-0.25,0)),MAX(AI122-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ122-0.25,0)),MAX(AJ122-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK122-0.25,0)),MAX(AK122-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL122-0.25,0)),MAX(AL122-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM122-0.25,0)),MAX(AM122-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN122-0.25,0)),MAX(AN122-0.25,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO122-0.25,0)),MAX(AO122-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP122-0.25,0)),MAX(AP122-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ122-0.25,0)),MAX(AQ122-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR122-1,0)),MAX(AR122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS122-1,0)),MAX(AS122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT122-1,0)),MAX(AT122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU122-1,0)),MAX(AU122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV122-1,0)),MAX(AV122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW122-1,0)),MAX(AW122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX122-1,0)),MAX(AX122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY122-1,0)),MAX(AY122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ122-1,0)),MAX(AZ122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA122-1,0)),MAX(BA122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB122-1,0)),MAX(BB122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC122-1,0)),MAX(BC122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD122-1,0)),MAX(BD122-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE122-1,0)),MAX(BE122-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF122-1,0)),MAX(BF122-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG122-1,0)),MAX(BG122-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH122-1,0)),MAX(BH122-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI122-1,0)),MAX(BI122-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ122-1,0)),MAX(BJ122-1,0))","v":0}]
[{"$f":"ROW()","v":123},"Cathodic protection",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C38),Inputs!C38)","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D123-0.25,0)),MAX(D123-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E123-0.25,0)),MAX(E123-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F123-0.25,0)),MAX(F123-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G123-0.25,0)),MAX(G123-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H123-0.25,0)),MAX(H123-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I123-0.25,0)),MAX(I123-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J123-0.25,0)),MAX(J123-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K123-0.25,0)),MAX(K123-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L123-0.25,0)),MAX(L123-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M123-0.25,0)),MAX(M123-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N123-0.25,0)),MAX(N123-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O123-0.25,0)),MAX(O123-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P123-0.25,0)),MAX(P123-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q123-0.25,0)),MAX(Q123-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R123-0.25,0)),MAX(R123-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S123-0.25,0)),MAX(S123-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T123-0.25,0)),MAX(T123-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U123-0.25,0)),MAX(U123-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V123-0.25,0)),MAX(V123-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W123-0.25,0)),MAX(W123-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X123-0.25,0)),MAX(X123-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y123-0.25,0)),MAX(Y123-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z123-0.25,0)),MAX(Z123-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA123-0.25,0)),MAX(AA123-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB123-0.25,0)),MAX(AB123-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC123-0.25,0)),MAX(AC123-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD123-0.25,0)),MAX(AD123-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE123-0.25,0)),MAX(AE123-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF123-0.25,0)),MAX(AF123-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG123-0.25,0)),MAX(AG123-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH123-0.25,0)),MAX(AH123-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI123-0.25,0)),MAX(AI123-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ123-0.25,0)),MAX(AJ123-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK123-0.25,0)),MAX(AK123-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL123-0.25,0)),MAX(AL123-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM123-0.25,0)),MAX(AM123-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN123-0.25,0)),MAX(AN123-0.25,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO123-0.25,0)),MAX(AO123-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP123-0.25,0)),MAX(AP123-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ123-0.25,0)),MAX(AQ123-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR123-1,0)),MAX(AR123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS123-1,0)),MAX(AS123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT123-1,0)),MAX(AT123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU123-1,0)),MAX(AU123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV123-1,0)),MAX(AV123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW123-1,0)),MAX(AW123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX123-1,0)),MAX(AX123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY123-1,0)),MAX(AY123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ123-1,0)),MAX(AZ123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA123-1,0)),MAX(BA123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB123-1,0)),MAX(BB123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC123-1,0)),MAX(BC123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD123-1,0)),MAX(BD123-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE123-1,0)),MAX(BE123-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF123-1,0)),MAX(BF123-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG123-1,0)),MAX(BG123-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH123-1,0)),MAX(BH123-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI123-1,0)),MAX(BI123-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ123-1,0)),MAX(BJ123-1,0))","v":0}]
[{"$f":"ROW()","v":124},"Maintenance bases and depots",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C39),Inputs!C39)","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D124-0.25,0)),MAX(D124-0.25,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E124-0.25,0)),MAX(E124-0.25,0))","v":44},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F124-0.25,0)),MAX(F124-0.25,0))","v":43.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G124-0.25,0)),MAX(G124-0.25,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H124-0.25,0)),MAX(H124-0.25,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I124-0.25,0)),MAX(I124-0.25,0))","v":43},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J124-0.25,0)),MAX(J124-0.25,0))","v":42.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K124-0.25,0)),MAX(K124-0.25,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L124-0.25,0)),MAX(L124-0.25,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M124-0.25,0)),MAX(M124-0.25,0))","v":42},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N124-0.25,0)),MAX(N124-0.25,0))","v":41.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O124-0.25,0)),MAX(O124-0.25,0))","v":41.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P124-0.25,0)),MAX(P124-0.25,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q124-0.25,0)),MAX(Q124-0.25,0))","v":41},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R124-0.25,0)),MAX(R124-0.25,0))","v":40.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S124-0.25,0)),MAX(S124-0.25,0))","v":40.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T124-0.25,0)),MAX(T124-0.25,0))","v":40.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U124-0.25,0)),MAX(U124-0.25,0))","v":40},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V124-0.25,0)),MAX(V124-0.25,0))","v":39.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W124-0.25,0)),MAX(W124-0.25,0))","v":39.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X124-0.25,0)),MAX(X124-0.25,0))","v":39.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y124-0.25,0)),MAX(Y124-0.25,0))","v":39},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z124-0.25,0)),MAX(Z124-0.25,0))","v":38.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA124-0.25,0)),MAX(AA124-0.25,0))","v":38.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB124-0.25,0)),MAX(AB124-0.25,0))","v":38.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC124-0.25,0)),MAX(AC124-0.25,0))","v":38},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD124-0.25,0)),MAX(AD124-0.25,0))","v":37.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE124-0.25,0)),MAX(AE124-0.25,0))","v":37.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF124-0.25,0)),MAX(AF124-0.25,0))","v":37.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG124-0.25,0)),MAX(AG124-0.25,0))","v":37},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH124-0.25,0)),MAX(AH124-0.25,0))","v":36.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI124-0.25,0)),MAX(AI124-0.25,0))","v":36.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ124-0.25,0)),MAX(AJ124-0.25,0))","v":36.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK124-0.25,0)),MAX(AK124-0.25,0))","v":36},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL124-0.25,0)),MAX(AL124-0.25,0))","v":35.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM124-0.25,0)),MAX(AM124-0.25,0))","v":35.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN124-0.25,0)),MAX(AN124-0.25,0))","v":35.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO124-0.25,0)),MAX(AO124-0.25,0))","v":35},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP124-0.25,0)),MAX(AP124-0.25,0))","v":34.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ124-0.25,0)),MAX(AQ124-0.25,0))","v":34.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR124-1,0)),MAX(AR124-1,0))","v":33.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS124-1,0)),MAX(AS124-1,0))","v":32.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT124-1,0)),MAX(AT124-1,0))","v":31.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU124-1,0)),MAX(AU124-1,0))","v":30.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV124-1,0)),MAX(AV124-1,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW124-1,0)),MAX(AW124-1,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX124-1,0)),MAX(AX124-1,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY124-1,0)),MAX(AY124-1,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ124-1,0)),MAX(AZ124-1,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA124-1,0)),MAX(BA124-1,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB124-1,0)),MAX(BB124-1,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC124-1,0)),MAX(BC124-1,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD124-1,0)),MAX(BD124-1,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE124-1,0)),MAX(BE124-1,0))","v":20.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF124-1,0)),MAX(BF124-1,0))","v":19.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG124-1,0)),MAX(BG124-1,0))","v":18.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH124-1,0)),MAX(BH124-1,0))","v":17.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI124-1,0)),MAX(BI124-1,0))","v":16.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ124-1,0)),MAX(BJ124-1,0))","v":15.5}]
[{"$f":"ROW()","v":125},"Other assets",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C40),Inputs!C40)","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D125-0.25,0)),MAX(D125-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E125-0.25,0)),MAX(E125-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F125-0.25,0)),MAX(F125-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G125-0.25,0)),MAX(G125-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H125-0.25,0)),MAX(H125-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I125-0.25,0)),MAX(I125-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J125-0.25,0)),MAX(J125-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K125-0.25,0)),MAX(K125-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L125-0.25,0)),MAX(L125-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M125-0.25,0)),MAX(M125-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N125-0.25,0)),MAX(N125-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O125-0.25,0)),MAX(O125-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P125-0.25,0)),MAX(P125-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q125-0.25,0)),MAX(Q125-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R125-0.25,0)),MAX(R125-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S125-0.25,0)),MAX(S125-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T125-0.25,0)),MAX(T125-0.25,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U125-0.25,0)),MAX(U125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V125-0.25,0)),MAX(V125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W125-0.25,0)),MAX(W125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X125-0.25,0)),MAX(X125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y125-0.25,0)),MAX(Y125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z125-0.25,0)),MAX(Z125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA125-0.25,0)),MAX(AA125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB125-0.25,0)),MAX(AB125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC125-0.25,0)),MAX(AC125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD125-0.25,0)),MAX(AD125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE125-0.25,0)),MAX(AE125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF125-0.25,0)),MAX(AF125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG125-0.25,0)),MAX(AG125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH125-0.25,0)),MAX(AH125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI125-0.25,0)),MAX(AI125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ125-0.25,0)),MAX(AJ125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK125-0.25,0)),MAX(AK125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL125-0.25,0)),MAX(AL125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM125-0.25,0)),MAX(AM125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN125-0.25,0)),MAX(AN125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO125-0.25,0)),MAX(AO125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP125-0.25,0)),MAX(AP125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ125-0.25,0)),MAX(AQ125-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR125-1,0)),MAX(AR125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS125-1,0)),MAX(AS125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT125-1,0)),MAX(AT125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU125-1,0)),MAX(AU125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV125-1,0)),MAX(AV125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW125-1,0)),MAX(AW125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX125-1,0)),MAX(AX125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY125-1,0)),MAX(AY125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ125-1,0)),MAX(AZ125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA125-1,0)),MAX(BA125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB125-1,0)),MAX(BB125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC125-1,0)),MAX(BC125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD125-1,0)),MAX(BD125-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE125-1,0)),MAX(BE125-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF125-1,0)),MAX(BF125-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG125-1,0)),MAX(BG125-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH125-1,0)),MAX(BH125-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI125-1,0)),MAX(BI125-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ125-1,0)),MAX(BJ125-1,0))","v":0}]
[{"$f":"ROW()","v":126},"Equity Raising Cost",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C41),Inputs!C41)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D126-0.25,0)),MAX(D126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E126-0.25,0)),MAX(E126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F126-0.25,0)),MAX(F126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G126-0.25,0)),MAX(G126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H126-0.25,0)),MAX(H126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I126-0.25,0)),MAX(I126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J126-0.25,0)),MAX(J126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K126-0.25,0)),MAX(K126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L126-0.25,0)),MAX(L126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M126-0.25,0)),MAX(M126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N126-0.25,0)),MAX(N126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O126-0.25,0)),MAX(O126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P126-0.25,0)),MAX(P126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q126-0.25,0)),MAX(Q126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R126-0.25,0)),MAX(R126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S126-0.25,0)),MAX(S126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T126-0.25,0)),MAX(T126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U126-0.25,0)),MAX(U126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V126-0.25,0)),MAX(V126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W126-0.25,0)),MAX(W126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X126-0.25,0)),MAX(X126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y126-0.25,0)),MAX(Y126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z126-0.25,0)),MAX(Z126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA126-0.25,0)),MAX(AA126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB126-0.25,0)),MAX(AB126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC126-0.25,0)),MAX(AC126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD126-0.25,0)),MAX(AD126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE126-0.25,0)),MAX(AE126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF126-0.25,0)),MAX(AF126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG126-0.25,0)),MAX(AG126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH126-0.25,0)),MAX(AH126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI126-0.25,0)),MAX(AI126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ126-0.25,0)),MAX(AJ126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK126-0.25,0)),MAX(AK126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL126-0.25,0)),MAX(AL126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM126-0.25,0)),MAX(AM126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN126-0.25,0)),MAX(AN126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO126-0.25,0)),MAX(AO126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP126-0.25,0)),MAX(AP126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ126-0.25,0)),MAX(AQ126-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR126-1,0)),MAX(AR126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS126-1,0)),MAX(AS126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT126-1,0)),MAX(AT126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU126-1,0)),MAX(AU126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV126-1,0)),MAX(AV126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW126-1,0)),MAX(AW126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX126-1,0)),MAX(AX126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY126-1,0)),MAX(AY126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ126-1,0)),MAX(AZ126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA126-1,0)),MAX(BA126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB126-1,0)),MAX(BB126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC126-1,0)),MAX(BC126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD126-1,0)),MAX(BD126-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE126-1,0)),MAX(BE126-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF126-1,0)),MAX(BF126-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG126-1,0)),MAX(BG126-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH126-1,0)),MAX(BH126-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI126-1,0)),MAX(BI126-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ126-1,0)),MAX(BJ126-1,0))","v":0}]
[{"$f":"ROW()","v":127},"Non-depreciable assets",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C42),Inputs!C42)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D127-0.25,0)),MAX(D127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E127-0.25,0)),MAX(E127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F127-0.25,0)),MAX(F127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G127-0.25,0)),MAX(G127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H127-0.25,0)),MAX(H127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I127-0.25,0)),MAX(I127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J127-0.25,0)),MAX(J127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K127-0.25,0)),MAX(K127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L127-0.25,0)),MAX(L127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M127-0.25,0)),MAX(M127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N127-0.25,0)),MAX(N127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O127-0.25,0)),MAX(O127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P127-0.25,0)),MAX(P127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q127-0.25,0)),MAX(Q127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R127-0.25,0)),MAX(R127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S127-0.25,0)),MAX(S127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T127-0.25,0)),MAX(T127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U127-0.25,0)),MAX(U127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V127-0.25,0)),MAX(V127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W127-0.25,0)),MAX(W127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X127-0.25,0)),MAX(X127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y127-0.25,0)),MAX(Y127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z127-0.25,0)),MAX(Z127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA127-0.25,0)),MAX(AA127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB127-0.25,0)),MAX(AB127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC127-0.25,0)),MAX(AC127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD127-0.25,0)),MAX(AD127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE127-0.25,0)),MAX(AE127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF127-0.25,0)),MAX(AF127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG127-0.25,0)),MAX(AG127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH127-0.25,0)),MAX(AH127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI127-0.25,0)),MAX(AI127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ127-0.25,0)),MAX(AJ127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK127-0.25,0)),MAX(AK127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL127-0.25,0)),MAX(AL127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM127-0.25,0)),MAX(AM127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN127-0.25,0)),MAX(AN127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO127-0.25,0)),MAX(AO127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP127-0.25,0)),MAX(AP127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ127-0.25,0)),MAX(AQ127-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR127-1,0)),MAX(AR127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS127-1,0)),MAX(AS127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT127-1,0)),MAX(AT127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU127-1,0)),MAX(AU127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV127-1,0)),MAX(AV127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW127-1,0)),MAX(AW127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX127-1,0)),MAX(AX127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY127-1,0)),MAX(AY127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ127-1,0)),MAX(AZ127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA127-1,0)),MAX(BA127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB127-1,0)),MAX(BB127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC127-1,0)),MAX(BC127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD127-1,0)),MAX(BD127-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE127-1,0)),MAX(BE127-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF127-1,0)),MAX(BF127-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG127-1,0)),MAX(BG127-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH127-1,0)),MAX(BH127-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI127-1,0)),MAX(BI127-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ127-1,0)),MAX(BJ127-1,0))","v":0}]
[{"$f":"ROW()","v":128},"Shared support assets - IOT & cyber security",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C43),Inputs!C43)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D128-0.25,0)),MAX(D128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E128-0.25,0)),MAX(E128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F128-0.25,0)),MAX(F128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G128-0.25,0)),MAX(G128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H128-0.25,0)),MAX(H128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I128-0.25,0)),MAX(I128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J128-0.25,0)),MAX(J128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K128-0.25,0)),MAX(K128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L128-0.25,0)),MAX(L128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M128-0.25,0)),MAX(M128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N128-0.25,0)),MAX(N128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O128-0.25,0)),MAX(O128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P128-0.25,0)),MAX(P128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q128-0.25,0)),MAX(Q128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R128-0.25,0)),MAX(R128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S128-0.25,0)),MAX(S128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T128-0.25,0)),MAX(T128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U128-0.25,0)),MAX(U128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V128-0.25,0)),MAX(V128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W128-0.25,0)),MAX(W128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X128-0.25,0)),MAX(X128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y128-0.25,0)),MAX(Y128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z128-0.25,0)),MAX(Z128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA128-0.25,0)),MAX(AA128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB128-0.25,0)),MAX(AB128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC128-0.25,0)),MAX(AC128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD128-0.25,0)),MAX(AD128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE128-0.25,0)),MAX(AE128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF128-0.25,0)),MAX(AF128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG128-0.25,0)),MAX(AG128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH128-0.25,0)),MAX(AH128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI128-0.25,0)),MAX(AI128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ128-0.25,0)),MAX(AJ128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK128-0.25,0)),MAX(AK128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL128-0.25,0)),MAX(AL128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM128-0.25,0)),MAX(AM128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN128-0.25,0)),MAX(AN128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO128-0.25,0)),MAX(AO128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP128-0.25,0)),MAX(AP128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ128-0.25,0)),MAX(AQ128-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR128-1,0)),MAX(AR128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS128-1,0)),MAX(AS128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT128-1,0)),MAX(AT128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU128-1,0)),MAX(AU128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV128-1,0)),MAX(AV128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW128-1,0)),MAX(AW128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX128-1,0)),MAX(AX128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY128-1,0)),MAX(AY128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ128-1,0)),MAX(AZ128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA128-1,0)),MAX(BA128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB128-1,0)),MAX(BB128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC128-1,0)),MAX(BC128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD128-1,0)),MAX(BD128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE128-1,0)),MAX(BE128-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF128-1,0)),MAX(BF128-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG128-1,0)),MAX(BG128-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH128-1,0)),MAX(BH128-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI128-1,0)),MAX(BI128-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ128-1,0)),MAX(BJ128-1,0))","v":0}]
[{"$f":"ROW()","v":129},"Shared support assets (net IOT & cyber security)",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C44),Inputs!C44)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D129-0.25,0)),MAX(D129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E129-0.25,0)),MAX(E129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F129-0.25,0)),MAX(F129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G129-0.25,0)),MAX(G129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H129-0.25,0)),MAX(H129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I129-0.25,0)),MAX(I129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J129-0.25,0)),MAX(J129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K129-0.25,0)),MAX(K129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L129-0.25,0)),MAX(L129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M129-0.25,0)),MAX(M129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N129-0.25,0)),MAX(N129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O129-0.25,0)),MAX(O129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P129-0.25,0)),MAX(P129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q129-0.25,0)),MAX(Q129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R129-0.25,0)),MAX(R129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S129-0.25,0)),MAX(S129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T129-0.25,0)),MAX(T129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U129-0.25,0)),MAX(U129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V129-0.25,0)),MAX(V129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W129-0.25,0)),MAX(W129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X129-0.25,0)),MAX(X129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y129-0.25,0)),MAX(Y129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z129-0.25,0)),MAX(Z129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA129-0.25,0)),MAX(AA129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB129-0.25,0)),MAX(AB129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC129-0.25,0)),MAX(AC129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD129-0.25,0)),MAX(AD129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE129-0.25,0)),MAX(AE129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF129-0.25,0)),MAX(AF129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG129-0.25,0)),MAX(AG129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH129-0.25,0)),MAX(AH129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI129-0.25,0)),MAX(AI129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ129-0.25,0)),MAX(AJ129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK129-0.25,0)),MAX(AK129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL129-0.25,0)),MAX(AL129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM129-0.25,0)),MAX(AM129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN129-0.25,0)),MAX(AN129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO129-0.25,0)),MAX(AO129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP129-0.25,0)),MAX(AP129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ129-0.25,0)),MAX(AQ129-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR129-1,0)),MAX(AR129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS129-1,0)),MAX(AS129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT129-1,0)),MAX(AT129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU129-1,0)),MAX(AU129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV129-1,0)),MAX(AV129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW129-1,0)),MAX(AW129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX129-1,0)),MAX(AX129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY129-1,0)),MAX(AY129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ129-1,0)),MAX(AZ129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA129-1,0)),MAX(BA129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB129-1,0)),MAX(BB129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC129-1,0)),MAX(BC129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD129-1,0)),MAX(BD129-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE129-1,0)),MAX(BE129-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF129-1,0)),MAX(BF129-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG129-1,0)),MAX(BG129-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH129-1,0)),MAX(BH129-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI129-1,0)),MAX(BI129-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ129-1,0)),MAX(BJ129-1,0))","v":0}]
[{"$f":"ROW()","v":130},"Miscellaneous assets",null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(D$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!C45),Inputs!C45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(D130-0.25,0)),MAX(D130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E130-0.25,0)),MAX(E130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F130-0.25,0)),MAX(F130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G130-0.25,0)),MAX(G130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H130-0.25,0)),MAX(H130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I130-0.25,0)),MAX(I130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J130-0.25,0)),MAX(J130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K130-0.25,0)),MAX(K130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L130-0.25,0)),MAX(L130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M130-0.25,0)),MAX(M130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N130-0.25,0)),MAX(N130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O130-0.25,0)),MAX(O130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P130-0.25,0)),MAX(P130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q130-0.25,0)),MAX(Q130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R130-0.25,0)),MAX(R130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S130-0.25,0)),MAX(S130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T130-0.25,0)),MAX(T130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U130-0.25,0)),MAX(U130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V130-0.25,0)),MAX(V130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W130-0.25,0)),MAX(W130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X130-0.25,0)),MAX(X130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y130-0.25,0)),MAX(Y130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z130-0.25,0)),MAX(Z130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA130-0.25,0)),MAX(AA130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB130-0.25,0)),MAX(AB130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC130-0.25,0)),MAX(AC130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD130-0.25,0)),MAX(AD130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE130-0.25,0)),MAX(AE130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF130-0.25,0)),MAX(AF130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG130-0.25,0)),MAX(AG130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH130-0.25,0)),MAX(AH130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI130-0.25,0)),MAX(AI130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ130-0.25,0)),MAX(AJ130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK130-0.25,0)),MAX(AK130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL130-0.25,0)),MAX(AL130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM130-0.25,0)),MAX(AM130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN130-0.25,0)),MAX(AN130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO130-0.25,0)),MAX(AO130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP130-0.25,0)),MAX(AP130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ130-0.25,0)),MAX(AQ130-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR130-1,0)),MAX(AR130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS130-1,0)),MAX(AS130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT130-1,0)),MAX(AT130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU130-1,0)),MAX(AU130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV130-1,0)),MAX(AV130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW130-1,0)),MAX(AW130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX130-1,0)),MAX(AX130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY130-1,0)),MAX(AY130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ130-1,0)),MAX(AZ130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA130-1,0)),MAX(BA130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB130-1,0)),MAX(BB130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC130-1,0)),MAX(BC130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD130-1,0)),MAX(BD130-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE130-1,0)),MAX(BE130-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF130-1,0)),MAX(BF130-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG130-1,0)),MAX(BG130-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH130-1,0)),MAX(BH130-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI130-1,0)),MAX(BI130-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ130-1,0)),MAX(BJ130-1,0))","v":0}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},{"$f":"\"ICB Opening Asset Value ($m)\"","v":"ICB Opening Asset Value ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&TEXT(Inputs!AZ$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BA$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BB$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BC$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BD$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BE$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BF$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BG$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BH$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BI$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BJ$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BK$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BL$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BM$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BN$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"}]
[{"$f":"ROW()","v":133},"Pipeline and laterals",null,{"$f":"C178","v":438.65553578864484},{"$f":"D178","v":436.95532053365008},{"$f":"E178","v":435.25510527865532},433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,402.95101543375489,401.25080017876013,399.55058492376537,397.85036966877061,396.15015441377585,394.44993915878109,392.74972390378633,391.04950864879157,389.34929339379681,387.64907813880205,{"$f":"AH178","v":385.94886288380729},{"$f":"AI178","v":384.24864762881253},382.54843237381777,380.84821711882302,379.14800186382826,{"$f":"AM178","v":377.4477866088335},{"$f":"AN178","v":375.74757135383874},374.04735609884398,{"$f":"AP178","v":372.34714084384922},370.64692558885446,363.84606456887548,{"$f":"AS178","v":357.0452035488965},350.24434252891751,343.44348150893853,{"$f":"AV178*AV$15","v":430.62149237574147},421.92206828734265,413.22264419894384,404.52322011054503,395.82379602214621,387.1243719337474,378.42494784534858,369.72552375694977,361.02609966855096,352.32667558015214,{"$f":"BF178","v":343.62725149175333},{"$f":"BG178","v":334.92782740335451},{"$f":"BH178","v":326.2284033149557},{"$f":"BI178","v":317.52897922655688},{"$f":"BJ178","v":308.82955513815807}]
[{"$f":"ROW()","v":134},"Main line valve and scraper stations",null,{"$f":"C179","v":9.1777717576504454},9.1262112421580266,9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,{"$f":"AH179","v":7.5793957773854705},7.5278352618930526,7.4762747464006347,7.4247142309082168,7.3731537154157989,7.321593199923381,7.2700326844309631,7.2184721689385452,{"$f":"AP179","v":7.1669116534461272},7.1153511379537093,6.9091090759840368,{"$f":"AS179","v":6.7028670140143642},6.4966249520446917,6.2903828900750192,7.7826206302027865,7.5188029817213362,7.2549853332398859,6.9911676847584356,6.7273500362769854,6.4635323877955351,6.1997147393140848,5.9358970908326345,5.6720794423511842,5.4082617938697339,5.1444441453882837,4.8806264969068334,4.6168088484253831,4.3529911999439328,4.0891735514624825]
[{"$f":"ROW()","v":135},"Compressor stations",null,41.575994885587399,41.1517500398161,40.727505194044802,40.303260348273504,39.879015502502206,39.454770656730908,39.03052581095961,38.606280965188311,38.182036119417013,37.757791273645715,37.333546427874417,36.909301582103119,36.485056736331821,36.060811890560522,35.636567044789224,35.212322199017926,34.788077353246628,34.36383250747533,33.939587661704032,33.515342815932733,33.091097970161435,32.666853124390137,32.242608278618839,31.818363432847537,31.394118587076235,30.969873741304934,30.545628895533632,30.12138404976233,29.697139203991028,29.272894358219727,28.848649512448425,{"$f":"AH180","v":28.424404666677123},28.000159820905822,27.57591497513452,27.151670129363218,26.727425283591916,26.303180437820615,25.878935592049313,25.454690746278011,{"$f":"AP180","v":25.030445900506709},24.606201054735408,22.909221671650208,{"$f":"AS180","v":21.212242288565008},19.515262905479808,17.818283522394609,20.621809672908928,18.451092865234305,16.280376057559682,14.109659249885059,11.938942442210434,9.7682256345358098,7.5975088268611843,5.4267920191865588,3.2560752115119329,1.0853584038373074,-5.5511151231257827E-15,0,0,0,0]
[{"$f":"ROW()","v":136},"Receipt and delivery point facilities",null,1.5343439751319885,1.5186874039571723,1.5030308327823561,1.4873742616075398,1.4717176904327236,1.4560611192579074,1.4404045480830912,1.4247479769082749,1.4090914057334587,1.3934348345586425,1.3777782633838263,1.36212169220901,1.3464651210341938,1.3308085498593776,1.3151519786845614,1.2994954075097451,1.2838388363349289,1.2681822651601127,1.2525256939852965,1.2368691228104802,1.221212551635664,1.2055559804608478,1.1898994092860316,1.1742428381112153,1.1585862669363991,1.1429296957615829,1.1272731245867667,1.1116165534119504,1.0959599822371342,1.080303411062318,1.0646468398875018,{"$f":"AH181","v":1.0489902687126855},1.0333336975378693,1.0176771263630531,1.0020205551882368,0.98636398401342062,0.9707074128386044,0.95505084166378817,0.93939427048897195,{"$f":"AP181","v":0.92373769931415572},0.9080811281393395,0.84545484344007471,{"$f":"AS181","v":0.78282855874080992},0.72020227404154513,0.65757598934228034,0.76103890033224164,0.68092954240253201,0.60082018447282237,0.52071082654311274,0.4406014686134031,0.36049211068369347,0.28038275275398383,0.20027339482427414,0.12016403689456447,4.005467896485479E-2,-4.163336342344337E-17,0,0,0,0]
[{"$f":"ROW()","v":137},"SCADA and communications",null,10.129588107098701,9.8630199990171565,9.5964518909356116,9.3298837828540666,9.0633156747725216,8.7967475666909767,8.5301794586094317,8.2636113505278868,7.9970432424463418,7.7304751343647968,7.4639070262832519,7.1973389182017069,6.9307708101201619,6.664202702038617,6.397634593957072,6.1310664858755271,5.8644983777939821,5.5979302697124371,5.3313621616308922,5.0647940535493472,4.7982259454678022,4.5316578373862573,4.2650897293047123,3.9985216212231678,3.7319535131416233,3.4653854050600787,3.1988172969785342,2.9322491888969897,2.6656810808154452,2.3991129727339007,2.1325448646523562,{"$f":"AH182","v":1.8659767565708116},1.5994086484892671,1.3328405404077226,1.0662724323261781,0.79970432424463356,0.53313621616308904,0.26656810808154452,1.3322676295501878E-15,{"$f":"AP182","v":1.3322676295501878E-15},1.3322676295501878E-15,1.3322676295501878E-15,{"$f":"AS182","v":1.3322676295501878E-15},1.3322676295501878E-15,1.3322676295501878E-15,1.704190259829588E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},"Cathodic protection",null,1.8288330185978565,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2031796174985898,1.1550524327986462,1.1069252480987026,1.058798063398759,1.0106708786988154,0.96254369399887185,0.91441650929892826,0.86628932459898467,0.81816213989904107,0.77003495519909748,0.72190777049915389,0.6737805857992103,0.6256534010992667,0.57752621639932311,0.52939903169937952,0.48127184699943593,0.43314466229949233,0.38501747759954874,{"$f":"AH183","v":0.33689029289960515},0.28876310819966156,0.24063592349971796,0.19250873879977437,0.14438155409983078,9.6254369399887185E-2,4.8127184699943593E-2,0,{"$f":"AP183","v":0},0,0,{"$f":"AS183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":139},"Maintenance bases and depots",null,7.7276425577145043,7.6842288354801527,7.6408151132458011,7.5974013910114495,7.5539876687770988,7.5105739465427472,7.4671602243083957,7.4237465020740441,7.3803327798396925,7.3369190576053418,7.2935053353709911,7.2500916131366395,7.2066778909022879,7.1632641686679372,7.1198504464335866,7.076436724199235,7.0330230019648834,6.9896092797305327,6.946195557496182,6.9027818352618304,6.8593681130274788,6.8159543907931281,6.7725406685587775,6.7291269463244259,6.6857132240900743,6.6422995018557236,6.5988857796213729,6.5554720573870213,6.5120583351526697,6.468644612918319,6.4252308906839684,{"$f":"AH184","v":6.3818171684496168},6.3384034462152652,6.2949897239809145,6.2515760017465638,6.2081622795122131,6.1647485572778624,6.1213348350435117,6.077921112809161,{"$f":"AP184","v":6.0345073905748094},5.9910936683404579,5.8174387794030542,{"$f":"AS184","v":5.6437838904656505},5.4701290015282469,5.2964741125908432,6.5529315808457733,6.3307983069187976,6.108665032991822,5.8865317590648463,5.6643984851378706,5.4422652112108949,5.2201319372839192,4.9979986633569435,4.7758653894299679,4.5537321155029922,4.3315988415760165,4.1094655676490417,3.8873322937220665,3.6651990197950912,3.443065745868116]
[{"$f":"ROW()","v":140},"Other assets",null,0.43935521992602611,0.41494659659680244,0.39053797326757878,0.36612934993835511,0.34172072660913144,0.31731210327990778,0.29290347995068411,0.26849485662146044,0.24408623329223678,0.21967760996301311,0.19526898663378944,0.17086036330456578,0.14645173997534208,0.1220431166461184,9.7634493316894722E-2,7.3225869987671041E-2,4.8817246658447361E-2,2.440862332922368E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH185","v":0},0,0,0,0,0,0,0,{"$f":"AP185","v":0},0,0,{"$f":"AS185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},"Equity Raising Cost",null,{"$f":"C186","v":0},{"$f":"D186","v":0},{"$f":"E186","v":0},{"$f":"F186","v":0},{"$f":"G186","v":0},{"$f":"H186","v":0},{"$f":"I186","v":0},{"$f":"J186","v":0},{"$f":"K186","v":0},{"$f":"L186","v":0},{"$f":"M186","v":0},{"$f":"N186","v":0},{"$f":"O186","v":0},{"$f":"P186","v":0},{"$f":"Q186","v":0},{"$f":"R186","v":0},{"$f":"S186","v":0},{"$f":"T186","v":0},{"$f":"U186","v":0},{"$f":"V186","v":0},{"$f":"W186","v":0},{"$f":"X186","v":0},{"$f":"Y186","v":0},{"$f":"Z186","v":0},{"$f":"AA186","v":0},{"$f":"AB186","v":0},{"$f":"AC186","v":0},{"$f":"AD186","v":0},{"$f":"AE186","v":0},{"$f":"AF186","v":0},{"$f":"AG186","v":0},{"$f":"AH186","v":0},{"$f":"AI186","v":0},{"$f":"AJ186","v":0},{"$f":"AK186","v":0},{"$f":"AL186","v":0},{"$f":"AM186","v":0},{"$f":"AN186","v":0},{"$f":"AO186","v":0},{"$f":"AP186","v":0},{"$f":"AQ186","v":0},{"$f":"AR186","v":0},{"$f":"AS186","v":0},{"$f":"AT186","v":0},{"$f":"AU186","v":0},0,{"$f":"AW186","v":0},{"$f":"AX186","v":0},{"$f":"AY186","v":0},{"$f":"AZ186","v":0},{"$f":"BA186","v":0},{"$f":"BB186","v":0},{"$f":"BC186","v":0},{"$f":"BD186","v":0},{"$f":"BE186","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":142},"Non-depreciable assets",null,{"$f":"C187","v":2.5816759288043478},2.5816759288043478,{"$f":"E187","v":2.5816759288043478},{"$f":"F187","v":2.5816759288043478},{"$f":"G187","v":2.5816759288043478},{"$f":"H187","v":2.5816759288043478},{"$f":"I187","v":2.5816759288043478},{"$f":"J187","v":2.5816759288043478},{"$f":"K187","v":2.5816759288043478},{"$f":"L187","v":2.5816759288043478},{"$f":"M187","v":2.5816759288043478},{"$f":"N187","v":2.5816759288043478},{"$f":"O187","v":2.5816759288043478},{"$f":"P187","v":2.5816759288043478},{"$f":"Q187","v":2.5816759288043478},{"$f":"R187","v":2.5816759288043478},{"$f":"S187","v":2.5816759288043478},{"$f":"T187","v":2.5816759288043478},{"$f":"U187","v":2.5816759288043478},{"$f":"V187","v":2.5816759288043478},{"$f":"W187","v":2.5816759288043478},{"$f":"X187","v":2.5816759288043478},{"$f":"Y187","v":2.5816759288043478},{"$f":"Z187","v":2.5816759288043478},{"$f":"AA187","v":2.5816759288043478},{"$f":"AB187","v":2.5816759288043478},{"$f":"AC187","v":2.5816759288043478},{"$f":"AD187","v":2.5816759288043478},{"$f":"AE187","v":2.5816759288043478},{"$f":"AF187","v":2.5816759288043478},{"$f":"AG187","v":2.5816759288043478},{"$f":"AH187","v":2.5816759288043478},{"$f":"AI187","v":2.5816759288043478},{"$f":"AJ187","v":2.5816759288043478},{"$f":"AK187","v":2.5816759288043478},{"$f":"AL187","v":2.5816759288043478},{"$f":"AM187","v":2.5816759288043478},{"$f":"AN187","v":2.5816759288043478},{"$f":"AO187","v":2.5816759288043478},{"$f":"AP187","v":2.5816759288043478},{"$f":"AQ187","v":2.5816759288043478},{"$f":"AR187","v":2.5816759288043478},{"$f":"AS187","v":2.5816759288043478},{"$f":"AT187","v":2.5816759288043478},{"$f":"AU187","v":2.5816759288043478},3.3023897558708453,{"$f":"AW187","v":3.3023897558708453},{"$f":"AX187","v":3.3023897558708453},{"$f":"AY187","v":3.3023897558708453},{"$f":"AZ187","v":3.3023897558708453},{"$f":"BA187","v":3.3023897558708453},{"$f":"BB187","v":3.3023897558708453},{"$f":"BC187","v":3.3023897558708453},{"$f":"BD187","v":3.3023897558708453},{"$f":"BE187","v":3.3023897558708453},3.3023897558708453,3.3023897558708453,3.3023897558708453,3.3023897558708453,3.3023897558708453]
[{"$f":"ROW()","v":143},"Shared support assets - IOT & cyber security",null,{"$f":"C188","v":0},{"$f":"D188","v":0},{"$f":"E188","v":0},{"$f":"F188","v":0},{"$f":"G188","v":0},{"$f":"H188","v":0},{"$f":"I188","v":0},{"$f":"J188","v":0},{"$f":"K188","v":0},{"$f":"L188","v":0},{"$f":"M188","v":0},{"$f":"N188","v":0},{"$f":"O188","v":0},{"$f":"P188","v":0},{"$f":"Q188","v":0},{"$f":"R188","v":0},{"$f":"S188","v":0},{"$f":"T188","v":0},{"$f":"U188","v":0},{"$f":"V188","v":0},{"$f":"W188","v":0},{"$f":"X188","v":0},{"$f":"Y188","v":0},{"$f":"Z188","v":0},{"$f":"AA188","v":0},{"$f":"AB188","v":0},{"$f":"AC188","v":0},{"$f":"AD188","v":0},{"$f":"AE188","v":0},{"$f":"AF188","v":0},{"$f":"AG188","v":0},{"$f":"AH188","v":0},{"$f":"AI188","v":0},{"$f":"AJ188","v":0},{"$f":"AK188","v":0},{"$f":"AL188","v":0},{"$f":"AM188","v":0},{"$f":"AN188","v":0},{"$f":"AO188","v":0},{"$f":"AP188","v":0},{"$f":"AQ188","v":0},{"$f":"AR188","v":0},{"$f":"AS188","v":0},{"$f":"AT188","v":0},{"$f":"AU188","v":0},{"$f":"AV188*AV$15","v":0},{"$f":"AW188","v":0},{"$f":"AX188","v":0},{"$f":"AY188","v":0},{"$f":"AZ188","v":0},{"$f":"BA188","v":0},{"$f":"BB188","v":0},{"$f":"BC188","v":0},{"$f":"BD188","v":0},{"$f":"BE188","v":0},{"$f":"BF188","v":0},{"$f":"BG188","v":0},{"$f":"BH188","v":0},{"$f":"BI188","v":0},{"$f":"BJ188","v":0}]
[{"$f":"ROW()","v":144},"Shared support assets (net IOT & cyber security)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},"Miscellaneous assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},"Total",null,{"$f":"SUM(D133:D142)","v":513.6507412391561},511.0765464133778,{"$f":"SUM(F133:F142)","v":508.50235158759943},{"$f":"SUM(G133:G142)","v":505.92815676182107},{"$f":"SUM(H133:H142)","v":503.35396193604277},{"$f":"SUM(I133:I142)","v":500.77976711026434},{"$f":"SUM(J133:J142)","v":498.20557228448598},{"$f":"SUM(K133:K142)","v":495.63137745870768},{"$f":"SUM(L133:L142)","v":493.05718263292931},{"$f":"SUM(M133:M142)","v":490.48298780715089},{"$f":"SUM(N133:N142)","v":487.90879298137259},{"$f":"SUM(O133:O142)","v":485.33459815559422},{"$f":"SUM(P133:P142)","v":482.76040332981597},{"$f":"SUM(Q133:Q142)","v":480.18620850403744},{"$f":"SUM(R133:R142)","v":477.61201367825919},{"$f":"SUM(S133:S142)","v":475.03781885248083},{"$f":"SUM(T133:T142)","v":472.46362402670246},{"$f":"SUM(U133:U142)","v":469.8894292009241},{"$f":"SUM(V133:V142)","v":467.31523437514579},{"$f":"SUM(W133:W142)","v":464.76544817269661},{"$f":"SUM(X133:X142)","v":462.21566197024748},{"$f":"SUM(Y133:Y142)","v":459.6658757677983},{"$f":"SUM(Z133:Z142)","v":457.11608956534923},{"$f":"SUM(AA133:AA142)","v":454.5663033629001},{"$f":"SUM(AB133:AB142)","v":452.01651716045097},{"$f":"SUM(AC133:AC142)","v":449.46673095800185},{"$f":"SUM(AD133:AD142)","v":446.91694475555266},{"$f":"SUM(AE133:AE142)","v":444.36715855310359},{"$f":"SUM(AF133:AF142)","v":441.81737235065441},{"$f":"SUM(AG133:AG142)","v":439.26758614820523},{"$f":"SUM(AH133:AH142)","v":436.71779994575616},{"$f":"SUM(AI133:AI142)","v":434.16801374330697},{"$f":"SUM(AJ133:AJ142)","v":431.61822754085779},{"$f":"SUM(AK133:AK142)","v":429.06844133840872},{"$f":"SUM(AL133:AL142)","v":426.51865513595953},{"$f":"SUM(AM133:AM142)","v":423.96886893351046},{"$f":"SUM(AN133:AN142)","v":421.41908273106128},{"$f":"SUM(AO133:AO142)","v":418.86929652861215},{"$f":"SUM(AP133:AP142)","v":416.31951032616303},{"$f":"SUM(AQ133:AQ142)","v":414.08441941649534},{"$f":"SUM(AR133:AR142)","v":411.8493285068277},{"$f":"SUM(AS133:AS142)","v":402.90896486815717},{"$f":"SUM(AT133:AT142)","v":393.96860122948669},{"$f":"SUM(AU133:AU142)","v":385.0282375908161},{"$f":"SUM(AV133:AV142)","v":376.08787395214563},{"$f":"SUM(AW133:AW142)","v":469.64228291590206},{"$f":"SUM(AX133:AX142)","v":458.20608173949046},{"$f":"SUM(AY133:AY142)","v":446.76988056307886},{"$f":"SUM(AZ133:AZ142)","v":435.33367938666726},{"$f":"SUM(BA133:BA142)","v":423.89747821025571},{"$f":"SUM(BB133:BB142)","v":412.46127703384411},{"$f":"SUM(BC133:BC142)","v":401.02507585743257},{"$f":"SUM(BD133:BD142)","v":389.58887468102097},{"$f":"SUM(BE133:BE142)","v":378.15267350460937},{"$f":"SUM(BF133:BF142)","v":366.71647232819782},356.40568423458842,347.22030922378121,338.03493421297395,328.84955920216669,319.66418419135948]
[{"$f":"ROW()","v":147},{"$f":"\"ICB Depreciation ($m)\"","v":"ICB Depreciation ($m)"}]
[{"$f":"ROW()","v":148},"Pipeline and laterals",null,{"$f":"Inputs!G64*D$12","v":1.7002152549947473},{"$f":"Inputs!H64*E$12","v":1.7002152549947473},{"$f":"Inputs!I64*F$12","v":1.7002152549947473},{"$f":"Inputs!J64*G$12","v":1.7002152549947473},{"$f":"Inputs!K64*H$12","v":1.7002152549947473},{"$f":"Inputs!L64*I$12","v":1.7002152549947471},{"$f":"Inputs!M64*J$12","v":1.7002152549947471},{"$f":"Inputs!N64*K$12","v":1.7002152549947471},{"$f":"Inputs!O64*L$12","v":1.7002152549947471},{"$f":"Inputs!P64*M$12","v":1.7002152549947469},{"$f":"Inputs!Q64*N$12","v":1.7002152549947469},{"$f":"Inputs!R64*O$12","v":1.7002152549947471},{"$f":"Inputs!S64*P$12","v":1.7002152549947469},{"$f":"Inputs!T64*Q$12","v":1.7002152549947469},{"$f":"Inputs!U64*R$12","v":1.7002152549947467},{"$f":"Inputs!V64*S$12","v":1.7002152549947467},{"$f":"Inputs!W64*T$12","v":1.7002152549947469},{"$f":"Inputs!X64*U$12","v":1.7002152549947469},{"$f":"Inputs!Y64*V$12","v":1.7002152549947467},{"$f":"Inputs!Z64*W$12","v":1.7002152549947462},{"$f":"Inputs!AA64*X$12","v":1.7002152549947465},{"$f":"Inputs!AB64*Y$12","v":1.7002152549947465},{"$f":"Inputs!AC64*Z$12","v":1.7002152549947462},{"$f":"Inputs!AD64*AA$12","v":1.7002152549947462},{"$f":"Inputs!AE64*AB$12","v":1.700215254994746},{"$f":"Inputs!AF64*AC$12","v":1.7002152549947462},{"$f":"Inputs!AG64*AD$12","v":1.7002152549947462},{"$f":"Inputs!AH64*AE$12","v":1.700215254994746},{"$f":"Inputs!AI64*AF$12","v":1.700215254994746},{"$f":"Inputs!AJ64*AG$12","v":1.700215254994746},{"$f":"Inputs!AK64*AH$12","v":1.7002152549947458},{"$f":"Inputs!AL64*AI$12","v":1.7002152549947458},{"$f":"Inputs!AM64*AJ$12","v":1.7002152549947458},{"$f":"Inputs!AN64*AK$12","v":1.7002152549947456},{"$f":"Inputs!AO64*AL$12","v":1.7002152549947456},{"$f":"Inputs!AP64*AM$12","v":1.7002152549947454},{"$f":"Inputs!AQ64*AN$12","v":1.7002152549947454},{"$f":"Inputs!AR64*AO$12","v":1.7002152549947451},{"$f":"Inputs!AS64*AP$12","v":1.7002152549947454},{"$f":"Inputs!AT64*AQ$12","v":1.7002152549947454},{"$f":"Inputs!AU64*AR$12","v":6.8008610199789805},{"$f":"Inputs!AV64*AS$12","v":6.8008610199789805},{"$f":"Inputs!AW64*AT$12","v":6.8008610199789805},{"$f":"Inputs!AX64*AU$12","v":6.8008610199789805},{"$f":"Inputs!AY64*AV$12","v":6.8008610199789805},{"$f":"Inputs!AZ80*AW$12","v":8.6994240883988176},{"$f":"Inputs!BA80*AX$12","v":8.6994240883988176},{"$f":"Inputs!BB80*AY$12","v":8.6994240883988176},{"$f":"Inputs!BC80*AZ$12","v":8.6994240883988176},{"$f":"Inputs!BD80*BA$12","v":8.6994240883988176},{"$f":"Inputs!BE80*BB$12","v":8.6994240883988176},{"$f":"Inputs!BF80*BC$12","v":8.6994240883988176},{"$f":"Inputs!BG80*BD$12","v":8.6994240883988159},{"$f":"Inputs!BH80*BE$12","v":8.6994240883988159},{"$f":"Inputs!BI80*BF$12","v":8.6994240883988123},{"$f":"IF(BG118>1,BG133/BG118,BG133)*BG$12","v":8.6994240883988176},8.6994240883988176,8.6994240883988194,8.6994240883988194,8.6994240883988194]
[{"$f":"ROW()","v":149},"Main line valve and scraper stations",null,{"$f":"Inputs!G65*D$12","v":5.1560515492418232E-2},{"$f":"Inputs!H65*E$12","v":5.1560515492418232E-2},{"$f":"Inputs!I65*F$12","v":5.1560515492418225E-2},{"$f":"Inputs!J65*G$12","v":5.1560515492418225E-2},{"$f":"Inputs!K65*H$12","v":5.1560515492418219E-2},{"$f":"Inputs!L65*I$12","v":5.1560515492418219E-2},{"$f":"Inputs!M65*J$12","v":5.1560515492418212E-2},{"$f":"Inputs!N65*K$12","v":5.1560515492418212E-2},{"$f":"Inputs!O65*L$12","v":5.1560515492418205E-2},{"$f":"Inputs!P65*M$12","v":5.1560515492418205E-2},{"$f":"Inputs!Q65*N$12","v":5.1560515492418198E-2},{"$f":"Inputs!R65*O$12","v":5.1560515492418198E-2},{"$f":"Inputs!S65*P$12","v":5.1560515492418191E-2},{"$f":"Inputs!T65*Q$12","v":5.1560515492418191E-2},{"$f":"Inputs!U65*R$12","v":5.1560515492418184E-2},{"$f":"Inputs!V65*S$12","v":5.1560515492418177E-2},{"$f":"Inputs!W65*T$12","v":5.1560515492418177E-2},{"$f":"Inputs!X65*U$12","v":5.1560515492418177E-2},{"$f":"Inputs!Y65*V$12","v":5.1560515492418177E-2},{"$f":"Inputs!Z65*W$12","v":5.1560515492418156E-2},{"$f":"Inputs!AA65*X$12","v":5.1560515492418163E-2},{"$f":"Inputs!AB65*Y$12","v":5.1560515492418156E-2},{"$f":"Inputs!AC65*Z$12","v":5.1560515492418149E-2},{"$f":"Inputs!AD65*AA$12","v":5.1560515492418163E-2},{"$f":"Inputs!AE65*AB$12","v":5.1560515492418163E-2},{"$f":"Inputs!AF65*AC$12","v":5.1560515492418156E-2},{"$f":"Inputs!AG65*AD$12","v":5.1560515492418163E-2},{"$f":"Inputs!AH65*AE$12","v":5.156051549241817E-2},{"$f":"Inputs!AI65*AF$12","v":5.156051549241817E-2},{"$f":"Inputs!AJ65*AG$12","v":5.156051549241817E-2},{"$f":"Inputs!AK65*AH$12","v":5.1560515492418163E-2},{"$f":"Inputs!AL65*AI$12","v":5.1560515492418177E-2},{"$f":"Inputs!AM65*AJ$12","v":5.156051549241817E-2},{"$f":"Inputs!AN65*AK$12","v":5.156051549241817E-2},{"$f":"Inputs!AO65*AL$12","v":5.156051549241817E-2},{"$f":"Inputs!AP65*AM$12","v":5.1560515492418177E-2},{"$f":"Inputs!AQ65*AN$12","v":5.1560515492418177E-2},{"$f":"Inputs!AR65*AO$12","v":5.1560515492418177E-2},{"$f":"Inputs!AS65*AP$12","v":5.156051549241817E-2},{"$f":"Inputs!AT65*AQ$12","v":5.1560515492418184E-2},{"$f":"Inputs!AU65*AR$12","v":0.20624206196967274},{"$f":"Inputs!AV65*AS$12","v":0.20624206196967274},{"$f":"Inputs!AW65*AT$12","v":0.20624206196967274},{"$f":"Inputs!AX65*AU$12","v":0.20624206196967276},{"$f":"Inputs!AY65*AV$12","v":0.20624206196967274},{"$f":"Inputs!AZ81*AW$12","v":0.2638176484814504},{"$f":"Inputs!BA81*AX$12","v":0.2638176484814504},{"$f":"Inputs!BB81*AY$12","v":0.26381764848145045},{"$f":"Inputs!BC81*AZ$12","v":0.26381764848145045},{"$f":"Inputs!BD81*BA$12","v":0.26381764848145045},{"$f":"Inputs!BE81*BB$12","v":0.26381764848145045},{"$f":"Inputs!BF81*BC$12","v":0.26381764848145045},{"$f":"Inputs!BG81*BD$12","v":0.26381764848145045},{"$f":"Inputs!BH81*BE$12","v":0.26381764848145051},{"$f":"Inputs!BI81*BF$12","v":0.26381764848145051},{"$f":"IF(BG119>1,BG134/BG119,BG134)*BG$12","v":0.26381764848145045},0.26381764848145045,0.26381764848145045,0.26381764848145045,0.26381764848145051]
[{"$f":"ROW()","v":150},"Compressor stations",null,{"$f":"Inputs!G66*D$12","v":0.42424484577130001},{"$f":"Inputs!H66*E$12","v":0.42424484577130001},{"$f":"Inputs!I66*F$12","v":0.42424484577130001},{"$f":"Inputs!J66*G$12","v":0.42424484577130006},{"$f":"Inputs!K66*H$12","v":0.42424484577130006},{"$f":"Inputs!L66*I$12","v":0.42424484577130006},{"$f":"Inputs!M66*J$12","v":0.42424484577130012},{"$f":"Inputs!N66*K$12","v":0.42424484577130012},{"$f":"Inputs!O66*L$12","v":0.42424484577130023},{"$f":"Inputs!P66*M$12","v":0.42424484577130017},{"$f":"Inputs!Q66*N$12","v":0.42424484577130017},{"$f":"Inputs!R66*O$12","v":0.42424484577130028},{"$f":"Inputs!S66*P$12","v":0.42424484577130023},{"$f":"Inputs!T66*Q$12","v":0.42424484577130034},{"$f":"Inputs!U66*R$12","v":0.42424484577130028},{"$f":"Inputs!V66*S$12","v":0.42424484577130034},{"$f":"Inputs!W66*T$12","v":0.42424484577130034},{"$f":"Inputs!X66*U$12","v":0.42424484577130034},{"$f":"Inputs!Y66*V$12","v":0.42424484577130039},{"$f":"Inputs!Z66*W$12","v":0.42424484577130045},{"$f":"Inputs!AA66*X$12","v":0.4242448457713005},{"$f":"Inputs!AB66*Y$12","v":0.42424484577130045},{"$f":"Inputs!AC66*Z$12","v":0.4242448457713005},{"$f":"Inputs!AD66*AA$12","v":0.4242448457713005},{"$f":"Inputs!AE66*AB$12","v":0.4242448457713005},{"$f":"Inputs!AF66*AC$12","v":0.42424484577130045},{"$f":"Inputs!AG66*AD$12","v":0.42424484577130045},{"$f":"Inputs!AH66*AE$12","v":0.42424484577130045},{"$f":"Inputs!AI66*AF$12","v":0.42424484577130039},{"$f":"Inputs!AJ66*AG$12","v":0.42424484577130039},{"$f":"Inputs!AK66*AH$12","v":0.42424484577130039},{"$f":"Inputs!AL66*AI$12","v":0.42424484577130028},{"$f":"Inputs!AM66*AJ$12","v":0.42424484577130034},{"$f":"Inputs!AN66*AK$12","v":0.42424484577130023},{"$f":"Inputs!AO66*AL$12","v":0.42424484577130028},{"$f":"Inputs!AP66*AM$12","v":0.42424484577130028},{"$f":"Inputs!AQ66*AN$12","v":0.42424484577130023},{"$f":"Inputs!AR66*AO$12","v":0.42424484577130028},{"$f":"Inputs!AS66*AP$12","v":0.42424484577130017},{"$f":"Inputs!AT66*AQ$12","v":0.42424484577130017},{"$f":"Inputs!AU66*AR$12","v":1.6969793830852005},{"$f":"Inputs!AV66*AS$12","v":1.6969793830852005},{"$f":"Inputs!AW66*AT$12","v":1.6969793830852005},{"$f":"Inputs!AX66*AU$12","v":1.6969793830852005},{"$f":"Inputs!AY66*AV$12","v":1.6969793830852005},{"$f":"Inputs!AZ82*AW$12","v":2.1707168076746242},{"$f":"Inputs!BA82*AX$12","v":2.1707168076746242},{"$f":"Inputs!BB82*AY$12","v":2.1707168076746237},{"$f":"Inputs!BC82*AZ$12","v":2.1707168076746242},{"$f":"Inputs!BD82*BA$12","v":2.1707168076746237},{"$f":"Inputs!BE82*BB$12","v":2.1707168076746255},{"$f":"Inputs!BF82*BC$12","v":2.1707168076746255},{"$f":"Inputs!BG82*BD$12","v":2.1707168076746259},{"$f":"Inputs!BH82*BE$12","v":2.1707168076746255},{"$f":"Inputs!BI82*BF$12","v":1.085358403837313},{"$f":"IF(BG120>1,BG135/BG120,BG135)*BG$12","v":-5.5511151231257827E-15},0,0,0,0]
[{"$f":"ROW()","v":151},"Receipt and delivery point facilities",null,{"$f":"Inputs!G67*D$12","v":1.5656571174816208E-2},{"$f":"Inputs!H67*E$12","v":1.5656571174816208E-2},{"$f":"Inputs!I67*F$12","v":1.5656571174816208E-2},{"$f":"Inputs!J67*G$12","v":1.5656571174816208E-2},{"$f":"Inputs!K67*H$12","v":1.5656571174816208E-2},{"$f":"Inputs!L67*I$12","v":1.5656571174816208E-2},{"$f":"Inputs!M67*J$12","v":1.5656571174816208E-2},{"$f":"Inputs!N67*K$12","v":1.5656571174816208E-2},{"$f":"Inputs!O67*L$12","v":1.5656571174816208E-2},{"$f":"Inputs!P67*M$12","v":1.5656571174816208E-2},{"$f":"Inputs!Q67*N$12","v":1.5656571174816208E-2},{"$f":"Inputs!R67*O$12","v":1.5656571174816208E-2},{"$f":"Inputs!S67*P$12","v":1.5656571174816208E-2},{"$f":"Inputs!T67*Q$12","v":1.5656571174816208E-2},{"$f":"Inputs!U67*R$12","v":1.5656571174816208E-2},{"$f":"Inputs!V67*S$12","v":1.5656571174816208E-2},{"$f":"Inputs!W67*T$12","v":1.5656571174816208E-2},{"$f":"Inputs!X67*U$12","v":1.5656571174816204E-2},{"$f":"Inputs!Y67*V$12","v":1.5656571174816204E-2},{"$f":"Inputs!Z67*W$12","v":1.5656571174816204E-2},{"$f":"Inputs!AA67*X$12","v":1.5656571174816204E-2},{"$f":"Inputs!AB67*Y$12","v":1.5656571174816204E-2},{"$f":"Inputs!AC67*Z$12","v":1.5656571174816204E-2},{"$f":"Inputs!AD67*AA$12","v":1.5656571174816204E-2},{"$f":"Inputs!AE67*AB$12","v":1.5656571174816204E-2},{"$f":"Inputs!AF67*AC$12","v":1.5656571174816204E-2},{"$f":"Inputs!AG67*AD$12","v":1.5656571174816204E-2},{"$f":"Inputs!AH67*AE$12","v":1.5656571174816204E-2},{"$f":"Inputs!AI67*AF$12","v":1.5656571174816204E-2},{"$f":"Inputs!AJ67*AG$12","v":1.5656571174816204E-2},{"$f":"Inputs!AK67*AH$12","v":1.5656571174816201E-2},{"$f":"Inputs!AL67*AI$12","v":1.5656571174816201E-2},{"$f":"Inputs!AM67*AJ$12","v":1.5656571174816201E-2},{"$f":"Inputs!AN67*AK$12","v":1.5656571174816201E-2},{"$f":"Inputs!AO67*AL$12","v":1.5656571174816201E-2},{"$f":"Inputs!AP67*AM$12","v":1.5656571174816201E-2},{"$f":"Inputs!AQ67*AN$12","v":1.5656571174816201E-2},{"$f":"Inputs!AR67*AO$12","v":1.5656571174816201E-2},{"$f":"Inputs!AS67*AP$12","v":1.5656571174816201E-2},{"$f":"Inputs!AT67*AQ$12","v":1.5656571174816197E-2},{"$f":"Inputs!AU67*AR$12","v":6.2626284699264789E-2},{"$f":"Inputs!AV67*AS$12","v":6.2626284699264789E-2},{"$f":"Inputs!AW67*AT$12","v":6.2626284699264789E-2},{"$f":"Inputs!AX67*AU$12","v":6.2626284699264789E-2},{"$f":"Inputs!AY67*AV$12","v":6.2626284699264789E-2},{"$f":"Inputs!AZ83*AW$12","v":8.0109357929709649E-2},{"$f":"Inputs!BA83*AX$12","v":8.0109357929709649E-2},{"$f":"Inputs!BB83*AY$12","v":8.0109357929709663E-2},{"$f":"Inputs!BC83*AZ$12","v":8.0109357929709663E-2},{"$f":"Inputs!BD83*BA$12","v":8.0109357929709663E-2},{"$f":"Inputs!BE83*BB$12","v":8.0109357929709663E-2},{"$f":"Inputs!BF83*BC$12","v":8.0109357929709676E-2},{"$f":"Inputs!BG83*BD$12","v":8.0109357929709676E-2},{"$f":"Inputs!BH83*BE$12","v":8.0109357929709676E-2},{"$f":"Inputs!BI83*BF$12","v":4.0054678964854831E-2},{"$f":"IF(BG121>1,BG136/BG121,BG136)*BG$12","v":-4.163336342344337E-17},0,0,0,0]
[{"$f":"ROW()","v":152},"SCADA and communications",null,{"$f":"Inputs!G68*D$12","v":0.2665681080815448},{"$f":"Inputs!H68*E$12","v":0.2665681080815448},{"$f":"Inputs!I68*F$12","v":0.26656810808154474},{"$f":"Inputs!J68*G$12","v":0.26656810808154474},{"$f":"Inputs!K68*H$12","v":0.26656810808154474},{"$f":"Inputs!L68*I$12","v":0.26656810808154474},{"$f":"Inputs!M68*J$12","v":0.26656810808154474},{"$f":"Inputs!N68*K$12","v":0.26656810808154474},{"$f":"Inputs!O68*L$12","v":0.26656810808154474},{"$f":"Inputs!P68*M$12","v":0.26656810808154474},{"$f":"Inputs!Q68*N$12","v":0.26656810808154469},{"$f":"Inputs!R68*O$12","v":0.26656810808154469},{"$f":"Inputs!S68*P$12","v":0.26656810808154469},{"$f":"Inputs!T68*Q$12","v":0.26656810808154469},{"$f":"Inputs!U68*R$12","v":0.26656810808154469},{"$f":"Inputs!V68*S$12","v":0.26656810808154463},{"$f":"Inputs!W68*T$12","v":0.26656810808154463},{"$f":"Inputs!X68*U$12","v":0.26656810808154463},{"$f":"Inputs!Y68*V$12","v":0.26656810808154463},{"$f":"Inputs!Z68*W$12","v":0.26656810808154457},{"$f":"Inputs!AA68*X$12","v":0.26656810808154457},{"$f":"Inputs!AB68*Y$12","v":0.26656810808154452},{"$f":"Inputs!AC68*Z$12","v":0.26656810808154452},{"$f":"Inputs!AD68*AA$12","v":0.26656810808154452},{"$f":"Inputs!AE68*AB$12","v":0.26656810808154452},{"$f":"Inputs!AF68*AC$12","v":0.26656810808154452},{"$f":"Inputs!AG68*AD$12","v":0.26656810808154452},{"$f":"Inputs!AH68*AE$12","v":0.26656810808154452},{"$f":"Inputs!AI68*AF$12","v":0.26656810808154452},{"$f":"Inputs!AJ68*AG$12","v":0.26656810808154452},{"$f":"Inputs!AK68*AH$12","v":0.26656810808154452},{"$f":"Inputs!AL68*AI$12","v":0.26656810808154452},{"$f":"Inputs!AM68*AJ$12","v":0.26656810808154452},{"$f":"Inputs!AN68*AK$12","v":0.26656810808154452},{"$f":"Inputs!AO68*AL$12","v":0.26656810808154452},{"$f":"Inputs!AP68*AM$12","v":0.26656810808154452},{"$f":"Inputs!AQ68*AN$12","v":0.26656810808154452},{"$f":"Inputs!AR68*AO$12","v":0.26656810808154319},{"$f":"Inputs!AS68*AP$12","v":0},{"$f":"Inputs!AT68*AQ$12","v":0},{"$f":"Inputs!AU68*AR$12","v":0},{"$f":"Inputs!AV68*AS$12","v":0},{"$f":"Inputs!AW68*AT$12","v":0},{"$f":"Inputs!AX68*AU$12","v":0},{"$f":"Inputs!AY68*AV$12","v":0},{"$f":"Inputs!AZ84*AW$12","v":1.704190259829588E-15},{"$f":"Inputs!BA84*AX$12","v":0},{"$f":"Inputs!BB84*AY$12","v":0},{"$f":"Inputs!BC84*AZ$12","v":0},{"$f":"Inputs!BD84*BA$12","v":0},{"$f":"Inputs!BE84*BB$12","v":0},{"$f":"Inputs!BF84*BC$12","v":0},{"$f":"Inputs!BG84*BD$12","v":0},{"$f":"Inputs!BH84*BE$12","v":0},{"$f":"Inputs!BI84*BF$12","v":0},{"$f":"IF(BG122>1,BG137/BG122,BG137)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":153},"Cathodic protection",null,{"$f":"Inputs!G69*D$12","v":4.8127184699943593E-2},{"$f":"Inputs!H69*E$12","v":4.8127184699943593E-2},{"$f":"Inputs!I69*F$12","v":4.8127184699943593E-2},{"$f":"Inputs!J69*G$12","v":4.8127184699943593E-2},{"$f":"Inputs!K69*H$12","v":4.8127184699943593E-2},{"$f":"Inputs!L69*I$12","v":4.8127184699943593E-2},{"$f":"Inputs!M69*J$12","v":4.8127184699943593E-2},{"$f":"Inputs!N69*K$12","v":4.8127184699943593E-2},{"$f":"Inputs!O69*L$12","v":4.8127184699943593E-2},{"$f":"Inputs!P69*M$12","v":4.8127184699943593E-2},{"$f":"Inputs!Q69*N$12","v":4.8127184699943593E-2},{"$f":"Inputs!R69*O$12","v":4.8127184699943593E-2},{"$f":"Inputs!S69*P$12","v":4.8127184699943593E-2},{"$f":"Inputs!T69*Q$12","v":4.8127184699943593E-2},{"$f":"Inputs!U69*R$12","v":4.8127184699943593E-2},{"$f":"Inputs!V69*S$12","v":4.8127184699943593E-2},{"$f":"Inputs!W69*T$12","v":4.8127184699943593E-2},{"$f":"Inputs!X69*U$12","v":4.8127184699943593E-2},{"$f":"Inputs!Y69*V$12","v":4.8127184699943593E-2},{"$f":"Inputs!Z69*W$12","v":4.8127184699943593E-2},{"$f":"Inputs!AA69*X$12","v":4.8127184699943593E-2},{"$f":"Inputs!AB69*Y$12","v":4.8127184699943593E-2},{"$f":"Inputs!AC69*Z$12","v":4.8127184699943593E-2},{"$f":"Inputs!AD69*AA$12","v":4.8127184699943593E-2},{"$f":"Inputs!AE69*AB$12","v":4.8127184699943593E-2},{"$f":"Inputs!AF69*AC$12","v":4.8127184699943586E-2},{"$f":"Inputs!AG69*AD$12","v":4.81271846999436E-2},{"$f":"Inputs!AH69*AE$12","v":4.8127184699943593E-2},{"$f":"Inputs!AI69*AF$12","v":4.8127184699943593E-2},{"$f":"Inputs!AJ69*AG$12","v":4.8127184699943593E-2},{"$f":"Inputs!AK69*AH$12","v":4.8127184699943593E-2},{"$f":"Inputs!AL69*AI$12","v":4.8127184699943586E-2},{"$f":"Inputs!AM69*AJ$12","v":4.81271846999436E-2},{"$f":"Inputs!AN69*AK$12","v":4.8127184699943593E-2},{"$f":"Inputs!AO69*AL$12","v":4.8127184699943593E-2},{"$f":"Inputs!AP69*AM$12","v":4.8127184699943593E-2},{"$f":"Inputs!AQ69*AN$12","v":4.8127184699943593E-2},{"$f":"Inputs!AR69*AO$12","v":4.8127184699943593E-2},{"$f":"Inputs!AS69*AP$12","v":0},{"$f":"Inputs!AT69*AQ$12","v":0},{"$f":"Inputs!AU69*AR$12","v":0},{"$f":"Inputs!AV69*AS$12","v":0},{"$f":"Inputs!AW69*AT$12","v":0},{"$f":"Inputs!AX69*AU$12","v":0},{"$f":"Inputs!AY69*AV$12","v":0},{"$f":"Inputs!AZ85*AW$12","v":0},{"$f":"Inputs!BA85*AX$12","v":0},{"$f":"Inputs!BB85*AY$12","v":0},{"$f":"Inputs!BC85*AZ$12","v":0},{"$f":"Inputs!BD85*BA$12","v":0},{"$f":"Inputs!BE85*BB$12","v":0},{"$f":"Inputs!BF85*BC$12","v":0},{"$f":"Inputs!BG85*BD$12","v":0},{"$f":"Inputs!BH85*BE$12","v":0},{"$f":"Inputs!BI85*BF$12","v":0},{"$f":"IF(BG123>1,BG138/BG123,BG138)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":154},"Maintenance bases and depots",null,{"$f":"Inputs!G70*D$12","v":4.3413722234351144E-2},{"$f":"Inputs!H70*E$12","v":4.3413722234351144E-2},{"$f":"Inputs!I70*F$12","v":4.3413722234351144E-2},{"$f":"Inputs!J70*G$12","v":4.3413722234351138E-2},{"$f":"Inputs!K70*H$12","v":4.3413722234351144E-2},{"$f":"Inputs!L70*I$12","v":4.3413722234351138E-2},{"$f":"Inputs!M70*J$12","v":4.3413722234351138E-2},{"$f":"Inputs!N70*K$12","v":4.3413722234351138E-2},{"$f":"Inputs!O70*L$12","v":4.3413722234351131E-2},{"$f":"Inputs!P70*M$12","v":4.3413722234351138E-2},{"$f":"Inputs!Q70*N$12","v":4.3413722234351138E-2},{"$f":"Inputs!R70*O$12","v":4.3413722234351138E-2},{"$f":"Inputs!S70*P$12","v":4.3413722234351131E-2},{"$f":"Inputs!T70*Q$12","v":4.3413722234351138E-2},{"$f":"Inputs!U70*R$12","v":4.3413722234351138E-2},{"$f":"Inputs!V70*S$12","v":4.3413722234351138E-2},{"$f":"Inputs!W70*T$12","v":4.3413722234351131E-2},{"$f":"Inputs!X70*U$12","v":4.3413722234351138E-2},{"$f":"Inputs!Y70*V$12","v":4.3413722234351138E-2},{"$f":"Inputs!Z70*W$12","v":4.3413722234351138E-2},{"$f":"Inputs!AA70*X$12","v":4.3413722234351131E-2},{"$f":"Inputs!AB70*Y$12","v":4.3413722234351138E-2},{"$f":"Inputs!AC70*Z$12","v":4.3413722234351138E-2},{"$f":"Inputs!AD70*AA$12","v":4.3413722234351138E-2},{"$f":"Inputs!AE70*AB$12","v":4.3413722234351131E-2},{"$f":"Inputs!AF70*AC$12","v":4.3413722234351138E-2},{"$f":"Inputs!AG70*AD$12","v":4.3413722234351138E-2},{"$f":"Inputs!AH70*AE$12","v":4.3413722234351138E-2},{"$f":"Inputs!AI70*AF$12","v":4.3413722234351131E-2},{"$f":"Inputs!AJ70*AG$12","v":4.3413722234351138E-2},{"$f":"Inputs!AK70*AH$12","v":4.3413722234351138E-2},{"$f":"Inputs!AL70*AI$12","v":4.3413722234351138E-2},{"$f":"Inputs!AM70*AJ$12","v":4.3413722234351131E-2},{"$f":"Inputs!AN70*AK$12","v":4.3413722234351138E-2},{"$f":"Inputs!AO70*AL$12","v":4.3413722234351131E-2},{"$f":"Inputs!AP70*AM$12","v":4.3413722234351138E-2},{"$f":"Inputs!AQ70*AN$12","v":4.3413722234351131E-2},{"$f":"Inputs!AR70*AO$12","v":4.3413722234351138E-2},{"$f":"Inputs!AS70*AP$12","v":4.3413722234351138E-2},{"$f":"Inputs!AT70*AQ$12","v":4.3413722234351138E-2},{"$f":"Inputs!AU70*AR$12","v":0.17365488893740408},{"$f":"Inputs!AV70*AS$12","v":0.17365488893740408},{"$f":"Inputs!AW70*AT$12","v":0.17365488893740405},{"$f":"Inputs!AX70*AU$12","v":0.17365488893740408},{"$f":"Inputs!AY70*AV$12","v":0.17365488893740408},{"$f":"Inputs!AZ86*AW$12","v":0.22213327392697538},{"$f":"Inputs!BA86*AX$12","v":0.22213327392697538},{"$f":"Inputs!BB86*AY$12","v":0.22213327392697538},{"$f":"Inputs!BC86*AZ$12","v":0.22213327392697538},{"$f":"Inputs!BD86*BA$12","v":0.22213327392697541},{"$f":"Inputs!BE86*BB$12","v":0.22213327392697543},{"$f":"Inputs!BF86*BC$12","v":0.22213327392697552},{"$f":"Inputs!BG86*BD$12","v":0.22213327392697554},{"$f":"Inputs!BH86*BE$12","v":0.22213327392697552},{"$f":"Inputs!BI86*BF$12","v":0.22213327392697552},{"$f":"IF(BG124>1,BG139/BG124,BG139)*BG$12","v":0.22213327392697521},0.22213327392697524,0.22213327392697524,0.22213327392697524,0.22213327392697521]
[{"$f":"ROW()","v":155},"Other assets",null,{"$f":"Inputs!G71*D$12","v":2.4408623329223673E-2},{"$f":"Inputs!H71*E$12","v":2.4408623329223673E-2},{"$f":"Inputs!I71*F$12","v":2.4408623329223673E-2},{"$f":"Inputs!J71*G$12","v":2.4408623329223673E-2},{"$f":"Inputs!K71*H$12","v":2.4408623329223673E-2},{"$f":"Inputs!L71*I$12","v":2.4408623329223673E-2},{"$f":"Inputs!M71*J$12","v":2.4408623329223677E-2},{"$f":"Inputs!N71*K$12","v":2.4408623329223677E-2},{"$f":"Inputs!O71*L$12","v":2.4408623329223677E-2},{"$f":"Inputs!P71*M$12","v":2.440862332922368E-2},{"$f":"Inputs!Q71*N$12","v":2.440862332922368E-2},{"$f":"Inputs!R71*O$12","v":2.4408623329223684E-2},{"$f":"Inputs!S71*P$12","v":2.440862332922368E-2},{"$f":"Inputs!T71*Q$12","v":2.440862332922368E-2},{"$f":"Inputs!U71*R$12","v":2.440862332922368E-2},{"$f":"Inputs!V71*S$12","v":2.440862332922368E-2},{"$f":"Inputs!W71*T$12","v":2.440862332922368E-2},{"$f":"Inputs!X71*U$12","v":2.440862332922368E-2},{"$f":"Inputs!Y71*V$12","v":0},{"$f":"Inputs!Z71*W$12","v":0},{"$f":"Inputs!AA71*X$12","v":0},{"$f":"Inputs!AB71*Y$12","v":0},{"$f":"Inputs!AC71*Z$12","v":0},{"$f":"Inputs!AD71*AA$12","v":0},{"$f":"Inputs!AE71*AB$12","v":0},{"$f":"Inputs!AF71*AC$12","v":0},{"$f":"Inputs!AG71*AD$12","v":0},{"$f":"Inputs!AH71*AE$12","v":0},{"$f":"Inputs!AI71*AF$12","v":0},{"$f":"Inputs!AJ71*AG$12","v":0},{"$f":"Inputs!AK71*AH$12","v":0},{"$f":"Inputs!AL71*AI$12","v":0},{"$f":"Inputs!AM71*AJ$12","v":0},{"$f":"Inputs!AN71*AK$12","v":0},{"$f":"Inputs!AO71*AL$12","v":0},{"$f":"Inputs!AP71*AM$12","v":0},{"$f":"Inputs!AQ71*AN$12","v":0},{"$f":"Inputs!AR71*AO$12","v":0},{"$f":"Inputs!AS71*AP$12","v":0},{"$f":"Inputs!AT71*AQ$12","v":0},{"$f":"Inputs!AU71*AR$12","v":0},{"$f":"Inputs!AV71*AS$12","v":0},{"$f":"Inputs!AW71*AT$12","v":0},{"$f":"Inputs!AX71*AU$12","v":0},{"$f":"Inputs!AY71*AV$12","v":0},{"$f":"Inputs!AZ87*AW$12","v":0},{"$f":"Inputs!BA87*AX$12","v":0},{"$f":"Inputs!BB87*AY$12","v":0},{"$f":"Inputs!BC87*AZ$12","v":0},{"$f":"Inputs!BD87*BA$12","v":0},{"$f":"Inputs!BE87*BB$12","v":0},{"$f":"Inputs!BF87*BC$12","v":0},{"$f":"Inputs!BG87*BD$12","v":0},{"$f":"Inputs!BH87*BE$12","v":0},{"$f":"Inputs!BI87*BF$12","v":0},{"$f":"IF(BG125>1,BG140/BG125,BG140)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":156},"Equity Raising Cost",null,{"$f":"Inputs!G72*D$12","v":0},{"$f":"Inputs!H72*E$12","v":0},{"$f":"Inputs!I72*F$12","v":0},{"$f":"Inputs!J72*G$12","v":0},{"$f":"Inputs!K72*H$12","v":0},{"$f":"Inputs!L72*I$12","v":0},{"$f":"Inputs!M72*J$12","v":0},{"$f":"Inputs!N72*K$12","v":0},{"$f":"Inputs!O72*L$12","v":0},{"$f":"Inputs!P72*M$12","v":0},{"$f":"Inputs!Q72*N$12","v":0},{"$f":"Inputs!R72*O$12","v":0},{"$f":"Inputs!S72*P$12","v":0},{"$f":"Inputs!T72*Q$12","v":0},{"$f":"Inputs!U72*R$12","v":0},{"$f":"Inputs!V72*S$12","v":0},{"$f":"Inputs!W72*T$12","v":0},{"$f":"Inputs!X72*U$12","v":0},{"$f":"Inputs!Y72*V$12","v":0},{"$f":"Inputs!Z72*W$12","v":0},{"$f":"Inputs!AA72*X$12","v":0},{"$f":"Inputs!AB72*Y$12","v":0},{"$f":"Inputs!AC72*Z$12","v":0},{"$f":"Inputs!AD72*AA$12","v":0},{"$f":"Inputs!AE72*AB$12","v":0},{"$f":"Inputs!AF72*AC$12","v":0},{"$f":"Inputs!AG72*AD$12","v":0},{"$f":"Inputs!AH72*AE$12","v":0},{"$f":"Inputs!AI72*AF$12","v":0},{"$f":"Inputs!AJ72*AG$12","v":0},{"$f":"Inputs!AK72*AH$12","v":0},{"$f":"Inputs!AL72*AI$12","v":0},{"$f":"Inputs!AM72*AJ$12","v":0},{"$f":"Inputs!AN72*AK$12","v":0},{"$f":"Inputs!AO72*AL$12","v":0},{"$f":"Inputs!AP72*AM$12","v":0},{"$f":"Inputs!AQ72*AN$12","v":0},{"$f":"Inputs!AR72*AO$12","v":0},{"$f":"Inputs!AS72*AP$12","v":0},{"$f":"Inputs!AT72*AQ$12","v":0},{"$f":"Inputs!AU72*AR$12","v":0},{"$f":"Inputs!AV72*AS$12","v":0},{"$f":"Inputs!AW72*AT$12","v":0},{"$f":"Inputs!AX72*AU$12","v":0},{"$f":"Inputs!AY72*AV$12","v":0},{"$f":"Inputs!AZ88*AW$12","v":0},{"$f":"Inputs!BA88*AX$12","v":0},{"$f":"Inputs!BB88*AY$12","v":0},{"$f":"Inputs!BC88*AZ$12","v":0},{"$f":"Inputs!BD88*BA$12","v":0},{"$f":"Inputs!BE88*BB$12","v":0},{"$f":"Inputs!BF88*BC$12","v":0},{"$f":"Inputs!BG88*BD$12","v":0},{"$f":"Inputs!BH88*BE$12","v":0},{"$f":"Inputs!BI88*BF$12","v":0},{"$f":"IF(BG126>1,BG141/BG126,BG141)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":157},"Non-depreciable assets",null,{"$f":"Inputs!G73*D$12","v":0},{"$f":"Inputs!H73*E$12","v":0},{"$f":"Inputs!I73*F$12","v":0},{"$f":"Inputs!J73*G$12","v":0},{"$f":"Inputs!K73*H$12","v":0},{"$f":"Inputs!L73*I$12","v":0},{"$f":"Inputs!M73*J$12","v":0},{"$f":"Inputs!N73*K$12","v":0},{"$f":"Inputs!O73*L$12","v":0},{"$f":"Inputs!P73*M$12","v":0},{"$f":"Inputs!Q73*N$12","v":0},{"$f":"Inputs!R73*O$12","v":0},{"$f":"Inputs!S73*P$12","v":0},{"$f":"Inputs!T73*Q$12","v":0},{"$f":"Inputs!U73*R$12","v":0},{"$f":"Inputs!V73*S$12","v":0},{"$f":"Inputs!W73*T$12","v":0},{"$f":"Inputs!X73*U$12","v":0},{"$f":"Inputs!Y73*V$12","v":0},{"$f":"Inputs!Z73*W$12","v":0},{"$f":"Inputs!AA73*X$12","v":0},{"$f":"Inputs!AB73*Y$12","v":0},{"$f":"Inputs!AC73*Z$12","v":0},{"$f":"Inputs!AD73*AA$12","v":0},{"$f":"Inputs!AE73*AB$12","v":0},{"$f":"Inputs!AF73*AC$12","v":0},{"$f":"Inputs!AG73*AD$12","v":0},{"$f":"Inputs!AH73*AE$12","v":0},{"$f":"Inputs!AI73*AF$12","v":0},{"$f":"Inputs!AJ73*AG$12","v":0},{"$f":"Inputs!AK73*AH$12","v":0},{"$f":"Inputs!AL73*AI$12","v":0},{"$f":"Inputs!AM73*AJ$12","v":0},{"$f":"Inputs!AN73*AK$12","v":0},{"$f":"Inputs!AO73*AL$12","v":0},{"$f":"Inputs!AP73*AM$12","v":0},{"$f":"Inputs!AQ73*AN$12","v":0},{"$f":"Inputs!AR73*AO$12","v":0},{"$f":"Inputs!AS73*AP$12","v":0},{"$f":"Inputs!AT73*AQ$12","v":0},{"$f":"Inputs!AU73*AR$12","v":0},{"$f":"Inputs!AV73*AS$12","v":0},{"$f":"Inputs!AW73*AT$12","v":0},{"$f":"Inputs!AX73*AU$12","v":0},{"$f":"Inputs!AY73*AV$12","v":0},{"$f":"Inputs!AZ89*AW$12","v":0},{"$f":"Inputs!BA89*AX$12","v":0},{"$f":"Inputs!BB89*AY$12","v":0},{"$f":"Inputs!BC89*AZ$12","v":0},{"$f":"Inputs!BD89*BA$12","v":0}]
[{"$f":"ROW()","v":158},"Shared support assets - IOT & cyber security",null,{"$f":"Inputs!G74*D$12","v":0},{"$f":"Inputs!H74*E$12","v":0},{"$f":"Inputs!I74*F$12","v":0},{"$f":"Inputs!J74*G$12","v":0},{"$f":"Inputs!K74*H$12","v":0},{"$f":"Inputs!L74*I$12","v":0},{"$f":"Inputs!M74*J$12","v":0},{"$f":"Inputs!N74*K$12","v":0},{"$f":"Inputs!O74*L$12","v":0},{"$f":"Inputs!P74*M$12","v":0},{"$f":"Inputs!Q74*N$12","v":0},{"$f":"Inputs!R74*O$12","v":0},{"$f":"Inputs!S74*P$12","v":0},{"$f":"Inputs!T74*Q$12","v":0},{"$f":"Inputs!U74*R$12","v":0},{"$f":"Inputs!V74*S$12","v":0},{"$f":"Inputs!W74*T$12","v":0},{"$f":"Inputs!X74*U$12","v":0},{"$f":"Inputs!Y74*V$12","v":0},{"$f":"Inputs!Z74*W$12","v":0},{"$f":"Inputs!AA74*X$12","v":0},{"$f":"Inputs!AB74*Y$12","v":0},{"$f":"Inputs!AC74*Z$12","v":0},{"$f":"Inputs!AD74*AA$12","v":0},{"$f":"Inputs!AE74*AB$12","v":0},{"$f":"Inputs!AF74*AC$12","v":0},{"$f":"Inputs!AG74*AD$12","v":0},{"$f":"Inputs!AH74*AE$12","v":0},{"$f":"Inputs!AI74*AF$12","v":0},{"$f":"Inputs!AJ74*AG$12","v":0},{"$f":"Inputs!AK74*AH$12","v":0},{"$f":"Inputs!AL74*AI$12","v":0},{"$f":"Inputs!AM74*AJ$12","v":0},{"$f":"Inputs!AN74*AK$12","v":0},{"$f":"Inputs!AO74*AL$12","v":0},{"$f":"Inputs!AP74*AM$12","v":0},{"$f":"Inputs!AQ74*AN$12","v":0},{"$f":"Inputs!AR74*AO$12","v":0},{"$f":"Inputs!AS74*AP$12","v":0},{"$f":"Inputs!AT74*AQ$12","v":0},{"$f":"Inputs!AU74*AR$12","v":0},{"$f":"Inputs!AV74*AS$12","v":0},{"$f":"Inputs!AW74*AT$12","v":0},{"$f":"Inputs!AX74*AU$12","v":0},{"$f":"Inputs!AY74*AV$12","v":0},{"$f":"Inputs!AZ90*AW$12","v":0},{"$f":"Inputs!BA90*AX$12","v":0},{"$f":"Inputs!BB90*AY$12","v":0},{"$f":"Inputs!BC90*AZ$12","v":0},{"$f":"Inputs!BD90*BA$12","v":0}]
[{"$f":"ROW()","v":159},"Shared support assets (net IOT & cyber security)",null,{"$f":"Inputs!G75*D$12","v":0},{"$f":"Inputs!H75*E$12","v":0},{"$f":"Inputs!I75*F$12","v":0},{"$f":"Inputs!J75*G$12","v":0},{"$f":"Inputs!K75*H$12","v":0},{"$f":"Inputs!L75*I$12","v":0},{"$f":"Inputs!M75*J$12","v":0},{"$f":"Inputs!N75*K$12","v":0},{"$f":"Inputs!O75*L$12","v":0},{"$f":"Inputs!P75*M$12","v":0},{"$f":"Inputs!Q75*N$12","v":0},{"$f":"Inputs!R75*O$12","v":0},{"$f":"Inputs!S75*P$12","v":0},{"$f":"Inputs!T75*Q$12","v":0},{"$f":"Inputs!U75*R$12","v":0},{"$f":"Inputs!V75*S$12","v":0},{"$f":"Inputs!W75*T$12","v":0},{"$f":"Inputs!X75*U$12","v":0},{"$f":"Inputs!Y75*V$12","v":0},{"$f":"Inputs!Z75*W$12","v":0},{"$f":"Inputs!AA75*X$12","v":0},{"$f":"Inputs!AB75*Y$12","v":0},{"$f":"Inputs!AC75*Z$12","v":0},{"$f":"Inputs!AD75*AA$12","v":0},{"$f":"Inputs!AE75*AB$12","v":0},{"$f":"Inputs!AF75*AC$12","v":0},{"$f":"Inputs!AG75*AD$12","v":0},{"$f":"Inputs!AH75*AE$12","v":0},{"$f":"Inputs!AI75*AF$12","v":0},{"$f":"Inputs!AJ75*AG$12","v":0},{"$f":"Inputs!AK75*AH$12","v":0},{"$f":"Inputs!AL75*AI$12","v":0},{"$f":"Inputs!AM75*AJ$12","v":0},{"$f":"Inputs!AN75*AK$12","v":0},{"$f":"Inputs!AO75*AL$12","v":0},{"$f":"Inputs!AP75*AM$12","v":0},{"$f":"Inputs!AQ75*AN$12","v":0},{"$f":"Inputs!AR75*AO$12","v":0},{"$f":"Inputs!AS75*AP$12","v":0},{"$f":"Inputs!AT75*AQ$12","v":0},{"$f":"Inputs!AU75*AR$12","v":0},{"$f":"Inputs!AV75*AS$12","v":0},{"$f":"Inputs!AW75*AT$12","v":0},{"$f":"Inputs!AX75*AU$12","v":0},{"$f":"Inputs!AY75*AV$12","v":0},{"$f":"Inputs!AZ91*AW$12","v":0},{"$f":"Inputs!BA91*AX$12","v":0},{"$f":"Inputs!BB91*AY$12","v":0},{"$f":"Inputs!BC91*AZ$12","v":0},{"$f":"Inputs!BD91*BA$12","v":0}]
[{"$f":"ROW()","v":160},"Miscellaneous assets",null,{"$f":"Inputs!G76*D$12","v":0},{"$f":"Inputs!H76*E$12","v":0},{"$f":"Inputs!I76*F$12","v":0},{"$f":"Inputs!J76*G$12","v":0},{"$f":"Inputs!K76*H$12","v":0},{"$f":"Inputs!L76*I$12","v":0},{"$f":"Inputs!M76*J$12","v":0},{"$f":"Inputs!N76*K$12","v":0},{"$f":"Inputs!O76*L$12","v":0},{"$f":"Inputs!P76*M$12","v":0},{"$f":"Inputs!Q76*N$12","v":0},{"$f":"Inputs!R76*O$12","v":0},{"$f":"Inputs!S76*P$12","v":0},{"$f":"Inputs!T76*Q$12","v":0},{"$f":"Inputs!U76*R$12","v":0},{"$f":"Inputs!V76*S$12","v":0},{"$f":"Inputs!W76*T$12","v":0},{"$f":"Inputs!X76*U$12","v":0},{"$f":"Inputs!Y76*V$12","v":0},{"$f":"Inputs!Z76*W$12","v":0},{"$f":"Inputs!AA76*X$12","v":0},{"$f":"Inputs!AB76*Y$12","v":0},{"$f":"Inputs!AC76*Z$12","v":0},{"$f":"Inputs!AD76*AA$12","v":0},{"$f":"Inputs!AE76*AB$12","v":0},{"$f":"Inputs!AF76*AC$12","v":0},{"$f":"Inputs!AG76*AD$12","v":0},{"$f":"Inputs!AH76*AE$12","v":0},{"$f":"Inputs!AI76*AF$12","v":0},{"$f":"Inputs!AJ76*AG$12","v":0},{"$f":"Inputs!AK76*AH$12","v":0},{"$f":"Inputs!AL76*AI$12","v":0},{"$f":"Inputs!AM76*AJ$12","v":0},{"$f":"Inputs!AN76*AK$12","v":0},{"$f":"Inputs!AO76*AL$12","v":0},{"$f":"Inputs!AP76*AM$12","v":0},{"$f":"Inputs!AQ76*AN$12","v":0},{"$f":"Inputs!AR76*AO$12","v":0},{"$f":"Inputs!AS76*AP$12","v":0},{"$f":"Inputs!AT76*AQ$12","v":0},{"$f":"Inputs!AU76*AR$12","v":0},{"$f":"Inputs!AV76*AS$12","v":0},{"$f":"Inputs!AW76*AT$12","v":0},{"$f":"Inputs!AX76*AU$12","v":0},{"$f":"Inputs!AY76*AV$12","v":0},{"$f":"Inputs!AZ92*AW$12","v":0},{"$f":"Inputs!BA92*AX$12","v":0},{"$f":"Inputs!BB92*AY$12","v":0},{"$f":"Inputs!BC92*AZ$12","v":0},{"$f":"Inputs!BD92*BA$12","v":0}]
[{"$f":"ROW()","v":161},"Total",null,{"$f":"SUM(D148:D160)","v":2.5741948257783447},{"$f":"SUM(E148:E160)","v":2.5741948257783447},2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783438,2.5741948257783438,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783438,2.5741948257783438,2.5741948257783447,2.5741948257783447,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491207,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491194,2.5497862024491194,2.5497862024491198,2.5497862024491194,2.5497862024491194,2.5497862024491194,2.5497862024491194,2.5497862024491176,2.235090909667631,2.235090909667631,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705223,11.436201176411579,11.436201176411577,11.436201176411577,11.436201176411577,11.436201176411577,11.436201176411577,11.436201176411577,11.436201176411577,11.436201176411577,10.310788093609407,9.1853750108072383,9.1853750108072436,9.1853750108072454,9.1853750108072454,9.1853750108072454]
[{"$f":"ROW()","v":162},{"$f":"\"ICB Adjustments (From Adjustments Tab) ($m)\"","v":"ICB Adjustments (From Adjustments Tab) ($m)"}]
[{"$f":"ROW()","v":163},"Pipeline and laterals",null,{"$f":"Adjustments!D20","v":0},{"$f":"Adjustments!E20","v":0},{"$f":"Adjustments!F20","v":0},{"$f":"Adjustments!G20","v":0},{"$f":"Adjustments!H20","v":0},{"$f":"Adjustments!I20","v":0},{"$f":"Adjustments!J20","v":0},{"$f":"Adjustments!K20","v":0},{"$f":"Adjustments!L20","v":0},{"$f":"Adjustments!M20","v":0},{"$f":"Adjustments!N20","v":0},{"$f":"Adjustments!O20","v":0},{"$f":"Adjustments!P20","v":0},{"$f":"Adjustments!Q20","v":0},{"$f":"Adjustments!R20","v":0},{"$f":"Adjustments!S20","v":0},{"$f":"Adjustments!T20","v":0},{"$f":"Adjustments!U20","v":0},{"$f":"Adjustments!V20","v":0},{"$f":"Adjustments!W20","v":0},{"$f":"Adjustments!X20","v":0},{"$f":"Adjustments!Y20","v":0},{"$f":"Adjustments!Z20","v":0},{"$f":"Adjustments!AA20","v":0},{"$f":"Adjustments!AB20","v":0},{"$f":"Adjustments!AC20","v":0},{"$f":"Adjustments!AD20","v":0},{"$f":"Adjustments!AE20","v":0},{"$f":"Adjustments!AF20","v":0},{"$f":"Adjustments!AG20","v":0},{"$f":"Adjustments!AH20","v":0},{"$f":"Adjustments!AI20","v":0},{"$f":"Adjustments!AJ20","v":0},{"$f":"Adjustments!AK20","v":0},{"$f":"Adjustments!AL20","v":0},{"$f":"Adjustments!AM20","v":0},{"$f":"Adjustments!AN20","v":0},{"$f":"Adjustments!AO20","v":0},{"$f":"Adjustments!AP20","v":0},{"$f":"Adjustments!AQ20","v":0},{"$f":"Adjustments!AR20","v":0},{"$f":"Adjustments!AS20","v":0},{"$f":"Adjustments!AT20","v":0},{"$f":"Adjustments!AU20","v":0},{"$f":"Adjustments!AV20","v":0},{"$f":"Adjustments!AW20","v":0},{"$f":"Adjustments!AX20","v":0},{"$f":"Adjustments!AY20","v":0},{"$f":"Adjustments!AZ20","v":0},{"$f":"Adjustments!BA20","v":0},{"$f":"Adjustments!BB20","v":0},{"$f":"Adjustments!BC20","v":0},{"$f":"Adjustments!BD20","v":0},{"$f":"Adjustments!BE20","v":0},{"$f":"Adjustments!BF20","v":0},{"$f":"Adjustments!BG20","v":0},{"$f":"Adjustments!BH20","v":0},{"$f":"Adjustments!BI20","v":0},{"$f":"Adjustments!BJ20","v":0},{"$f":"Adjustments!BK20","v":0}]
[{"$f":"ROW()","v":164},"Main line valve and scraper stations",null,{"$f":"Adjustments!D21","v":0},{"$f":"Adjustments!E21","v":0},{"$f":"Adjustments!F21","v":0},{"$f":"Adjustments!G21","v":0},{"$f":"Adjustments!H21","v":0},{"$f":"Adjustments!I21","v":0},{"$f":"Adjustments!J21","v":0},{"$f":"Adjustments!K21","v":0},{"$f":"Adjustments!L21","v":0},{"$f":"Adjustments!M21","v":0},{"$f":"Adjustments!N21","v":0},{"$f":"Adjustments!O21","v":0},{"$f":"Adjustments!P21","v":0},{"$f":"Adjustments!Q21","v":0},{"$f":"Adjustments!R21","v":0},{"$f":"Adjustments!S21","v":0},{"$f":"Adjustments!T21","v":0},{"$f":"Adjustments!U21","v":0},{"$f":"Adjustments!V21","v":0},{"$f":"Adjustments!W21","v":0},{"$f":"Adjustments!X21","v":0},{"$f":"Adjustments!Y21","v":0},{"$f":"Adjustments!Z21","v":0},{"$f":"Adjustments!AA21","v":0},{"$f":"Adjustments!AB21","v":0},{"$f":"Adjustments!AC21","v":0},{"$f":"Adjustments!AD21","v":0},{"$f":"Adjustments!AE21","v":0},{"$f":"Adjustments!AF21","v":0},{"$f":"Adjustments!AG21","v":0},{"$f":"Adjustments!AH21","v":0},{"$f":"Adjustments!AI21","v":0},{"$f":"Adjustments!AJ21","v":0},{"$f":"Adjustments!AK21","v":0},{"$f":"Adjustments!AL21","v":0},{"$f":"Adjustments!AM21","v":0},{"$f":"Adjustments!AN21","v":0},{"$f":"Adjustments!AO21","v":0},{"$f":"Adjustments!AP21","v":0},{"$f":"Adjustments!AQ21","v":0},{"$f":"Adjustments!AR21","v":0},{"$f":"Adjustments!AS21","v":0},{"$f":"Adjustments!AT21","v":0},{"$f":"Adjustments!AU21","v":0},{"$f":"Adjustments!AV21","v":0},{"$f":"Adjustments!AW21","v":0},{"$f":"Adjustments!AX21","v":0},{"$f":"Adjustments!AY21","v":0},{"$f":"Adjustments!AZ21","v":0},{"$f":"Adjustments!BA21","v":0},{"$f":"Adjustments!BB21","v":0},{"$f":"Adjustments!BC21","v":0},{"$f":"Adjustments!BD21","v":0},{"$f":"Adjustments!BE21","v":0},{"$f":"Adjustments!BF21","v":0},{"$f":"Adjustments!BG21","v":0},{"$f":"Adjustments!BH21","v":0},{"$f":"Adjustments!BI21","v":0},{"$f":"Adjustments!BJ21","v":0},{"$f":"Adjustments!BK21","v":0}]
[{"$f":"ROW()","v":165},"Compressor stations",null,{"$f":"Adjustments!D22","v":0},{"$f":"Adjustments!E22","v":0},{"$f":"Adjustments!F22","v":0},{"$f":"Adjustments!G22","v":0},{"$f":"Adjustments!H22","v":0},{"$f":"Adjustments!I22","v":0},{"$f":"Adjustments!J22","v":0},{"$f":"Adjustments!K22","v":0},{"$f":"Adjustments!L22","v":0},{"$f":"Adjustments!M22","v":0},{"$f":"Adjustments!N22","v":0},{"$f":"Adjustments!O22","v":0},{"$f":"Adjustments!P22","v":0},{"$f":"Adjustments!Q22","v":0},{"$f":"Adjustments!R22","v":0},{"$f":"Adjustments!S22","v":0},{"$f":"Adjustments!T22","v":0},{"$f":"Adjustments!U22","v":0},{"$f":"Adjustments!V22","v":0},{"$f":"Adjustments!W22","v":0},{"$f":"Adjustments!X22","v":0},{"$f":"Adjustments!Y22","v":0},{"$f":"Adjustments!Z22","v":0},{"$f":"Adjustments!AA22","v":0},{"$f":"Adjustments!AB22","v":0},{"$f":"Adjustments!AC22","v":0},{"$f":"Adjustments!AD22","v":0},{"$f":"Adjustments!AE22","v":0},{"$f":"Adjustments!AF22","v":0},{"$f":"Adjustments!AG22","v":0},{"$f":"Adjustments!AH22","v":0},{"$f":"Adjustments!AI22","v":0},{"$f":"Adjustments!AJ22","v":0},{"$f":"Adjustments!AK22","v":0},{"$f":"Adjustments!AL22","v":0},{"$f":"Adjustments!AM22","v":0},{"$f":"Adjustments!AN22","v":0},{"$f":"Adjustments!AO22","v":0},{"$f":"Adjustments!AP22","v":0},{"$f":"Adjustments!AQ22","v":0},{"$f":"Adjustments!AR22","v":0},{"$f":"Adjustments!AS22","v":0},{"$f":"Adjustments!AT22","v":0},{"$f":"Adjustments!AU22","v":0},{"$f":"Adjustments!AV22","v":0},{"$f":"Adjustments!AW22","v":0},{"$f":"Adjustments!AX22","v":0},{"$f":"Adjustments!AY22","v":0},{"$f":"Adjustments!AZ22","v":0},{"$f":"Adjustments!BA22","v":0},{"$f":"Adjustments!BB22","v":0},{"$f":"Adjustments!BC22","v":0},{"$f":"Adjustments!BD22","v":0},{"$f":"Adjustments!BE22","v":0},{"$f":"Adjustments!BF22","v":0},{"$f":"Adjustments!BG22","v":0},{"$f":"Adjustments!BH22","v":0},{"$f":"Adjustments!BI22","v":0},{"$f":"Adjustments!BJ22","v":0},{"$f":"Adjustments!BK22","v":0}]
[{"$f":"ROW()","v":166},"Receipt and delivery point facilities",null,{"$f":"Adjustments!D23","v":0},{"$f":"Adjustments!E23","v":0},{"$f":"Adjustments!F23","v":0},{"$f":"Adjustments!G23","v":0},{"$f":"Adjustments!H23","v":0},{"$f":"Adjustments!I23","v":0},{"$f":"Adjustments!J23","v":0},{"$f":"Adjustments!K23","v":0},{"$f":"Adjustments!L23","v":0},{"$f":"Adjustments!M23","v":0},{"$f":"Adjustments!N23","v":0},{"$f":"Adjustments!O23","v":0},{"$f":"Adjustments!P23","v":0},{"$f":"Adjustments!Q23","v":0},{"$f":"Adjustments!R23","v":0},{"$f":"Adjustments!S23","v":0},{"$f":"Adjustments!T23","v":0},{"$f":"Adjustments!U23","v":0},{"$f":"Adjustments!V23","v":0},{"$f":"Adjustments!W23","v":0},{"$f":"Adjustments!X23","v":0},{"$f":"Adjustments!Y23","v":0},{"$f":"Adjustments!Z23","v":0},{"$f":"Adjustments!AA23","v":0},{"$f":"Adjustments!AB23","v":0},{"$f":"Adjustments!AC23","v":0},{"$f":"Adjustments!AD23","v":0},{"$f":"Adjustments!AE23","v":0},{"$f":"Adjustments!AF23","v":0},{"$f":"Adjustments!AG23","v":0},{"$f":"Adjustments!AH23","v":0},{"$f":"Adjustments!AI23","v":0},{"$f":"Adjustments!AJ23","v":0},{"$f":"Adjustments!AK23","v":0},{"$f":"Adjustments!AL23","v":0},{"$f":"Adjustments!AM23","v":0},{"$f":"Adjustments!AN23","v":0},{"$f":"Adjustments!AO23","v":0},{"$f":"Adjustments!AP23","v":0},{"$f":"Adjustments!AQ23","v":0},{"$f":"Adjustments!AR23","v":0},{"$f":"Adjustments!AS23","v":0},{"$f":"Adjustments!AT23","v":0},{"$f":"Adjustments!AU23","v":0},{"$f":"Adjustments!AV23","v":0},{"$f":"Adjustments!AW23","v":0},{"$f":"Adjustments!AX23","v":0},{"$f":"Adjustments!AY23","v":0},{"$f":"Adjustments!AZ23","v":0},{"$f":"Adjustments!BA23","v":0},{"$f":"Adjustments!BB23","v":0},{"$f":"Adjustments!BC23","v":0},{"$f":"Adjustments!BD23","v":0},{"$f":"Adjustments!BE23","v":0},{"$f":"Adjustments!BF23","v":0},{"$f":"Adjustments!BG23","v":0},{"$f":"Adjustments!BH23","v":0},{"$f":"Adjustments!BI23","v":0},{"$f":"Adjustments!BJ23","v":0},{"$f":"Adjustments!BK23","v":0}]
[{"$f":"ROW()","v":167},"SCADA and communications",null,{"$f":"Adjustments!D24","v":0},{"$f":"Adjustments!E24","v":0},{"$f":"Adjustments!F24","v":0},{"$f":"Adjustments!G24","v":0},{"$f":"Adjustments!H24","v":0},{"$f":"Adjustments!I24","v":0},{"$f":"Adjustments!J24","v":0},{"$f":"Adjustments!K24","v":0},{"$f":"Adjustments!L24","v":0},{"$f":"Adjustments!M24","v":0},{"$f":"Adjustments!N24","v":0},{"$f":"Adjustments!O24","v":0},{"$f":"Adjustments!P24","v":0},{"$f":"Adjustments!Q24","v":0},{"$f":"Adjustments!R24","v":0},{"$f":"Adjustments!S24","v":0},{"$f":"Adjustments!T24","v":0},{"$f":"Adjustments!U24","v":0},{"$f":"Adjustments!V24","v":0},{"$f":"Adjustments!W24","v":0},{"$f":"Adjustments!X24","v":0},{"$f":"Adjustments!Y24","v":0},{"$f":"Adjustments!Z24","v":0},{"$f":"Adjustments!AA24","v":0},{"$f":"Adjustments!AB24","v":0},{"$f":"Adjustments!AC24","v":0},{"$f":"Adjustments!AD24","v":0},{"$f":"Adjustments!AE24","v":0},{"$f":"Adjustments!AF24","v":0},{"$f":"Adjustments!AG24","v":0},{"$f":"Adjustments!AH24","v":0},{"$f":"Adjustments!AI24","v":0},{"$f":"Adjustments!AJ24","v":0},{"$f":"Adjustments!AK24","v":0},{"$f":"Adjustments!AL24","v":0},{"$f":"Adjustments!AM24","v":0},{"$f":"Adjustments!AN24","v":0},{"$f":"Adjustments!AO24","v":0},{"$f":"Adjustments!AP24","v":0},{"$f":"Adjustments!AQ24","v":0},{"$f":"Adjustments!AR24","v":0},{"$f":"Adjustments!AS24","v":0},{"$f":"Adjustments!AT24","v":0},{"$f":"Adjustments!AU24","v":0},{"$f":"Adjustments!AV24","v":0},{"$f":"Adjustments!AW24","v":0},{"$f":"Adjustments!AX24","v":0},{"$f":"Adjustments!AY24","v":0},{"$f":"Adjustments!AZ24","v":0},{"$f":"Adjustments!BA24","v":0},{"$f":"Adjustments!BB24","v":0},{"$f":"Adjustments!BC24","v":0},{"$f":"Adjustments!BD24","v":0},{"$f":"Adjustments!BE24","v":0},{"$f":"Adjustments!BF24","v":0},{"$f":"Adjustments!BG24","v":0},{"$f":"Adjustments!BH24","v":0},{"$f":"Adjustments!BI24","v":0},{"$f":"Adjustments!BJ24","v":0},{"$f":"Adjustments!BK24","v":0}]
[{"$f":"ROW()","v":168},"Cathodic protection",null,{"$f":"Adjustments!D25","v":0},{"$f":"Adjustments!E25","v":0},{"$f":"Adjustments!F25","v":0},{"$f":"Adjustments!G25","v":0},{"$f":"Adjustments!H25","v":0},{"$f":"Adjustments!I25","v":0},{"$f":"Adjustments!J25","v":0},{"$f":"Adjustments!K25","v":0},{"$f":"Adjustments!L25","v":0},{"$f":"Adjustments!M25","v":0},{"$f":"Adjustments!N25","v":0},{"$f":"Adjustments!O25","v":0},{"$f":"Adjustments!P25","v":0},{"$f":"Adjustments!Q25","v":0},{"$f":"Adjustments!R25","v":0},{"$f":"Adjustments!S25","v":0},{"$f":"Adjustments!T25","v":0},{"$f":"Adjustments!U25","v":0},{"$f":"Adjustments!V25","v":0},{"$f":"Adjustments!W25","v":0},{"$f":"Adjustments!X25","v":0},{"$f":"Adjustments!Y25","v":0},{"$f":"Adjustments!Z25","v":0},{"$f":"Adjustments!AA25","v":0},{"$f":"Adjustments!AB25","v":0},{"$f":"Adjustments!AC25","v":0},{"$f":"Adjustments!AD25","v":0},{"$f":"Adjustments!AE25","v":0},{"$f":"Adjustments!AF25","v":0},{"$f":"Adjustments!AG25","v":0},{"$f":"Adjustments!AH25","v":0},{"$f":"Adjustments!AI25","v":0},{"$f":"Adjustments!AJ25","v":0},{"$f":"Adjustments!AK25","v":0},{"$f":"Adjustments!AL25","v":0},{"$f":"Adjustments!AM25","v":0},{"$f":"Adjustments!AN25","v":0},{"$f":"Adjustments!AO25","v":0},{"$f":"Adjustments!AP25","v":0},{"$f":"Adjustments!AQ25","v":0},{"$f":"Adjustments!AR25","v":0},{"$f":"Adjustments!AS25","v":0},{"$f":"Adjustments!AT25","v":0},{"$f":"Adjustments!AU25","v":0},{"$f":"Adjustments!AV25","v":0},{"$f":"Adjustments!AW25","v":0},{"$f":"Adjustments!AX25","v":0},{"$f":"Adjustments!AY25","v":0},{"$f":"Adjustments!AZ25","v":0},{"$f":"Adjustments!BA25","v":0},{"$f":"Adjustments!BB25","v":0},{"$f":"Adjustments!BC25","v":0},{"$f":"Adjustments!BD25","v":0},{"$f":"Adjustments!BE25","v":0},{"$f":"Adjustments!BF25","v":0},{"$f":"Adjustments!BG25","v":0},{"$f":"Adjustments!BH25","v":0},{"$f":"Adjustments!BI25","v":0},{"$f":"Adjustments!BJ25","v":0},{"$f":"Adjustments!BK25","v":0}]
[{"$f":"ROW()","v":169},"Maintenance bases and depots",null,{"$f":"Adjustments!D26","v":0},{"$f":"Adjustments!E26","v":0},{"$f":"Adjustments!F26","v":0},{"$f":"Adjustments!G26","v":0},{"$f":"Adjustments!H26","v":0},{"$f":"Adjustments!I26","v":0},{"$f":"Adjustments!J26","v":0},{"$f":"Adjustments!K26","v":0},{"$f":"Adjustments!L26","v":0},{"$f":"Adjustments!M26","v":0},{"$f":"Adjustments!N26","v":0},{"$f":"Adjustments!O26","v":0},{"$f":"Adjustments!P26","v":0},{"$f":"Adjustments!Q26","v":0},{"$f":"Adjustments!R26","v":0},{"$f":"Adjustments!S26","v":0},{"$f":"Adjustments!T26","v":0},{"$f":"Adjustments!U26","v":0},{"$f":"Adjustments!V26","v":0},{"$f":"Adjustments!W26","v":0},{"$f":"Adjustments!X26","v":0},{"$f":"Adjustments!Y26","v":0},{"$f":"Adjustments!Z26","v":0},{"$f":"Adjustments!AA26","v":0},{"$f":"Adjustments!AB26","v":0},{"$f":"Adjustments!AC26","v":0},{"$f":"Adjustments!AD26","v":0},{"$f":"Adjustments!AE26","v":0},{"$f":"Adjustments!AF26","v":0},{"$f":"Adjustments!AG26","v":0},{"$f":"Adjustments!AH26","v":0},{"$f":"Adjustments!AI26","v":0},{"$f":"Adjustments!AJ26","v":0},{"$f":"Adjustments!AK26","v":0},{"$f":"Adjustments!AL26","v":0},{"$f":"Adjustments!AM26","v":0},{"$f":"Adjustments!AN26","v":0},{"$f":"Adjustments!AO26","v":0},{"$f":"Adjustments!AP26","v":0},{"$f":"Adjustments!AQ26","v":0},{"$f":"Adjustments!AR26","v":0},{"$f":"Adjustments!AS26","v":0},{"$f":"Adjustments!AT26","v":0},{"$f":"Adjustments!AU26","v":0},{"$f":"Adjustments!AV26","v":0},{"$f":"Adjustments!AW26","v":0},{"$f":"Adjustments!AX26","v":0},{"$f":"Adjustments!AY26","v":0},{"$f":"Adjustments!AZ26","v":0},{"$f":"Adjustments!BA26","v":0},{"$f":"Adjustments!BB26","v":0},{"$f":"Adjustments!BC26","v":0},{"$f":"Adjustments!BD26","v":0},{"$f":"Adjustments!BE26","v":0},{"$f":"Adjustments!BF26","v":0},{"$f":"Adjustments!BG26","v":0},{"$f":"Adjustments!BH26","v":0},{"$f":"Adjustments!BI26","v":0},{"$f":"Adjustments!BJ26","v":0},{"$f":"Adjustments!BK26","v":0}]
[{"$f":"ROW()","v":170},"Other assets",null,{"$f":"Adjustments!D27","v":0},{"$f":"Adjustments!E27","v":0},{"$f":"Adjustments!F27","v":0},{"$f":"Adjustments!G27","v":0},{"$f":"Adjustments!H27","v":0},{"$f":"Adjustments!I27","v":0},{"$f":"Adjustments!J27","v":0},{"$f":"Adjustments!K27","v":0},{"$f":"Adjustments!L27","v":0},{"$f":"Adjustments!M27","v":0},{"$f":"Adjustments!N27","v":0},{"$f":"Adjustments!O27","v":0},{"$f":"Adjustments!P27","v":0},{"$f":"Adjustments!Q27","v":0},{"$f":"Adjustments!R27","v":0},{"$f":"Adjustments!S27","v":0},{"$f":"Adjustments!T27","v":0},{"$f":"Adjustments!U27","v":0},{"$f":"Adjustments!V27","v":0},{"$f":"Adjustments!W27","v":0},{"$f":"Adjustments!X27","v":0},{"$f":"Adjustments!Y27","v":0},{"$f":"Adjustments!Z27","v":0},{"$f":"Adjustments!AA27","v":0},{"$f":"Adjustments!AB27","v":0},{"$f":"Adjustments!AC27","v":0},{"$f":"Adjustments!AD27","v":0},{"$f":"Adjustments!AE27","v":0},{"$f":"Adjustments!AF27","v":0},{"$f":"Adjustments!AG27","v":0},{"$f":"Adjustments!AH27","v":0},{"$f":"Adjustments!AI27","v":0},{"$f":"Adjustments!AJ27","v":0},{"$f":"Adjustments!AK27","v":0},{"$f":"Adjustments!AL27","v":0},{"$f":"Adjustments!AM27","v":0},{"$f":"Adjustments!AN27","v":0},{"$f":"Adjustments!AO27","v":0},{"$f":"Adjustments!AP27","v":0},{"$f":"Adjustments!AQ27","v":0},{"$f":"Adjustments!AR27","v":0},{"$f":"Adjustments!AS27","v":0},{"$f":"Adjustments!AT27","v":0},{"$f":"Adjustments!AU27","v":0},{"$f":"Adjustments!AV27","v":0},{"$f":"Adjustments!AW27","v":0},{"$f":"Adjustments!AX27","v":0},{"$f":"Adjustments!AY27","v":0},{"$f":"Adjustments!AZ27","v":0},{"$f":"Adjustments!BA27","v":0},{"$f":"Adjustments!BB27","v":0},{"$f":"Adjustments!BC27","v":0},{"$f":"Adjustments!BD27","v":0},{"$f":"Adjustments!BE27","v":0},{"$f":"Adjustments!BF27","v":0},{"$f":"Adjustments!BG27","v":0},{"$f":"Adjustments!BH27","v":0},{"$f":"Adjustments!BI27","v":0},{"$f":"Adjustments!BJ27","v":0},{"$f":"Adjustments!BK27","v":0}]
[{"$f":"ROW()","v":171},"Equity Raising Cost",null,{"$f":"Adjustments!D28","v":0},{"$f":"Adjustments!E28","v":0},{"$f":"Adjustments!F28","v":0},{"$f":"Adjustments!G28","v":0},{"$f":"Adjustments!H28","v":0},{"$f":"Adjustments!I28","v":0},{"$f":"Adjustments!J28","v":0},{"$f":"Adjustments!K28","v":0},{"$f":"Adjustments!L28","v":0},{"$f":"Adjustments!M28","v":0},{"$f":"Adjustments!N28","v":0},{"$f":"Adjustments!O28","v":0},{"$f":"Adjustments!P28","v":0},{"$f":"Adjustments!Q28","v":0},{"$f":"Adjustments!R28","v":0},{"$f":"Adjustments!S28","v":0},{"$f":"Adjustments!T28","v":0},{"$f":"Adjustments!U28","v":0},{"$f":"Adjustments!V28","v":0},{"$f":"Adjustments!W28","v":0},{"$f":"Adjustments!X28","v":0},{"$f":"Adjustments!Y28","v":0},{"$f":"Adjustments!Z28","v":0},{"$f":"Adjustments!AA28","v":0},{"$f":"Adjustments!AB28","v":0},{"$f":"Adjustments!AC28","v":0},{"$f":"Adjustments!AD28","v":0},{"$f":"Adjustments!AE28","v":0},{"$f":"Adjustments!AF28","v":0},{"$f":"Adjustments!AG28","v":0},{"$f":"Adjustments!AH28","v":0},{"$f":"Adjustments!AI28","v":0},{"$f":"Adjustments!AJ28","v":0},{"$f":"Adjustments!AK28","v":0},{"$f":"Adjustments!AL28","v":0},{"$f":"Adjustments!AM28","v":0},{"$f":"Adjustments!AN28","v":0},{"$f":"Adjustments!AO28","v":0},{"$f":"Adjustments!AP28","v":0},{"$f":"Adjustments!AQ28","v":0},{"$f":"Adjustments!AR28","v":0},{"$f":"Adjustments!AS28","v":0},{"$f":"Adjustments!AT28","v":0},{"$f":"Adjustments!AU28","v":0},{"$f":"Adjustments!AV28","v":0},{"$f":"Adjustments!AW28","v":0},{"$f":"Adjustments!AX28","v":0},{"$f":"Adjustments!AY28","v":0},{"$f":"Adjustments!AZ28","v":0},{"$f":"Adjustments!BA28","v":0},{"$f":"Adjustments!BB28","v":0},{"$f":"Adjustments!BC28","v":0},{"$f":"Adjustments!BD28","v":0},{"$f":"Adjustments!BE28","v":0},{"$f":"Adjustments!BF28","v":0},{"$f":"Adjustments!BG28","v":0},{"$f":"Adjustments!BH28","v":0},{"$f":"Adjustments!BI28","v":0},{"$f":"Adjustments!BJ28","v":0},{"$f":"Adjustments!BK28","v":0}]
[{"$f":"ROW()","v":172},"Non-depreciable assets",null,{"$f":"Adjustments!D29","v":0},{"$f":"Adjustments!E29","v":0},{"$f":"Adjustments!F29","v":0},{"$f":"Adjustments!G29","v":0},{"$f":"Adjustments!H29","v":0},{"$f":"Adjustments!I29","v":0},{"$f":"Adjustments!J29","v":0},{"$f":"Adjustments!K29","v":0},{"$f":"Adjustments!L29","v":0},{"$f":"Adjustments!M29","v":0},{"$f":"Adjustments!N29","v":0},{"$f":"Adjustments!O29","v":0},{"$f":"Adjustments!P29","v":0},{"$f":"Adjustments!Q29","v":0},{"$f":"Adjustments!R29","v":0},{"$f":"Adjustments!S29","v":0},{"$f":"Adjustments!T29","v":0},{"$f":"Adjustments!U29","v":0},{"$f":"Adjustments!V29","v":0},{"$f":"Adjustments!W29","v":0},{"$f":"Adjustments!X29","v":0},{"$f":"Adjustments!Y29","v":0},{"$f":"Adjustments!Z29","v":0},{"$f":"Adjustments!AA29","v":0},{"$f":"Adjustments!AB29","v":0},{"$f":"Adjustments!AC29","v":0},{"$f":"Adjustments!AD29","v":0},{"$f":"Adjustments!AE29","v":0},{"$f":"Adjustments!AF29","v":0},{"$f":"Adjustments!AG29","v":0},{"$f":"Adjustments!AH29","v":0},{"$f":"Adjustments!AI29","v":0},{"$f":"Adjustments!AJ29","v":0},{"$f":"Adjustments!AK29","v":0},{"$f":"Adjustments!AL29","v":0},{"$f":"Adjustments!AM29","v":0},{"$f":"Adjustments!AN29","v":0},{"$f":"Adjustments!AO29","v":0},{"$f":"Adjustments!AP29","v":0},{"$f":"Adjustments!AQ29","v":0},{"$f":"Adjustments!AR29","v":0},{"$f":"Adjustments!AS29","v":0},{"$f":"Adjustments!AT29","v":0},{"$f":"Adjustments!AU29","v":0},{"$f":"Adjustments!AV29","v":0},{"$f":"Adjustments!AW29","v":0},{"$f":"Adjustments!AX29","v":0},{"$f":"Adjustments!AY29","v":0},{"$f":"Adjustments!AZ29","v":0},{"$f":"Adjustments!BA29","v":0},{"$f":"Adjustments!BB29","v":0},{"$f":"Adjustments!BC29","v":0},{"$f":"Adjustments!BD29","v":0},{"$f":"Adjustments!BE29","v":0},{"$f":"Adjustments!BF29","v":0},{"$f":"Adjustments!BG29","v":0},{"$f":"Adjustments!BH29","v":0},{"$f":"Adjustments!BI29","v":0},{"$f":"Adjustments!BJ29","v":0},{"$f":"Adjustments!BK29","v":0}]
[{"$f":"ROW()","v":173},"Shared support assets - IOT & cyber security",null,{"$f":"Adjustments!D30","v":0},{"$f":"Adjustments!E30","v":0},{"$f":"Adjustments!F30","v":0},{"$f":"Adjustments!G30","v":0},{"$f":"Adjustments!H30","v":0},{"$f":"Adjustments!I30","v":0},{"$f":"Adjustments!J30","v":0},{"$f":"Adjustments!K30","v":0},{"$f":"Adjustments!L30","v":0},{"$f":"Adjustments!M30","v":0},{"$f":"Adjustments!N30","v":0},{"$f":"Adjustments!O30","v":0},{"$f":"Adjustments!P30","v":0},{"$f":"Adjustments!Q30","v":0},{"$f":"Adjustments!R30","v":0},{"$f":"Adjustments!S30","v":0},{"$f":"Adjustments!T30","v":0},{"$f":"Adjustments!U30","v":0},{"$f":"Adjustments!V30","v":0},{"$f":"Adjustments!W30","v":0},{"$f":"Adjustments!X30","v":0},{"$f":"Adjustments!Y30","v":0},{"$f":"Adjustments!Z30","v":0},{"$f":"Adjustments!AA30","v":0},{"$f":"Adjustments!AB30","v":0},{"$f":"Adjustments!AC30","v":0},{"$f":"Adjustments!AD30","v":0},{"$f":"Adjustments!AE30","v":0},{"$f":"Adjustments!AF30","v":0},{"$f":"Adjustments!AG30","v":0},{"$f":"Adjustments!AH30","v":0},{"$f":"Adjustments!AI30","v":0},{"$f":"Adjustments!AJ30","v":0},{"$f":"Adjustments!AK30","v":0},{"$f":"Adjustments!AL30","v":0},{"$f":"Adjustments!AM30","v":0},{"$f":"Adjustments!AN30","v":0},{"$f":"Adjustments!AO30","v":0},{"$f":"Adjustments!AP30","v":0},{"$f":"Adjustments!AQ30","v":0},{"$f":"Adjustments!AR30","v":0},{"$f":"Adjustments!AS30","v":0},{"$f":"Adjustments!AT30","v":0},{"$f":"Adjustments!AU30","v":0},{"$f":"Adjustments!AV30","v":0},{"$f":"Adjustments!AW30","v":0},{"$f":"Adjustments!AX30","v":0},{"$f":"Adjustments!AY30","v":0},{"$f":"Adjustments!AZ30","v":0},{"$f":"Adjustments!BA30","v":0},{"$f":"Adjustments!BB30","v":0},{"$f":"Adjustments!BC30","v":0},{"$f":"Adjustments!BD30","v":0},{"$f":"Adjustments!BE30","v":0},{"$f":"Adjustments!BF30","v":0},{"$f":"Adjustments!BG30","v":0},{"$f":"Adjustments!BH30","v":0},{"$f":"Adjustments!BI30","v":0},{"$f":"Adjustments!BJ30","v":0},{"$f":"Adjustments!BK30","v":0}]
[{"$f":"ROW()","v":174},"Shared support assets (net IOT & cyber security)",null,{"$f":"Adjustments!D31","v":0},{"$f":"Adjustments!E31","v":0},{"$f":"Adjustments!F31","v":0},{"$f":"Adjustments!G31","v":0},{"$f":"Adjustments!H31","v":0},{"$f":"Adjustments!I31","v":0},{"$f":"Adjustments!J31","v":0},{"$f":"Adjustments!K31","v":0},{"$f":"Adjustments!L31","v":0},{"$f":"Adjustments!M31","v":0},{"$f":"Adjustments!N31","v":0},{"$f":"Adjustments!O31","v":0},{"$f":"Adjustments!P31","v":0},{"$f":"Adjustments!Q31","v":0},{"$f":"Adjustments!R31","v":0},{"$f":"Adjustments!S31","v":0},{"$f":"Adjustments!T31","v":0},{"$f":"Adjustments!U31","v":0},{"$f":"Adjustments!V31","v":0},{"$f":"Adjustments!W31","v":0},{"$f":"Adjustments!X31","v":0},{"$f":"Adjustments!Y31","v":0},{"$f":"Adjustments!Z31","v":0},{"$f":"Adjustments!AA31","v":0},{"$f":"Adjustments!AB31","v":0},{"$f":"Adjustments!AC31","v":0},{"$f":"Adjustments!AD31","v":0},{"$f":"Adjustments!AE31","v":0},{"$f":"Adjustments!AF31","v":0},{"$f":"Adjustments!AG31","v":0},{"$f":"Adjustments!AH31","v":0},{"$f":"Adjustments!AI31","v":0},{"$f":"Adjustments!AJ31","v":0},{"$f":"Adjustments!AK31","v":0},{"$f":"Adjustments!AL31","v":0},{"$f":"Adjustments!AM31","v":0},{"$f":"Adjustments!AN31","v":0},{"$f":"Adjustments!AO31","v":0},{"$f":"Adjustments!AP31","v":0},{"$f":"Adjustments!AQ31","v":0},{"$f":"Adjustments!AR31","v":0},{"$f":"Adjustments!AS31","v":0},{"$f":"Adjustments!AT31","v":0},{"$f":"Adjustments!AU31","v":0},{"$f":"Adjustments!AV31","v":0},{"$f":"Adjustments!AW31","v":0},{"$f":"Adjustments!AX31","v":0},{"$f":"Adjustments!AY31","v":0},{"$f":"Adjustments!AZ31","v":0},{"$f":"Adjustments!BA31","v":0},{"$f":"Adjustments!BB31","v":0},{"$f":"Adjustments!BC31","v":0},{"$f":"Adjustments!BD31","v":0},{"$f":"Adjustments!BE31","v":0},{"$f":"Adjustments!BF31","v":0},{"$f":"Adjustments!BG31","v":0},{"$f":"Adjustments!BH31","v":0},{"$f":"Adjustments!BI31","v":0},{"$f":"Adjustments!BJ31","v":0},{"$f":"Adjustments!BK31","v":0}]
[{"$f":"ROW()","v":175},"Miscellaneous assets",null,{"$f":"Adjustments!D32","v":0},{"$f":"Adjustments!E32","v":0},{"$f":"Adjustments!F32","v":0},{"$f":"Adjustments!G32","v":0},{"$f":"Adjustments!H32","v":0},{"$f":"Adjustments!I32","v":0},{"$f":"Adjustments!J32","v":0},{"$f":"Adjustments!K32","v":0},{"$f":"Adjustments!L32","v":0},{"$f":"Adjustments!M32","v":0},{"$f":"Adjustments!N32","v":0},{"$f":"Adjustments!O32","v":0},{"$f":"Adjustments!P32","v":0},{"$f":"Adjustments!Q32","v":0},{"$f":"Adjustments!R32","v":0},{"$f":"Adjustments!S32","v":0},{"$f":"Adjustments!T32","v":0},{"$f":"Adjustments!U32","v":0},{"$f":"Adjustments!V32","v":0},{"$f":"Adjustments!W32","v":0},{"$f":"Adjustments!X32","v":0},{"$f":"Adjustments!Y32","v":0},{"$f":"Adjustments!Z32","v":0},{"$f":"Adjustments!AA32","v":0},{"$f":"Adjustments!AB32","v":0},{"$f":"Adjustments!AC32","v":0},{"$f":"Adjustments!AD32","v":0},{"$f":"Adjustments!AE32","v":0},{"$f":"Adjustments!AF32","v":0},{"$f":"Adjustments!AG32","v":0},{"$f":"Adjustments!AH32","v":0},{"$f":"Adjustments!AI32","v":0},{"$f":"Adjustments!AJ32","v":0},{"$f":"Adjustments!AK32","v":0},{"$f":"Adjustments!AL32","v":0},{"$f":"Adjustments!AM32","v":0},{"$f":"Adjustments!AN32","v":0},{"$f":"Adjustments!AO32","v":0},{"$f":"Adjustments!AP32","v":0},{"$f":"Adjustments!AQ32","v":0},{"$f":"Adjustments!AR32","v":0},{"$f":"Adjustments!AS32","v":0},{"$f":"Adjustments!AT32","v":0},{"$f":"Adjustments!AU32","v":0},{"$f":"Adjustments!AV32","v":0},{"$f":"Adjustments!AW32","v":0},{"$f":"Adjustments!AX32","v":0},{"$f":"Adjustments!AY32","v":0},{"$f":"Adjustments!AZ32","v":0},{"$f":"Adjustments!BA32","v":0},{"$f":"Adjustments!BB32","v":0},{"$f":"Adjustments!BC32","v":0},{"$f":"Adjustments!BD32","v":0},{"$f":"Adjustments!BE32","v":0},{"$f":"Adjustments!BF32","v":0},{"$f":"Adjustments!BG32","v":0},{"$f":"Adjustments!BH32","v":0},{"$f":"Adjustments!BI32","v":0},{"$f":"Adjustments!BJ32","v":0},{"$f":"Adjustments!BK32","v":0}]
[{"$f":"ROW()","v":176},"Total",null,{"$f":"SUM(D163:D175)","v":0},{"$f":"SUM(E163:E175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},{"$f":"\"ICB Closing Asset Value ($m)\"","v":"ICB Closing Asset Value ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"AW$132","v":"$ 31/12/2023"},{"$f":"AX$132","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023"]
[{"$f":"ROW()","v":178},"Pipeline and laterals",{"$f":"Inputs!C$48","v":438.65553578864484},{"$f":"D133-D148+D163","v":436.95532053365008},435.25510527865532,433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,402.95101543375489,401.25080017876013,399.55058492376537,397.85036966877061,396.15015441377585,394.44993915878109,392.74972390378633,391.04950864879157,389.34929339379681,387.64907813880205,385.94886288380729,384.24864762881253,{"$f":"AJ133-AJ148+AJ163","v":382.54843237381777},380.84821711882302,379.14800186382826,377.4477866088335,375.74757135383874,374.04735609884398,372.34714084384922,370.64692558885446,363.84606456887548,357.0452035488965,350.24434252891751,343.44348150893853,336.64262048895955,421.92206828734265,413.22264419894384,404.52322011054503,395.82379602214621,387.1243719337474,{"$f":"BB133-BB148+BB163","v":378.42494784534858},369.72552375694977,{"$f":"BD133-BD148+BD163","v":361.02609966855096},352.32667558015214,{"$f":"BF133-BF148+BF163","v":343.62725149175333},334.92782740335451,326.2284033149557,317.52897922655688,308.82955513815807,300.13013104975926]
[{"$f":"ROW()","v":179},"Main line valve and scraper stations",{"$f":"Inputs!C$49","v":9.1777717576504454},{"$f":"D134-D149+D164","v":9.1262112421580266},9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,{"$f":"AJ134-AJ149+AJ164","v":7.4762747464006347},7.4247142309082168,7.3731537154157989,7.321593199923381,7.2700326844309631,7.2184721689385452,7.1669116534461272,7.1153511379537093,6.9091090759840368,6.7028670140143642,6.4966249520446917,6.2903828900750192,6.0841408281053466,7.5188029817213362,7.2549853332398859,6.9911676847584356,6.7273500362769854,6.4635323877955351,{"$f":"BB134-BB149+BB164","v":6.1997147393140848},5.9358970908326345,{"$f":"BD134-BD149+BD164","v":5.6720794423511842},5.4082617938697339,{"$f":"BF134-BF149+BF164","v":5.1444441453882837},4.8806264969068334,4.6168088484253831,4.3529911999439328,4.0891735514624825,3.8253559029810322]
[{"$f":"ROW()","v":180},"Compressor stations",{"$f":"Inputs!C$50","v":41.575994885587399},{"$f":"D135-D150+D165","v":41.1517500398161},40.727505194044802,40.303260348273504,39.879015502502206,39.454770656730908,39.03052581095961,38.606280965188311,38.182036119417013,37.757791273645715,37.333546427874417,36.909301582103119,36.485056736331821,36.060811890560522,35.636567044789224,35.212322199017926,34.788077353246628,34.36383250747533,33.939587661704032,33.515342815932733,33.091097970161435,32.666853124390137,32.242608278618839,31.818363432847537,31.394118587076235,30.969873741304934,30.545628895533632,30.12138404976233,29.697139203991028,29.272894358219727,28.848649512448425,28.424404666677123,28.000159820905822,{"$f":"AJ135-AJ150+AJ165","v":27.57591497513452},27.151670129363218,26.727425283591916,26.303180437820615,25.878935592049313,25.454690746278011,25.030445900506709,24.606201054735408,22.909221671650208,21.212242288565008,19.515262905479808,17.818283522394609,16.121304139309409,18.451092865234305,16.280376057559682,14.109659249885059,11.938942442210434,9.7682256345358098,{"$f":"BB135-BB150+BB165","v":7.5975088268611843},5.4267920191865588,{"$f":"BD135-BD150+BD165","v":3.2560752115119329},1.0853584038373074,{"$f":"BF135-BF150+BF165","v":-5.5511151231257827E-15},0,0,0,0,0]
[{"$f":"ROW()","v":181},"Receipt and delivery point facilities",{"$f":"Inputs!C$51","v":1.5343439751319885},{"$f":"D136-D151+D166","v":1.5186874039571723},1.5030308327823561,1.4873742616075398,1.4717176904327236,1.4560611192579074,1.4404045480830912,1.4247479769082749,1.4090914057334587,1.3934348345586425,1.3777782633838263,1.36212169220901,1.3464651210341938,1.3308085498593776,1.3151519786845614,1.2994954075097451,1.2838388363349289,1.2681822651601127,1.2525256939852965,1.2368691228104802,1.221212551635664,1.2055559804608478,1.1898994092860316,1.1742428381112153,1.1585862669363991,1.1429296957615829,1.1272731245867667,1.1116165534119504,1.0959599822371342,1.080303411062318,1.0646468398875018,1.0489902687126855,1.0333336975378693,{"$f":"AJ136-AJ151+AJ166","v":1.0176771263630531},1.0020205551882368,0.98636398401342062,0.9707074128386044,0.95505084166378817,0.93939427048897195,0.92373769931415572,0.9080811281393395,0.84545484344007471,0.78282855874080992,0.72020227404154513,0.65757598934228034,0.59494970464301555,0.68092954240253201,0.60082018447282237,0.52071082654311274,0.4406014686134031,0.36049211068369347,{"$f":"BB136-BB151+BB166","v":0.28038275275398383},0.20027339482427414,{"$f":"BD136-BD151+BD166","v":0.12016403689456447},4.005467896485479E-2,{"$f":"BF136-BF151+BF166","v":-4.163336342344337E-17},0,0,0,0,0]
[{"$f":"ROW()","v":182},"SCADA and communications",{"$f":"Inputs!C$52","v":10.129588107098701},{"$f":"D137-D152+D167","v":9.8630199990171565},9.5964518909356116,9.3298837828540666,9.0633156747725216,8.7967475666909767,8.5301794586094317,8.2636113505278868,7.9970432424463418,7.7304751343647968,7.4639070262832519,7.1973389182017069,6.9307708101201619,6.664202702038617,6.397634593957072,6.1310664858755271,5.8644983777939821,5.5979302697124371,5.3313621616308922,5.0647940535493472,4.7982259454678022,4.5316578373862573,4.2650897293047123,3.9985216212231678,3.7319535131416233,3.4653854050600787,3.1988172969785342,2.9322491888969897,2.6656810808154452,2.3991129727339007,2.1325448646523562,1.8659767565708116,1.5994086484892671,{"$f":"AJ137-AJ152+AJ167","v":1.3328405404077226},1.0662724323261781,0.79970432424463356,0.53313621616308904,0.26656810808154452,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,0,0,0,0,0,{"$f":"BB137-BB152+BB167","v":0},0,{"$f":"BD137-BD152+BD167","v":0},0,{"$f":"BF137-BF152+BF167","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":183},"Cathodic protection",{"$f":"Inputs!C$53","v":1.8288330185978565},{"$f":"D138-D153+D168","v":1.7807058338979129},1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2031796174985898,1.1550524327986462,1.1069252480987026,1.058798063398759,1.0106708786988154,0.96254369399887185,0.91441650929892826,0.86628932459898467,0.81816213989904107,0.77003495519909748,0.72190777049915389,0.6737805857992103,0.6256534010992667,0.57752621639932311,0.52939903169937952,0.48127184699943593,0.43314466229949233,0.38501747759954874,0.33689029289960515,0.28876310819966156,{"$f":"AJ138-AJ153+AJ168","v":0.24063592349971796},0.19250873879977437,0.14438155409983078,9.6254369399887185E-2,4.8127184699943593E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB138-BB153+BB168","v":0},0,{"$f":"BD138-BD153+BD168","v":0},0,{"$f":"BF138-BF153+BF168","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":184},"Maintenance bases and depots",{"$f":"Inputs!C$54","v":7.7276425577145043},{"$f":"D139-D154+D169","v":7.6842288354801527},7.6408151132458011,7.5974013910114495,7.5539876687770988,7.5105739465427472,7.4671602243083957,7.4237465020740441,7.3803327798396925,7.3369190576053418,7.2935053353709911,7.2500916131366395,7.2066778909022879,7.1632641686679372,7.1198504464335866,7.076436724199235,7.0330230019648834,6.9896092797305327,6.946195557496182,6.9027818352618304,6.8593681130274788,6.8159543907931281,6.7725406685587775,6.7291269463244259,6.6857132240900743,6.6422995018557236,6.5988857796213729,6.5554720573870213,6.5120583351526697,6.468644612918319,6.4252308906839684,6.3818171684496168,6.3384034462152652,{"$f":"AJ139-AJ154+AJ169","v":6.2949897239809145},6.2515760017465638,6.2081622795122131,6.1647485572778624,6.1213348350435117,6.077921112809161,6.0345073905748094,5.9910936683404579,5.8174387794030542,5.6437838904656505,5.4701290015282469,5.2964741125908432,5.1228192236534396,6.3307983069187976,6.108665032991822,5.8865317590648463,5.6643984851378706,5.4422652112108949,{"$f":"BB139-BB154+BB169","v":5.2201319372839192},4.9979986633569435,{"$f":"BD139-BD154+BD169","v":4.7758653894299679},4.5537321155029922,{"$f":"BF139-BF154+BF169","v":4.3315988415760165},4.1094655676490417,3.8873322937220665,3.6651990197950912,3.443065745868116,3.2209324719411407]
[{"$f":"ROW()","v":185},"Other assets",{"$f":"Inputs!C$55","v":0.43935521992602611},{"$f":"D140-D155+D170","v":0.41494659659680244},0.39053797326757878,0.36612934993835511,0.34172072660913144,0.31731210327990778,0.29290347995068411,0.26849485662146044,0.24408623329223678,0.21967760996301311,0.19526898663378944,0.17086036330456578,0.14645173997534208,0.1220431166461184,9.7634493316894722E-2,7.3225869987671041E-2,4.8817246658447361E-2,2.440862332922368E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ140-AJ155+AJ170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},"Equity Raising Cost",null,{"$f":"D141-D156+D171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ141-AJ156+AJ171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},"Non-depreciable assets",{"$f":"Inputs!C$57","v":2.5816759288043478},{"$f":"D142-D157+D172","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,{"$f":"AJ142-AJ157+AJ172","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,3.3023897558708453,3.3023897558708453,3.3023897558708453,3.3023897558708453,3.3023897558708453,3.3023897558708453,3.3023897558708453,3.3023897558708453,3.3023897558708453,3.3023897558708453,{"$f":"BG142-BG157+BG172","v":3.3023897558708453},3.3023897558708453,3.3023897558708453,3.3023897558708453,3.3023897558708453]
[{"$f":"ROW()","v":188},"Shared support assets - IOT & cyber security",{"$f":"Inputs!C$58","v":0},{"$f":"D143-D158+D173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},"Shared support assets (net IOT & cyber security)",{"$f":"Inputs!C$59","v":0},{"$f":"D144-D159+D174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":190},"Miscellaneous assets",{"$f":"Inputs!C$60","v":0},{"$f":"D145-D160+D175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":191},"Total",{"$f":"SUM(C178:C190)","v":513.6507412391561},{"$f":"SUM(D178:D190)","v":511.0765464133778},508.50235158759943,505.92815676182107,503.35396193604277,500.77976711026434,498.20557228448598,495.63137745870768,493.05718263292931,490.48298780715089,487.90879298137259,485.33459815559422,482.76040332981597,480.18620850403744,477.61201367825919,475.03781885248083,472.46362402670246,469.8894292009241,467.31523437514579,464.76544817269661,462.21566197024748,459.6658757677983,457.11608956534923,454.5663033629001,452.01651716045097,449.46673095800185,446.91694475555266,444.36715855310359,441.81737235065441,439.26758614820523,436.71779994575616,434.16801374330697,431.61822754085779,429.06844133840872,426.51865513595953,423.96886893351046,421.41908273106128,418.86929652861215,416.31951032616303,414.08441941649534,411.8493285068277,402.90896486815717,393.96860122948669,385.0282375908161,376.08787395214563,367.1475103134751,458.20608173949046,446.76988056307886,435.33367938666726,423.89747821025571,412.46127703384411,401.02507585743257,389.58887468102097,378.15267350460937,366.71647232819782,356.40568423458842,347.22030922378121,338.03493421297395,328.84955920216669,319.66418419135948,310.47880918055222]
[{"$f":"ROW()","v":192},{"$f":"\"Capex Account Summary ($m)\"","v":"Capex Account Summary ($m)"}]
[{"$f":"ROW()","v":193},{"$f":"\"Total Capex Opening Asset Values\"","v":"Total Capex Opening Asset Values"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"AW208","v":"$ 31/12/2023"},{"$f":"AX208","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023",{"$f":"BG208","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023"]
[{"$f":"ROW()","v":194},"Pipeline and laterals",null,{"$f":"C194+C209-C224+C254","v":0},{"$f":"D269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,0.30137969999999997,0.30183601999999998,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.58771978000000002,0.58771978000000002,0.58771978000000002,{"$f":"AJ269","v":0.58771978000000002},0.59127087,0.60129288000000003,0.66206155,0.66350646999999996,0.66492956999999997,0.67349242999999992,0.67453779000000003,0.58148216809161801,0.57136354618323604,0.56124492427485406,{"$f":"AU269","v":0.5767593023664721},{"$f":"AV269*$AV$15","v":0.72482698448953764},3.039097399364215,3.5880276615914681,3.8395095871076363,3.7535288669551092,3.7042199739093653,3.7587854007975414,3.7319727299900616,3.6712069468668198,3.610441163743578,{"$f":"BF269","v":3.5496753806203363},{"$f":"BG269","v":3.4632176113640569},{"$f":"BH269","v":3.3767598421077776},{"$f":"BI269","v":3.3407316413020358},{"$f":"BJ269","v":3.303376346589701}]
[{"$f":"ROW()","v":195},"Main line valve and scraper stations",null,0,{"$f":"D270","v":0},0,{"$f":"F270","v":0},0,0,0,0,0,0,0,{"$f":"N270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH270","v":0},0,0,0,0,0,2.7114489999999998E-2,2.8259409999999999E-2,2.8259409999999999E-2,2.8259409999999999E-2,2.7685732282725733E-2,2.5792054565451469E-2,2.3898376848177205E-2,2.200469913090294E-2,2.5725316781810437E-2,0.1695716217058649,0.17069711598142598,0.15662349053326893,0.14254986508511189,0.12847623963695484,0.16290625865214753,0.15917620966408877,0.15648866067603001,0.36057028872244823,1.4229173555437704,3.2651073830279129,4.5545527750481574,5.6485920860544123,6.6802932657057097]
[{"$f":"ROW()","v":196},"Compressor stations",null,0,0.72660780749999998,1.4471605499375,{"$f":"F271","v":2.1616582273125},2.8701008396250001,4.8625587218749997,6.8382109529374997,8.7970575328125005,10.739098461500001,10.810018864000002,10.879586239270836,{"$f":"N271","v":10.947800587312502},11.014661908125001,13.368121726708335,15.701162255354168,18.013783494062501,20.305985442833332,21.145672244166665,21.976873887708333,22.799590373458333,23.613821701416665,23.638034726583331,23.791111122985146,23.643379270622109,23.465678379494221,23.288685479601483,23.402889483241328,23.507697790413758,23.474093531118772,23.321583235356371,23.250905423741116,{"$f":"AH271","v":23.047998926273014},22.799311042952056,22.522729993778249,22.478178534604442,22.242565255430637,22.094755326256831,22.102176547083022,21.833445697909216,21.558812088735408,21.406827226071311,20.848616025479913,19.858219861257989,18.85535624891309,18.153283987883988,22.57425320668359,21.80469381686299,20.53073924634548,20.399959999693117,19.485387653092129,18.191062439023462,19.047347563852203,22.806522209275023,23.745730345517245,26.183805535455253,31.853624861490438,41.249963083841152,43.084153014370941,44.871870661567385,47.613524958763833]
[{"$f":"ROW()","v":197},"Receipt and delivery point facilities",null,0,4.0059059999999994E-2,7.9784294499999991E-2,{"$f":"F272","v":0.11917570349999998},0.158233287,0.18118407749999998,0.20393248389583332,0.22647850618749998,0.248822144375,0.26145803345833329,0.27397074981249991,{"$f":"N272","v":0.28636029343749991},0.29862666433333324,0.31336647749999991,0.3279614794791666,0.34241167027083325,0.35671704987499991,0.3619450257916666,0.36710262879166661,0.37218985887499995,0.37720671604166661,0.37370845029166661,0.3702101845416666,0.36671191879166659,0.38076732304166661,0.39095048729166659,0.50999768154166658,0.62490109579166653,0.74716429004166651,1.1397392242916664,1.2207717885416665,{"$f":"AH272","v":1.2174021927916665},1.2139039270416665,1.2104056612916665,1.2069073955416665,1.2034091297916665,1.2031300040416664,1.1996317382916664,1.1961334725416664,1.1926352067916663,1.1891369410416663,1.1425148334152111,1.0929691380300153,1.0415118418941272,1.1236418984969019,1.6063636103543091,2.0781119880323646,1.5032336078928517,1.4199417294544254,1.5411534250334962,1.876705422599696,4.8847447374140645,5.1779543702695205,5.7288036625586063,6.3590604974924085,7.6770208293898952,9.0590775874668683,9.7593925498905776,9.7602651412751378,9.3358341522422723]
[{"$f":"ROW()","v":198},"SCADA and communications",null,0,6.9851149999999992E-3,1.3853811416666665E-2,{"$f":"F273","v":2.0606089249999997E-2},2.7241948499999998E-2,2.8071861666666666E-2,2.8880181708333334E-2,2.9666908625000002E-2,3.0432042416666669E-2,4.3854603083333332E-2,5.7044253624999999E-2,{"$f":"N273","v":7.0000994041666667E-2},8.2724824333333336E-2,9.8587954500000005E-2,0.11416197104166667,0.12944687395833335,0.14444266325000002,0.25169697641666672,0.35711971533333337,0.46071088000000004,0.56247047041666665,0.57750570158333325,0.57284731828651148,0.56333253052620125,0.5526279283024027,0.59296688161511568,0.77867444826116206,0.93495519824054174,0.93363943155325479,0.95530617819930119,0.99405056817868087,{"$f":"AH273","v":0.97607727149139389},0.99357873813744035,0.95656299811682011,0.96957385809619978,1.2286669580755796,1.5214961780549594,1.7247807580343393,2.144309418013719,2.1043005779930986,2.1257907652675958,1.8837201766142337,1.7939997264162899,1.7642901852041546,1.4273603209512826,2.3996217670221185,3.6029992719621431,4.3522301025644943,3.9688701236897574,3.6487683754098601,3.8728698109644637,4.0950573949961724,3.6038712442651395,3.0660956826257721,3.3927394912999769,3.3364941220679318,2.7219684283595345,2.147713859632383,1.7404932413499699,1.3402289433264043]
[{"$f":"ROW()","v":199},"Cathodic protection",null,0,0,0,{"$f":"F274","v":0},0,0,0,0,0,0,0,{"$f":"N274","v":0},0,3.9472500000000002E-3,7.8287125000000013E-3,1.1644387500000001E-2,1.5394275000000002E-2,1.5131125000000002E-2,1.4867975000000002E-2,1.4604825000000002E-2,1.4341675000000002E-2,1.4375525000000002E-2,1.4112375000000002E-2,1.3849225000000001E-2,1.3586075000000001E-2,1.3322925000000001E-2,1.3059775000000001E-2,2.1046625000000003E-2,2.0783475000000003E-2,2.0520325000000002E-2,2.0257175000000002E-2,{"$f":"AH274","v":1.9994025000000002E-2},1.9730875000000002E-2,1.9467725000000002E-2,8.4890544999999998E-2,8.6502894999999996E-2,0.132402935,0.24063421500000001,0.98025367500000016,1.1413897050000001,1.7298093750000001,1.6108984038804295,1.4038920587722479,1.1063990819552263,0.80649092842460002,0.64475410322587146,1.3000711998148575,1.1391294219760422,0.97505885618553489,0.80853085838129302,0.62856056318814701,0.52512799658072573,0.36877019448255455,0.21412849528446723,0.26861888600873762,0.27086562757398336,0.49515910584822015,0.63959092146436369,0.65788403585445865,0.60506603913344248]
[{"$f":"ROW()","v":200},"Maintenance bases and depots",null,0,1.8229499999999998E-3,3.6367852499999995E-3,{"$f":"F275","v":5.4415057499999989E-3},7.2371114999999989E-3,8.2676974999999989E-3,9.292948274999999E-3,1.0312863824999999E-2,1.1327444149999999E-2,1.1819644249999999E-2,1.2309094349999999E-2,{"$f":"N275","v":1.279579445E-2},1.327974455E-2,1.3210944650000001E-2,1.3142144750000001E-2,1.3073344850000002E-2,1.3004544950000002E-2,1.2935745050000003E-2,1.2866945150000003E-2,1.2798145250000004E-2,1.2729345350000004E-2,1.2660545450000005E-2,1.2591745550000005E-2,1.2522945650000006E-2,1.5073145750000006E-2,1.5004345850000007E-2,4.9772845950000019E-2,4.970404605000002E-2,4.963524615000002E-2,4.9566446250000021E-2,4.9497646350000021E-2,{"$f":"AH275","v":5.9894706450000022E-2},6.1486906550000026E-2,6.1418106650000026E-2,0.12262824675000002,0.13480251685000003,0.20595505695000002,0.20588625705000002,0.20581745715000002,0.20574865725000002,0.22448985735000002,0.28808366930817786,0.28296878020425797,0.277395106920172,1.3273383982933653,1.712273527153753,1.7106462438350085,1.6705904611011846,1.6305346783673607,1.6132802362265857,1.5939431291190145,1.6833840938071845,2.2366882818757459,2.7377936441442761,2.8448480064128061,2.7454733686813362,2.7445455448490108,2.8288548300991851,3.1582122056691317,3.3200221713254829]
[{"$f":"ROW()","v":201},"Other assets",null,0,0.13555803250000001,0.2677271141875,{"$f":"F276","v":0.39650724506250001},0.52189842512499995,0.56286420437499984,0.60246694406249979,0.64070664418749979,0.67758330474999984,0.74675125074999993,0.81371479906249999,{"$f":"N276","v":0.87847394968750003},0.94102870262500005,0.95890256537500007,0.97563394275000015,0.99122283475000006,1.0056692413750001,1.3715721976250002,1.7275176926250002,2.0735057263750001,2.409536298875,2.418492750125,2.534057439364787,2.5243817865943612,2.5196966818137225,2.5703769050228709,2.5511940276342657,2.499431789647907,2.439469321063795,2.4078831818819295,2.4621375002586188,{"$f":"AH276","v":2.5364477061938633},2.4119554196876622,2.3158648207400159,2.3075096917923696,2.2084214128447233,2.0599328738970768,2.1443908549494308,2.0820721960017847,1.9806626170541384,2.0925586721691252,1.729145519245282,1.0435070589076083,0.1546611135983913,-0.27819787867440549,-1.5802540387879567,1.0021822578417674,1.1297312759862752,1.0309323049807195,0.96025529536418308,1.195818276943059,1.7439583415986188,1.6226676898608505,1.6946113178592732,1.9418444255576945,2.3690391439981404,12.069533468831624,14.05727661282249,12.536076925751818,11.017799331586865]
[{"$f":"ROW()","v":202},"Equity Raising Cost",null,0,{"$f":"D277","v":0},{"$f":"E277","v":0},{"$f":"F277","v":0},{"$f":"G277","v":0},{"$f":"H277","v":0},{"$f":"I277","v":0},{"$f":"J277","v":0},{"$f":"K277","v":0},{"$f":"L277","v":0},{"$f":"M277","v":0},{"$f":"N277","v":0},{"$f":"O277","v":0},{"$f":"P277","v":0},{"$f":"Q277","v":0},{"$f":"R277","v":0},{"$f":"S277","v":0},{"$f":"T277","v":0},{"$f":"U277","v":0},{"$f":"V277","v":0},{"$f":"W277","v":0},{"$f":"X277","v":0},{"$f":"Y277","v":0},{"$f":"Z277","v":0},{"$f":"AA277","v":0},{"$f":"AB277","v":0},{"$f":"AC277","v":0},{"$f":"AD277","v":0},{"$f":"AE277","v":0},{"$f":"AF277","v":0},{"$f":"AG277","v":0},{"$f":"AH277","v":0},{"$f":"AI277","v":0},{"$f":"AJ277","v":0},{"$f":"AK277","v":0},{"$f":"AL277","v":0},{"$f":"AM277","v":0},{"$f":"AN277","v":0},{"$f":"AO277","v":0},{"$f":"AP277","v":0},{"$f":"AQ277","v":0},{"$f":"AR277","v":0},{"$f":"AS277","v":0},{"$f":"AT277","v":0},{"$f":"AU277","v":0},0,{"$f":"AW277","v":0},{"$f":"AX277","v":0},{"$f":"AY277","v":0},{"$f":"AZ277","v":0},{"$f":"BA277","v":0},{"$f":"BB277","v":2.0404799468941852E-2},{"$f":"BC277","v":1.9780626955066497E-2},{"$f":"BD277","v":1.9156454441191142E-2},{"$f":"BE277","v":1.8532281927315788E-2},1.7908109413440433E-2,0.30109228490862,0.29167328839891599,0.28225429188921197,0.27283529537950796]
[{"$f":"ROW()","v":203},"Non-depreciable assets",null,0,{"$f":"D278","v":0.36669321899785023},{"$f":"E278","v":0.36669321899785023},{"$f":"F278","v":0.34687398913043488},{"$f":"G278","v":0.34687398913043488},{"$f":"H278","v":1.1221502211956524},{"$f":"I278","v":1.0938114722945533},{"$f":"J278","v":1.0660887831521739},{"$f":"K278","v":1.0660887831521739},{"$f":"L278","v":0.43869524369565216},{"$f":"M278","v":0.41786698905279485},{"$f":"N278","v":0.39749152255434783},{"$f":"O278","v":0.39749152255434783},{"$f":"P278","v":1.8568202911956515},{"$f":"Q278","v":1.8204082448220262},{"$f":"R278","v":1.7847877646739132},{"$f":"S278","v":1.7847877646739132},{"$f":"T278","v":1.0767662054458405},{"$f":"U278","v":1.0767662054458405},{"$f":"V278","v":1.049228790943121},{"$f":"W278","v":1.049228790943121},{"$f":"X278","v":0.97932407119565212},{"$f":"Y278","v":0.95255484042642147},{"$f":"Z278","v":0.926367549456522},{"$f":"AA278","v":0.926367549456522},{"$f":"AB278","v":1.312449071195652},{"$f":"AC278","v":1.2820191261407072},{"$f":"AD278","v":1.2522507016304347},{"$f":"AE278","v":1.2522507016304347},{"$f":"AF278","v":1.316824071195652},{"$f":"AG278","v":1.28634604921763},{"$f":"AH278","v":1.2565305929347823},{"$f":"AI278","v":1.2565305929347823},{"$f":"AJ278","v":1.0743268184483994},{"$f":"AK278","v":1.0743268184483994},{"$f":"AL278","v":1.0468159190217392},{"$f":"AM278","v":1.0468159190217392},{"$f":"AN278","v":1.301574071195652},{"$f":"AO278","v":1.2712636316352124},{"$f":"AP278","v":1.241612114673913},{"$f":"AQ278","v":1.241612114673913},{"$f":"AR278","v":1.241612114673913},{"$f":"AS278","v":1.241612114673913},{"$f":"AT278","v":1.241612114673913},{"$f":"AU278","v":1.241612114673913},1.5882268887881812,{"$f":"AW278","v":1.5882268887881812},{"$f":"AX278","v":1.5882268887881812},{"$f":"AY278","v":1.5882268887881812},{"$f":"AZ278","v":1.5882268887881812},{"$f":"BA278","v":1.5882268887881812},{"$f":"BB278","v":1.5882268887881812},{"$f":"BC278","v":1.5882268887881812},{"$f":"BD278","v":1.5882268887881812},{"$f":"BE278","v":1.5882268887881812},1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812]
[{"$f":"ROW()","v":204},"Shared support assets - IOT & cyber security",null,{"$f":"C204+C219-C234+C264","v":0},{"$f":"D279","v":0},{"$f":"E279","v":0},{"$f":"F279","v":0},{"$f":"G279","v":0},{"$f":"H279","v":0},{"$f":"I279","v":0},{"$f":"J279","v":0},{"$f":"K279","v":0},{"$f":"L279","v":0},{"$f":"M279","v":0},{"$f":"N279","v":0},{"$f":"O279","v":0},{"$f":"P279","v":0},{"$f":"Q279","v":0},{"$f":"R279","v":0},{"$f":"S279","v":0},{"$f":"T279","v":0},{"$f":"U279","v":0},{"$f":"V279","v":0},{"$f":"W279","v":0},{"$f":"X279","v":0},{"$f":"Y279","v":0},{"$f":"Z279","v":0},{"$f":"AA279","v":0},{"$f":"AB279","v":0},{"$f":"AC279","v":0},{"$f":"AD279","v":0},{"$f":"AE279","v":0},{"$f":"AF279","v":0},{"$f":"AG279","v":0},{"$f":"AH279","v":0},{"$f":"AI279","v":0},{"$f":"AJ279","v":0},{"$f":"AK279","v":0},{"$f":"AL279","v":0},{"$f":"AM279","v":0},{"$f":"AN279","v":0},{"$f":"AO279","v":0},{"$f":"AP279","v":0},{"$f":"AQ279","v":0},{"$f":"AR279","v":0},{"$f":"AS279","v":0},{"$f":"AT279","v":0},{"$f":"AU279","v":0},{"$f":"AV279*$AV$15","v":0},{"$f":"AW279","v":0},{"$f":"AX279","v":0},{"$f":"AY279","v":0},{"$f":"AZ279","v":0},{"$f":"BA279","v":0},{"$f":"BB279","v":2.3257819197952223},{"$f":"BC279","v":4.6527656790697485},{"$f":"BD279","v":9.2376806790697472},{"$f":"BE279","v":15.688906760408354},{"$f":"BF279","v":22.082386721551195},{"$f":"BG279","v":18.065968463910366},{"$f":"BH279","v":13.811376316316803},{"$f":"BI279","v":9.3438643338837366},{"$f":"BJ279","v":5.9960152924999841}]
[{"$f":"ROW()","v":205},"Shared support assets (net IOT & cyber security)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92496079351535843,2.2694402988739735,5.5345502988739739,6.9322466834233145,8.3299430679726552,9.2658995863649807,10.131971285529842,10.928158165467233,11.654460226177157]
[{"$f":"ROW()","v":206},"Miscellaneous assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},"Total",null,{"$f":"SUM(D194:D206)","v":0},{"$f":"SUM(E194:E206)","v":1.2777261839978502},2.1788557742895169,3.0502627600054346,3.9315856008804344,6.7650967841123189,8.7765949831737196,10.770311238789674,12.773352180343842,12.312597639237321,12.454492125173632,12.592923141483517,12.747813366521015,16.612957209928986,18.960298750697028,21.286370370065583,23.626000981957247,24.235719519495838,25.533115050054175,26.782628599901454,28.03933499804312,28.315226610228983,28.548864726154534,28.35238124664086,28.175303102858539,28.485262115576788,28.889113407769127,29.191493266774309,29.218542016557922,29.51292868217492,29.871685931287718,29.702065201134719,29.34421728230361,28.748495904025148,28.835285960233076,28.752476967014346,28.926549843222272,29.609695401604114,30.4064845282516,30.126912807498226,30.713022151573611,29.353758642991508,27.314324339011005,25.026368994282102,24.400293771547023,29.695791365711212,36.295600688207394,35.6726057822274,35.009657658799995,33.541681464335952,32.77988274417234,40.760686189266359,48.237836423369956,57.39447307670558,69.189840909240061,85.243575477091298,104.28975943756053,106.27154218446962,103.85662961885274,102.72768291151854]
[{"$f":"ROW()","v":208},{"$f":"\"Capex ($m)\"","v":"Capex ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&TEXT(Inputs!AZ$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BA$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BB$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BC$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BD$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BE$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BF$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BG$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BH$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BI$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BJ$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BK$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BL$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BM$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BN$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"}]
[{"$f":"ROW()","v":209},"Pipeline and laterals",null,{"$f":"Inputs!G112","v":0},{"$f":"Inputs!H112","v":0},{"$f":"Inputs!I112","v":0},{"$f":"Inputs!J112","v":0},{"$f":"Inputs!K112","v":0},{"$f":"Inputs!L112","v":0},{"$f":"Inputs!M112","v":0},{"$f":"Inputs!N112","v":0},{"$f":"Inputs!O112","v":0},{"$f":"Inputs!P112","v":0},{"$f":"Inputs!Q112","v":0},{"$f":"Inputs!R112","v":0},{"$f":"Inputs!S112","v":0},{"$f":"Inputs!T112","v":0},{"$f":"Inputs!U112","v":0},{"$f":"Inputs!V112","v":0},{"$f":"Inputs!W112","v":0},{"$f":"Inputs!X112","v":0},{"$f":"Inputs!Y112","v":0},{"$f":"Inputs!Z112","v":0},{"$f":"Inputs!AA112","v":0.30112483999999995},{"$f":"Inputs!AB112","v":2.5486000000000015E-4},{"$f":"Inputs!AC112","v":4.5632000000000002E-4},{"$f":"Inputs!AD112","v":-3.3E-4},{"$f":"Inputs!AE112","v":0},{"$f":"Inputs!AF112","v":0},{"$f":"Inputs!AG112","v":0},{"$f":"Inputs!AH112","v":0},{"$f":"Inputs!AI112","v":0},{"$f":"Inputs!AJ112","v":0.28621376000000004},{"$f":"Inputs!AK112","v":0},{"$f":"Inputs!AL112","v":0},{"$f":"Inputs!AM112","v":0},{"$f":"Inputs!AN112","v":3.5510900000000002E-3},{"$f":"Inputs!AO112","v":1.002201E-2},{"$f":"Inputs!AP112","v":6.076866999999999E-2},{"$f":"Inputs!AQ112","v":1.4449199999999999E-3},{"$f":"Inputs!AR112","v":1.4230999999999998E-3},{"$f":"Inputs!AS112","v":8.5628599999999985E-3},{"$f":"Inputs!AT112","v":7.1535999999999995E-4},{"$f":"Inputs!AU112","v":-8.2936999999999997E-2},{"$f":"Inputs!AV112","v":0},{"$f":"Inputs!AW112","v":0},{"$f":"Inputs!AX112","v":2.5633E-2},{"$f":"Inputs!AY112","v":0},{"$f":"Inputs!AZ112","v":2.2215988873155439},{"$f":"Inputs!BA112","v":0.60981629491346323},{"$f":"Inputs!BB112","v":0.33577612567545934},{"$f":"Inputs!BC112","v":1.092604367543956E-3},{"$f":"Inputs!BD112","v":3.2857590361445782E-2},{"$f":"Inputs!BE112","v":0.11169337883959045},{"$f":"Inputs!BF112","v":3.395311231576182E-2},{"$f":"Inputs!BG112","v":0},{"$f":"Inputs!BH112","v":0},{"$f":"Inputs!BI112","v":0},{"$f":"Inputs!BJ112","v":0},{"$f":"Inputs!BK112","v":0},{"$f":"Inputs!BL112","v":5.0429568450537615E-2},{"$f":"Inputs!BM112","v":5.0429568450537615E-2},{"$f":"Inputs!BN112","v":0}]
[{"$f":"ROW()","v":210},"Main line valve and scraper stations",null,{"$f":"Inputs!G113","v":0},{"$f":"Inputs!H113","v":0},{"$f":"Inputs!I113","v":0},{"$f":"Inputs!J113","v":0},{"$f":"Inputs!K113","v":0},{"$f":"Inputs!L113","v":0},{"$f":"Inputs!M113","v":0},{"$f":"Inputs!N113","v":0},{"$f":"Inputs!O113","v":0},{"$f":"Inputs!P113","v":0},{"$f":"Inputs!Q113","v":0},{"$f":"Inputs!R113","v":0},{"$f":"Inputs!S113","v":0},{"$f":"Inputs!T113","v":0},{"$f":"Inputs!U113","v":0},{"$f":"Inputs!V113","v":0},{"$f":"Inputs!W113","v":0},{"$f":"Inputs!X113","v":0},{"$f":"Inputs!Y113","v":0},{"$f":"Inputs!Z113","v":0},{"$f":"Inputs!AA113","v":0},{"$f":"Inputs!AB113","v":0},{"$f":"Inputs!AC113","v":0},{"$f":"Inputs!AD113","v":0},{"$f":"Inputs!AE113","v":0},{"$f":"Inputs!AF113","v":0},{"$f":"Inputs!AG113","v":0},{"$f":"Inputs!AH113","v":0},{"$f":"Inputs!AI113","v":0},{"$f":"Inputs!AJ113","v":0},{"$f":"Inputs!AK113","v":0},{"$f":"Inputs!AL113","v":0},{"$f":"Inputs!AM113","v":0},{"$f":"Inputs!AN113","v":0},{"$f":"Inputs!AO113","v":0},{"$f":"Inputs!AP113","v":0},{"$f":"Inputs!AQ113","v":2.7114489999999998E-2},{"$f":"Inputs!AR113","v":1.1449200000000002E-3},{"$f":"Inputs!AS113","v":0},{"$f":"Inputs!AT113","v":0},{"$f":"Inputs!AU113","v":0},{"$f":"Inputs!AV113","v":0},{"$f":"Inputs!AW113","v":0},{"$f":"Inputs!AX113","v":0},{"$f":"Inputs!AY113","v":0},{"$f":"Inputs!AZ113","v":0.13782614169562857},{"$f":"Inputs!BA113","v":1.859322791975724E-3},{"$f":"Inputs!BB113","v":0},{"$f":"Inputs!BC113","v":0},{"$f":"Inputs!BD113","v":0},{"$f":"Inputs!BE113","v":0},{"$f":"Inputs!BF113","v":0},{"$f":"Inputs!BG113","v":1.0425E-3},{"$f":"Inputs!BH113","v":0.20781167703447695},{"$f":"Inputs!BI113","v":1.0660771158093809},{"$f":"Inputs!BJ113","v":1.8770159616635147},{"$f":"Inputs!BK113","v":1.3711967252412038},{"$f":"Inputs!BL113","v":1.2109495346180148},{"$f":"Inputs!BM113","v":1.1804784962793216},{"$f":"Inputs!BN113","v":0.35041694089497433}]
[{"$f":"ROW()","v":211},"Compressor stations",null,{"$f":"Inputs!G114","v":0.72660780749999998},{"$f":"Inputs!H114","v":0.72660780749999998},{"$f":"Inputs!I114","v":0.72660780749999998},{"$f":"Inputs!J114","v":0.72660780749999998},{"$f":"Inputs!K114","v":2.0166781425},{"$f":"Inputs!L114","v":2.0166781425},{"$f":"Inputs!M114","v":2.0166781425},{"$f":"Inputs!N114","v":2.0166781425},{"$f":"Inputs!O114","v":0.16236326750000002},{"$f":"Inputs!P114","v":0.16236326750000002},{"$f":"Inputs!Q114","v":0.16236326750000002},{"$f":"Inputs!R114","v":0.16236326750000002},{"$f":"Inputs!S114","v":2.4503147924999999},{"$f":"Inputs!T114","v":2.4503147924999999},{"$f":"Inputs!U114","v":2.4503147924999999},{"$f":"Inputs!V114","v":2.4503147924999999},{"$f":"Inputs!W114","v":1.0182189350000002},{"$f":"Inputs!X114","v":1.0182189350000002},{"$f":"Inputs!Y114","v":1.0182189350000002},{"$f":"Inputs!Z114","v":1.0182189350000002},{"$f":"Inputs!AA114","v":0.23668579000000001},{"$f":"Inputs!AB114","v":0.36644481000000001},{"$f":"Inputs!AC114","v":6.6532209999999994E-2},{"$f":"Inputs!AD114","v":3.7458820000000004E-2},{"$f":"Inputs!AE114","v":3.906246E-2},{"$f":"Inputs!AF114","v":0.33773978000000004},{"$f":"Inputs!AG114","v":0.33582450000000003},{"$f":"Inputs!AH114","v":0.20489235000000003},{"$f":"Inputs!AI114","v":9.3466729999999998E-2},{"$f":"Inputs!AJ114","v":0.18295022},{"$f":"Inputs!AK114","v":5.8372540000000001E-2},{"$f":"Inputs!AL114","v":2.0242159999999999E-2},{"$f":"Inputs!AM114","v":0},{"$f":"Inputs!AN114","v":0.23202958999999995},{"$f":"Inputs!AO114","v":4.0967770000000001E-2},{"$f":"Inputs!AP114","v":0.12877111999999999},{"$f":"Inputs!AQ114","v":0.28400227},{"$f":"Inputs!AR114","v":7.8502000000000016E-3},{"$f":"Inputs!AS114","v":1.9474400000000002E-3},{"$f":"Inputs!AT114","v":0},{"$f":"Inputs!AU114","v":0.36723542000000003},{"$f":"Inputs!AV114","v":4.7299999999999995E-2},{"$f":"Inputs!AW114","v":0.15055679384615381},{"$f":"Inputs!AX114","v":0.47831218461538461},{"$f":"Inputs!AY114","v":0.70310277518802988},{"$f":"Inputs!AZ114","v":-1.96940636900369E-2},{"$f":"Inputs!BA114","v":0},{"$f":"Inputs!BB114","v":1.1744560528635148},{"$f":"Inputs!BC114","v":0.39066295291489217},{"$f":"Inputs!BD114","v":0.15607355421686747},{"$f":"Inputs!BE114","v":1.928130105274924},{"$f":"Inputs!BF114","v":5.1100829139989665},{"$f":"Inputs!BG114","v":2.2966275000000005},{"$f":"Inputs!BH114","v":3.8127208344862549},{"$f":"Inputs!BI114","v":7.0464423787956907},{"$f":"Inputs!BJ114","v":11.372741806709548},{"$f":"Inputs!BK114","v":4.2128785000000004},{"$f":"Inputs!BL114","v":4.3068355},{"$f":"Inputs!BM114","v":5.4043333333333337},{"$f":"Inputs!BN114","v":3.2943333333333329}]
[{"$f":"ROW()","v":212},"Receipt and delivery point facilities",null,{"$f":"Inputs!G115","v":4.0059059999999994E-2},{"$f":"Inputs!H115","v":4.0059059999999994E-2},{"$f":"Inputs!I115","v":4.0059059999999994E-2},{"$f":"Inputs!J115","v":4.0059059999999994E-2},{"$f":"Inputs!K115","v":2.4286092499999998E-2},{"$f":"Inputs!L115","v":2.4286092499999998E-2},{"$f":"Inputs!M115","v":2.4286092499999998E-2},{"$f":"Inputs!N115","v":2.4286092499999998E-2},{"$f":"Inputs!O115","v":1.47807275E-2},{"$f":"Inputs!P115","v":1.4780727500000002E-2},{"$f":"Inputs!Q115","v":1.47807275E-2},{"$f":"Inputs!R115","v":1.4780727499999998E-2},{"$f":"Inputs!S115","v":1.73773425E-2},{"$f":"Inputs!T115","v":1.73773425E-2},{"$f":"Inputs!U115","v":1.73773425E-2},{"$f":"Inputs!V115","v":1.73773425E-2},{"$f":"Inputs!W115","v":8.4447500000000009E-3},{"$f":"Inputs!X115","v":8.4447500000000009E-3},{"$f":"Inputs!Y115","v":8.4447500000000009E-3},{"$f":"Inputs!Z115","v":8.4447500000000009E-3},{"$f":"Inputs!AA115","v":0},{"$f":"Inputs!AB115","v":0},{"$f":"Inputs!AC115","v":0},{"$f":"Inputs!AD115","v":1.7553669999999997E-2},{"$f":"Inputs!AE115","v":1.368143E-2},{"$f":"Inputs!AF115","v":0.12254546000000001},{"$f":"Inputs!AG115","v":0.11840168000000001},{"$f":"Inputs!AH115","v":0.12576145999999999},{"$f":"Inputs!AI115","v":0.39607320000000001},{"$f":"Inputs!AJ115","v":8.4530830000000015E-2},{"$f":"Inputs!AK115","v":1.2866999999999997E-4},{"$f":"Inputs!AL115","v":0},{"$f":"Inputs!AM115","v":0},{"$f":"Inputs!AN115","v":0},{"$f":"Inputs!AO115","v":0},{"$f":"Inputs!AP115","v":3.2191399999999997E-3},{"$f":"Inputs!AQ115","v":0},{"$f":"Inputs!AR115","v":0},{"$f":"Inputs!AS115","v":0},{"$f":"Inputs!AT115","v":0},{"$f":"Inputs!AU115","v":0},{"$f":"Inputs!AV115","v":0},{"$f":"Inputs!AW115","v":0},{"$f":"Inputs!AX115","v":0.1356},{"$f":"Inputs!AY115","v":0.18773527406752605},{"$f":"Inputs!AZ115","v":0.5178346238191881},{"$f":"Inputs!BA115","v":-0.49002342128181814},{"$f":"Inputs!BB115","v":1.5630804192685109E-3},{"$f":"Inputs!BC115","v":0.22413096278183325},{"$f":"Inputs!BD115","v":0.41189336488812389},{"$f":"Inputs!BE115","v":2.5873387262201364},{"$f":"Inputs!BF115","v":0.40301619082167628},{"$f":"Inputs!BG115","v":0.68492249999999999},{"$f":"Inputs!BH115","v":0.76758567633272867},{"$f":"Inputs!BI115","v":1.4552891732964128},{"$f":"Inputs!BJ115","v":1.7065777322679496},{"$f":"Inputs!BK115","v":1.0817218610236163},{"$f":"Inputs!BL115","v":0.41833688535192198},{"$f":"Inputs!BM115","v":6.9778677795607931E-3},{"$f":"Inputs!BN115","v":0}]
[{"$f":"ROW()","v":213},"SCADA and communications",null,{"$f":"Inputs!G116","v":6.9851149999999992E-3},{"$f":"Inputs!H116","v":6.9851149999999992E-3},{"$f":"Inputs!I116","v":6.9851149999999992E-3},{"$f":"Inputs!J116","v":6.9851149999999992E-3},{"$f":"Inputs!K116","v":1.2955875000000001E-3},{"$f":"Inputs!L116","v":1.2955875000000001E-3},{"$f":"Inputs!M116","v":1.2955875000000001E-3},{"$f":"Inputs!N116","v":1.2955875000000001E-3},{"$f":"Inputs!O116","v":1.39746075E-2},{"$f":"Inputs!P116","v":1.3974607500000001E-2},{"$f":"Inputs!Q116","v":1.39746075E-2},{"$f":"Inputs!R116","v":1.3974607500000001E-2},{"$f":"Inputs!S116","v":1.7346817499999997E-2},{"$f":"Inputs!T116","v":1.7346817499999997E-2},{"$f":"Inputs!U116","v":1.7346817499999997E-2},{"$f":"Inputs!V116","v":1.7346817499999997E-2},{"$f":"Inputs!W116","v":0.109894455},{"$f":"Inputs!X116","v":0.10989445499999999},{"$f":"Inputs!Y116","v":0.109894455},{"$f":"Inputs!Z116","v":0.109894455},{"$f":"Inputs!AA116","v":2.500167E-2},{"$f":"Inputs!AB116","v":5.5541100000000001E-3},{"$f":"Inputs!AC116","v":9.4376000000000008E-4},{"$f":"Inputs!AD116","v":0},{"$f":"Inputs!AE116","v":5.1289610000000006E-2},{"$f":"Inputs!AF116","v":0.20082489000000001},{"$f":"Inputs!AG116","v":0.17556474},{"$f":"Inputs!AH116","v":2.2134889999999997E-2},{"$f":"Inputs!AI116","v":4.9284069999999999E-2},{"$f":"Inputs!AJ116","v":7.0528380000000002E-2},{"$f":"Inputs!AK116","v":1.7977360000000001E-2},{"$f":"Inputs!AL116","v":5.7618789999999989E-2},{"$f":"Inputs!AM116","v":7.2682500000000004E-3},{"$f":"Inputs!AN116","v":5.7294850000000008E-2},{"$f":"Inputs!AO116","v":0.30337708999999996},{"$f":"Inputs!AP116","v":0.33711321000000005},{"$f":"Inputs!AQ116","v":0.24756857000000002},{"$f":"Inputs!AR116","v":0.46381264999999999},{"$f":"Inputs!AS116","v":4.2751500000000001E-3},{"$f":"Inputs!AT116","v":0},{"$f":"Inputs!AU116","v":6.0021060000000008E-2},{"$f":"Inputs!AV116","v":0.24413459999999992},{"$f":"Inputs!AW116","v":0.48731913999999987},{"$f":"Inputs!AX116","v":0.36361652999999994},{"$f":"Inputs!AY116","v":1.16662031528815},{"$f":"Inputs!AZ116","v":1.1215414536808117},{"$f":"Inputs!BA116","v":1.2267252320727271},{"$f":"Inputs!BB116","v":7.9104033264942045E-2},{"$f":"Inputs!BC116","v":0.131348335633029},{"$f":"Inputs!BD116","v":0.46587369191049921},{"$f":"Inputs!BE116","v":0.78883448805460765},{"$f":"Inputs!BF116","v":0.10132877692351742},{"$f":"Inputs!BG116","v":6.56775E-2},{"$f":"Inputs!BH116","v":0.93410923049084493},{"$f":"Inputs!BI116","v":0.55715867007764175},{"$f":"Inputs!BJ116","v":0.11655568288048634},{"$f":"Inputs!BK116","v":0},{"$f":"Inputs!BL116","v":0},{"$f":"Inputs!BM116","v":0},{"$f":"Inputs!BN116","v":0}]
[{"$f":"ROW()","v":214},"Cathodic protection",null,{"$f":"Inputs!G117","v":0},{"$f":"Inputs!H117","v":0},{"$f":"Inputs!I117","v":0},{"$f":"Inputs!J117","v":0},{"$f":"Inputs!K117","v":0},{"$f":"Inputs!L117","v":0},{"$f":"Inputs!M117","v":0},{"$f":"Inputs!N117","v":0},{"$f":"Inputs!O117","v":0},{"$f":"Inputs!P117","v":0},{"$f":"Inputs!Q117","v":0},{"$f":"Inputs!R117","v":0},{"$f":"Inputs!S117","v":3.9472500000000002E-3},{"$f":"Inputs!T117","v":3.9472500000000002E-3},{"$f":"Inputs!U117","v":3.9472500000000002E-3},{"$f":"Inputs!V117","v":3.9472500000000002E-3},{"$f":"Inputs!W117","v":0},{"$f":"Inputs!X117","v":0},{"$f":"Inputs!Y117","v":0},{"$f":"Inputs!Z117","v":0},{"$f":"Inputs!AA117","v":2.9700000000000001E-4},{"$f":"Inputs!AB117","v":0},{"$f":"Inputs!AC117","v":0},{"$f":"Inputs!AD117","v":0},{"$f":"Inputs!AE117","v":0},{"$f":"Inputs!AF117","v":0},{"$f":"Inputs!AG117","v":8.2500000000000004E-3},{"$f":"Inputs!AH117","v":0},{"$f":"Inputs!AI117","v":0},{"$f":"Inputs!AJ117","v":0},{"$f":"Inputs!AK117","v":0},{"$f":"Inputs!AL117","v":0},{"$f":"Inputs!AM117","v":0},{"$f":"Inputs!AN117","v":6.5685969999999996E-2},{"$f":"Inputs!AO117","v":1.8755E-3},{"$f":"Inputs!AP117","v":4.616319E-2},{"$f":"Inputs!AQ117","v":0.10849443},{"$f":"Inputs!AR117","v":0.73988261000000011},{"$f":"Inputs!AS117","v":0.16139918},{"$f":"Inputs!AT117","v":0.58868282000000005},{"$f":"Inputs!AU117","v":0},{"$f":"Inputs!AV117","v":0},{"$f":"Inputs!AW117","v":0},{"$f":"Inputs!AX117","v":0},{"$f":"Inputs!AY117","v":0},{"$f":"Inputs!AZ117","v":0},{"$f":"Inputs!BA117","v":0},{"$f":"Inputs!BB117","v":0},{"$f":"Inputs!BC117","v":0},{"$f":"Inputs!BD117","v":1.1734853700516351E-3},{"$f":"Inputs!BE117","v":0},{"$f":"Inputs!BF117","v":0},{"$f":"Inputs!BG117","v":1.0425E-3},{"$f":"Inputs!BH117","v":0.20701900000000001},{"$f":"Inputs!BI117","v":0.10387546498622248},{"$f":"Inputs!BJ117","v":0.21796383071897632},{"$f":"Inputs!BK117","v":0.18075503239942053},{"$f":"Inputs!BL117","v":6.6666666666666652E-2},{"$f":"Inputs!BM117","v":0},{"$f":"Inputs!BN117","v":1.523551916934671E-2}]
[{"$f":"ROW()","v":215},"Maintenance bases and depots",null,{"$f":"Inputs!G118","v":1.8229499999999998E-3},{"$f":"Inputs!H118","v":1.8229499999999996E-3},{"$f":"Inputs!I118","v":1.82295E-3},{"$f":"Inputs!J118","v":1.8229499999999998E-3},{"$f":"Inputs!K118","v":1.067045E-3},{"$f":"Inputs!L118","v":1.067045E-3},{"$f":"Inputs!M118","v":1.067045E-3},{"$f":"Inputs!N118","v":1.067045E-3},{"$f":"Inputs!O118","v":5.5000000000000003E-4},{"$f":"Inputs!P118","v":5.5000000000000003E-4},{"$f":"Inputs!Q118","v":5.5000000000000003E-4},{"$f":"Inputs!R118","v":5.5000000000000003E-4},{"$f":"Inputs!S118","v":0},{"$f":"Inputs!T118","v":0},{"$f":"Inputs!U118","v":0},{"$f":"Inputs!V118","v":0},{"$f":"Inputs!W118","v":0},{"$f":"Inputs!X118","v":0},{"$f":"Inputs!Y118","v":0},{"$f":"Inputs!Z118","v":0},{"$f":"Inputs!AA118","v":0},{"$f":"Inputs!AB118","v":0},{"$f":"Inputs!AC118","v":0},{"$f":"Inputs!AD118","v":2.6190000000000002E-3},{"$f":"Inputs!AE118","v":0},{"$f":"Inputs!AF118","v":3.4837300000000009E-2},{"$f":"Inputs!AG118","v":0},{"$f":"Inputs!AH118","v":0},{"$f":"Inputs!AI118","v":0},{"$f":"Inputs!AJ118","v":0},{"$f":"Inputs!AK118","v":1.046586E-2},{"$f":"Inputs!AL118","v":1.6609999999999999E-3},{"$f":"Inputs!AM118","v":0},{"$f":"Inputs!AN118","v":6.127893999999999E-2},{"$f":"Inputs!AO118","v":1.2243069999999998E-2},{"$f":"Inputs!AP118","v":7.1221339999999994E-2},{"$f":"Inputs!AQ118","v":0},{"$f":"Inputs!AR118","v":0},{"$f":"Inputs!AS118","v":0},{"$f":"Inputs!AT118","v":1.881E-2},{"$f":"Inputs!AU118","v":6.8273239999999999E-2},{"$f":"Inputs!AV118","v":0},{"$f":"Inputs!AW118","v":0},{"$f":"Inputs!AX118","v":1.056},{"$f":"Inputs!AY118","v":1.781308687307568E-2},{"$f":"Inputs!AZ118","v":3.1222002543571124E-2},{"$f":"Inputs!BA118","v":0},{"$f":"Inputs!BB118","v":0},{"$f":"Inputs!BC118","v":2.280134059304904E-2},{"$f":"Inputs!BD118","v":6.5540581273494894E-2},{"$f":"Inputs!BE118","v":0.13337818295221845},{"$f":"Inputs!BF118","v":0.64849290114193814},{"$f":"Inputs!BG118","v":0.60048000000000001},{"$f":"Inputs!BH118","v":0.206429},{"$f":"Inputs!BI118","v":0},{"$f":"Inputs!BJ118","v":0},{"$f":"Inputs!BK118","v":0.1568649053675937},{"$f":"Inputs!BL118","v":0.40593517274807372},{"$f":"Inputs!BM118","v":0.24907026738047999},{"$f":"Inputs!BN118","v":0}]
[{"$f":"ROW()","v":216},"Other assets",null,{"$f":"Inputs!G119","v":0.13555803250000001},{"$f":"Inputs!H119","v":0.13555803250000001},{"$f":"Inputs!I119","v":0.13555803250000001},{"$f":"Inputs!J119","v":0.13555803250000001},{"$f":"Inputs!K119","v":5.4521582499999992E-2},{"$f":"Inputs!L119","v":5.4521582499999992E-2},{"$f":"Inputs!M119","v":5.4521582499999999E-2},{"$f":"Inputs!N119","v":5.4521582499999999E-2},{"$f":"Inputs!O119","v":8.8175907500000011E-2},{"$f":"Inputs!P119","v":8.8175907500000011E-2},{"$f":"Inputs!Q119","v":8.8175907500000011E-2},{"$f":"Inputs!R119","v":8.8175907500000011E-2},{"$f":"Inputs!S119","v":4.5699414999999979E-2},{"$f":"Inputs!T119","v":4.5699414999999979E-2},{"$f":"Inputs!U119","v":4.5699414999999979E-2},{"$f":"Inputs!V119","v":4.5699414999999979E-2},{"$f":"Inputs!W119","v":0.39829844999999997},{"$f":"Inputs!X119","v":0.39829844999999997},{"$f":"Inputs!Y119","v":0.39829844999999992},{"$f":"Inputs!Z119","v":0.39829844999999997},{"$f":"Inputs!AA119","v":8.1181790000000004E-2},{"$f":"Inputs!AB119","v":0.19462149999999998},{"$f":"Inputs!AC119","v":7.6212630000000003E-2},{"$f":"Inputs!AD119","v":8.8034650000000006E-2},{"$f":"Inputs!AE119","v":0.15023144999999999},{"$f":"Inputs!AF119","v":8.4552099999999991E-2},{"$f":"Inputs!AG119","v":5.6156489999999996E-2},{"$f":"Inputs!AH119","v":5.2140009999999994E-2},{"$f":"Inputs!AI119","v":8.4700090000000006E-2},{"$f":"Inputs!AJ119","v":0.17527503},{"$f":"Inputs!AK119","v":0.2000654},{"$f":"Inputs!AL119","v":5.9973899999999991E-3},{"$f":"Inputs!AM119","v":3.9133560000000005E-2},{"$f":"Inputs!AN119","v":0.13693153},{"$f":"Inputs!AO119","v":5.6260879999999999E-2},{"$f":"Inputs!AP119","v":1.6923119999999996E-2},{"$f":"Inputs!AQ119","v":0.25993213999999998},{"$f":"Inputs!AR119","v":0.1239055},{"$f":"Inputs!AS119","v":9.556458000000001E-2},{"$f":"Inputs!AT119","v":0.12330345000000001},{"$f":"Inputs!AU119","v":4.4697000000000001E-2},{"$f":"Inputs!AV119","v":2.3212E-2},{"$f":"Inputs!AW119","v":2.5780999999999998E-2},{"$f":"Inputs!AX119","v":0.53413231408400008},{"$f":"Inputs!AY119","v":6.0940685505921806E-2},{"$f":"Inputs!AZ119","v":8.4115654206073781E-2},{"$f":"Inputs!BA119","v":0.39810890288354883},{"$f":"Inputs!BB119","v":0.15108602788235959},{"$f":"Inputs!BC119","v":0.14576541567825174},{"$f":"Inputs!BD119","v":0.39546456970740107},{"$f":"Inputs!BE119","v":0.57769095355802047},{"$f":"Inputs!BF119","v":5.8008220263808745E-2},{"$f":"Inputs!BG119","v":0.25124249999999998},{"$f":"Inputs!BH119","v":0.42653197969999851},{"$f":"Inputs!BI119","v":0.54796014199077969},{"$f":"Inputs!BJ119","v":10.078362122883684},{"$f":"Inputs!BK119","v":3.373447154329436},{"$f":"Inputs!BL119","v":0.14869866709282389},{"$f":"Inputs!BM119","v":0.14869866709282389},{"$f":"Inputs!BN119","v":0.31345458008554056}]
[{"$f":"ROW()","v":217},"Equity Raising Cost",null,{"$f":"Inputs!G120","v":0},{"$f":"Inputs!H120","v":0},{"$f":"Inputs!I120","v":0},{"$f":"Inputs!J120","v":0},{"$f":"Inputs!K120","v":0},{"$f":"Inputs!L120","v":0},{"$f":"Inputs!M120","v":0},{"$f":"Inputs!N120","v":0},{"$f":"Inputs!O120","v":0},{"$f":"Inputs!P120","v":0},{"$f":"Inputs!Q120","v":0},{"$f":"Inputs!R120","v":0},{"$f":"Inputs!S120","v":0},{"$f":"Inputs!T120","v":0},{"$f":"Inputs!U120","v":0},{"$f":"Inputs!V120","v":0},{"$f":"Inputs!W120","v":0},{"$f":"Inputs!X120","v":0},{"$f":"Inputs!Y120","v":0},{"$f":"Inputs!Z120","v":0},{"$f":"Inputs!AA120","v":0},{"$f":"Inputs!AB120","v":0},{"$f":"Inputs!AC120","v":0},{"$f":"Inputs!AD120","v":0},{"$f":"Inputs!AE120","v":0},{"$f":"Inputs!AF120","v":0},{"$f":"Inputs!AG120","v":0},{"$f":"Inputs!AH120","v":0},{"$f":"Inputs!AI120","v":0},{"$f":"Inputs!AJ120","v":0},{"$f":"Inputs!AK120","v":0},{"$f":"Inputs!AL120","v":0},{"$f":"Inputs!AM120","v":0},{"$f":"Inputs!AN120","v":0},{"$f":"Inputs!AO120","v":0},{"$f":"Inputs!AP120","v":0},{"$f":"Inputs!AQ120","v":0},{"$f":"Inputs!AR120","v":0},{"$f":"Inputs!AS120","v":0},{"$f":"Inputs!AT120","v":0},{"$f":"Inputs!AU120","v":0},{"$f":"Inputs!AV120","v":0},{"$f":"Inputs!AW120","v":0},{"$f":"Inputs!AX120","v":0},{"$f":"Inputs!AY120","v":0},{"$f":"Inputs!AZ120","v":0},{"$f":"Inputs!BA120","v":0},{"$f":"Inputs!BB120","v":0},{"$f":"Inputs!BC120","v":0},{"$f":"Inputs!BD120","v":0},{"$f":"Inputs!BE120","v":2.0404799468941852E-2},{"$f":"Inputs!BF120","v":0},{"$f":"Inputs!BG120","v":0},{"$f":"Inputs!BH120","v":0},{"$f":"Inputs!BI120","v":0},{"$f":"Inputs!BJ120","v":0.28381691768828243},{"$f":"Inputs!BK120","v":0},{"$f":"Inputs!BL120","v":0},{"$f":"Inputs!BM120","v":0},{"$f":"Inputs!BN120","v":0}]
[{"$f":"ROW()","v":218},"Non-depreciable assets",null,{"$f":"Inputs!G121","v":0.36669321899785023},{"$f":"Inputs!H121","v":0},{"$f":"Inputs!I121","v":-1.9819229867415356E-2},{"$f":"Inputs!J121","v":0},{"$f":"Inputs!K121","v":0.77527623206521756},{"$f":"Inputs!L121","v":-2.8338748901099109E-2},{"$f":"Inputs!M121","v":-2.7722689142379409E-2},{"$f":"Inputs!N121","v":0},{"$f":"Inputs!O121","v":-0.62739353945652176},{"$f":"Inputs!P121","v":-2.0828254642857313E-2},{"$f":"Inputs!Q121","v":-2.0375466498447015E-2},{"$f":"Inputs!R121","v":0},{"$f":"Inputs!S121","v":1.4593287686413037},{"$f":"Inputs!T121","v":-3.6412046373625273E-2},{"$f":"Inputs!U121","v":-3.5620480148113032E-2},{"$f":"Inputs!V121","v":0},{"$f":"Inputs!W121","v":-0.70802155922807275},{"$f":"Inputs!X121","v":0},{"$f":"Inputs!Y121","v":-2.7537414502719407E-2},{"$f":"Inputs!Z121","v":0},{"$f":"Inputs!AA121","v":-6.9904719747468924E-2},{"$f":"Inputs!AB121","v":-2.6769230769230656E-2},{"$f":"Inputs!AC121","v":-2.6187290969899468E-2},{"$f":"Inputs!AD121","v":0},{"$f":"Inputs!AE121","v":0.38608152173913007},{"$f":"Inputs!AF121","v":-3.0429945054944785E-2},{"$f":"Inputs!AG121","v":-2.9768424510272506E-2},{"$f":"Inputs!AH121","v":0},{"$f":"Inputs!AI121","v":6.4573369565217309E-2},{"$f":"Inputs!AJ121","v":-3.0478021978022074E-2},{"$f":"Inputs!AK121","v":-2.9815456282847652E-2},{"$f":"Inputs!AL121","v":0},{"$f":"Inputs!AM121","v":-0.18220377448638292},{"$f":"Inputs!AN121","v":0},{"$f":"Inputs!AO121","v":-2.7510899426660185E-2},{"$f":"Inputs!AP121","v":0},{"$f":"Inputs!AQ121","v":0.25475815217391284},{"$f":"Inputs!AR121","v":-3.0310439560439661E-2},{"$f":"Inputs!AS121","v":-2.9651516961299418E-2},{"$f":"Inputs!AT121","v":0},{"$f":"Inputs!AU121","v":0},{"$f":"Inputs!AV121","v":0},{"$f":"Inputs!AW121","v":0},{"$f":"Inputs!AX121","v":0},{"$f":"Inputs!AY121","v":0},{"$f":"Inputs!AZ121","v":0},{"$f":"Inputs!BA121","v":0},{"$f":"Inputs!BB121","v":0},{"$f":"Inputs!BC121","v":0},{"$f":"Inputs!BD121","v":0},{"$f":"Inputs!BE121","v":0},{"$f":"Inputs!BF121","v":0},{"$f":"Inputs!BG121","v":0},{"$f":"Inputs!BH121","v":0},{"$f":"Inputs!BI121","v":0},{"$f":"Inputs!BJ121","v":0},{"$f":"Inputs!BK121","v":0},{"$f":"Inputs!BL121","v":0},{"$f":"Inputs!BM121","v":0},{"$f":"Inputs!BN121","v":0}]
[{"$f":"ROW()","v":219},"Shared support assets - IOT & cyber security",null,{"$f":"Inputs!G122","v":0},{"$f":"Inputs!H122","v":0},{"$f":"Inputs!I122","v":0},{"$f":"Inputs!J122","v":0},{"$f":"Inputs!K122","v":0},{"$f":"Inputs!L122","v":0},{"$f":"Inputs!M122","v":0},{"$f":"Inputs!N122","v":0},{"$f":"Inputs!O122","v":0},{"$f":"Inputs!P122","v":0},{"$f":"Inputs!Q122","v":0},{"$f":"Inputs!R122","v":0},{"$f":"Inputs!S122","v":0},{"$f":"Inputs!T122","v":0},{"$f":"Inputs!U122","v":0},{"$f":"Inputs!V122","v":0},{"$f":"Inputs!W122","v":0},{"$f":"Inputs!X122","v":0},{"$f":"Inputs!Y122","v":0},{"$f":"Inputs!Z122","v":0},{"$f":"Inputs!AA122","v":0},{"$f":"Inputs!AB122","v":0},{"$f":"Inputs!AC122","v":0},{"$f":"Inputs!AD122","v":0},{"$f":"Inputs!AE122","v":0},{"$f":"Inputs!AF122","v":0},{"$f":"Inputs!AG122","v":0},{"$f":"Inputs!AH122","v":0},{"$f":"Inputs!AI122","v":0},{"$f":"Inputs!AJ122","v":0},{"$f":"Inputs!AK122","v":0},{"$f":"Inputs!AL122","v":0},{"$f":"Inputs!AM122","v":0},{"$f":"Inputs!AN122","v":0},{"$f":"Inputs!AO122","v":0},{"$f":"Inputs!AP122","v":0},{"$f":"Inputs!AQ122","v":0},{"$f":"Inputs!AR122","v":0},{"$f":"Inputs!AS122","v":0},{"$f":"Inputs!AT122","v":0},{"$f":"Inputs!AU122","v":0},{"$f":"Inputs!AV122","v":0},{"$f":"Inputs!AW122","v":0},{"$f":"Inputs!AX122","v":0},{"$f":"Inputs!AY122","v":0},{"$f":"Inputs!AZ122","v":0},{"$f":"Inputs!BA122","v":0},{"$f":"Inputs!BB122","v":0},{"$f":"Inputs!BC122","v":0},{"$f":"Inputs!BD122","v":0},{"$f":"Inputs!BE122","v":2.3257819197952223},{"$f":"Inputs!BF122","v":2.3269837592745257},{"$f":"Inputs!BG122","v":4.5849149999999996},{"$f":"Inputs!BH122","v":6.451226081338608},{"$f":"Inputs!BI122","v":6.3934799611428392},{"$f":"Inputs!BJ122","v":3.8926630543548733},{"$f":"Inputs!BK122","v":2.1072398554778915},{"$f":"Inputs!BL122","v":1.1522761120967056},{"$f":"Inputs!BM122","v":0.97408927556536185},{"$f":"Inputs!BN122","v":0.81074900535172623}]
[{"$f":"ROW()","v":220},"Shared support assets (net IOT & cyber security)",null,{"$f":"Inputs!G123","v":0},{"$f":"Inputs!H123","v":0},{"$f":"Inputs!I123","v":0},{"$f":"Inputs!J123","v":0},{"$f":"Inputs!K123","v":0},{"$f":"Inputs!L123","v":0},{"$f":"Inputs!M123","v":0},{"$f":"Inputs!N123","v":0},{"$f":"Inputs!O123","v":0},{"$f":"Inputs!P123","v":0},{"$f":"Inputs!Q123","v":0},{"$f":"Inputs!R123","v":0},{"$f":"Inputs!S123","v":0},{"$f":"Inputs!T123","v":0},{"$f":"Inputs!U123","v":0},{"$f":"Inputs!V123","v":0},{"$f":"Inputs!W123","v":0},{"$f":"Inputs!X123","v":0},{"$f":"Inputs!Y123","v":0},{"$f":"Inputs!Z123","v":0},{"$f":"Inputs!AA123","v":0},{"$f":"Inputs!AB123","v":0},{"$f":"Inputs!AC123","v":0},{"$f":"Inputs!AD123","v":0},{"$f":"Inputs!AE123","v":0},{"$f":"Inputs!AF123","v":0},{"$f":"Inputs!AG123","v":0},{"$f":"Inputs!AH123","v":0},{"$f":"Inputs!AI123","v":0},{"$f":"Inputs!AJ123","v":0},{"$f":"Inputs!AK123","v":0},{"$f":"Inputs!AL123","v":0},{"$f":"Inputs!AM123","v":0},{"$f":"Inputs!AN123","v":0},{"$f":"Inputs!AO123","v":0},{"$f":"Inputs!AP123","v":0},{"$f":"Inputs!AQ123","v":0},{"$f":"Inputs!AR123","v":0},{"$f":"Inputs!AS123","v":0},{"$f":"Inputs!AT123","v":0},{"$f":"Inputs!AU123","v":0},{"$f":"Inputs!AV123","v":0},{"$f":"Inputs!AW123","v":0},{"$f":"Inputs!AX123","v":0},{"$f":"Inputs!AY123","v":0},{"$f":"Inputs!AZ123","v":0},{"$f":"Inputs!BA123","v":0},{"$f":"Inputs!BB123","v":0},{"$f":"Inputs!BC123","v":0},{"$f":"Inputs!BD123","v":0},{"$f":"Inputs!BE123","v":0.92496079351535843},{"$f":"Inputs!BF123","v":1.3444795053586149},{"$f":"Inputs!BG123","v":3.2651100000000004},{"$f":"Inputs!BH123","v":1.3976963845493406},{"$f":"Inputs!BI123","v":1.3976963845493406},{"$f":"Inputs!BJ123","v":1.3976963845493406},{"$f":"Inputs!BK123","v":1.3976963845493406},{"$f":"Inputs!BL123","v":1.3976963845493406},{"$f":"Inputs!BM123","v":1.3976963845493406},{"$f":"Inputs!BN123","v":1.3976963845493406}]
[{"$f":"ROW()","v":221},"Miscellaneous assets",null,{"$f":"Inputs!G124","v":0},{"$f":"Inputs!H124","v":0},{"$f":"Inputs!I124","v":0},{"$f":"Inputs!J124","v":0},{"$f":"Inputs!K124","v":0},{"$f":"Inputs!L124","v":0},{"$f":"Inputs!M124","v":0},{"$f":"Inputs!N124","v":0},{"$f":"Inputs!O124","v":0},{"$f":"Inputs!P124","v":0},{"$f":"Inputs!Q124","v":0},{"$f":"Inputs!R124","v":0},{"$f":"Inputs!S124","v":0},{"$f":"Inputs!T124","v":0},{"$f":"Inputs!U124","v":0},{"$f":"Inputs!V124","v":0},{"$f":"Inputs!W124","v":0},{"$f":"Inputs!X124","v":0},{"$f":"Inputs!Y124","v":0},{"$f":"Inputs!Z124","v":0},{"$f":"Inputs!AA124","v":0},{"$f":"Inputs!AB124","v":0},{"$f":"Inputs!AC124","v":0},{"$f":"Inputs!AD124","v":0},{"$f":"Inputs!AE124","v":0},{"$f":"Inputs!AF124","v":0},{"$f":"Inputs!AG124","v":0},{"$f":"Inputs!AH124","v":0},{"$f":"Inputs!AI124","v":0},{"$f":"Inputs!AJ124","v":0},{"$f":"Inputs!AK124","v":0},{"$f":"Inputs!AL124","v":0},{"$f":"Inputs!AM124","v":0},{"$f":"Inputs!AN124","v":0},{"$f":"Inputs!AO124","v":0},{"$f":"Inputs!AP124","v":0},{"$f":"Inputs!AQ124","v":0},{"$f":"Inputs!AR124","v":0},{"$f":"Inputs!AS124","v":0},{"$f":"Inputs!AT124","v":0},{"$f":"Inputs!AU124","v":0},{"$f":"Inputs!AV124","v":0},{"$f":"Inputs!AW124","v":0},{"$f":"Inputs!AX124","v":0},{"$f":"Inputs!AY124","v":0},{"$f":"Inputs!AZ124","v":0},{"$f":"Inputs!BA124","v":0},{"$f":"Inputs!BB124","v":0},{"$f":"Inputs!BC124","v":0},{"$f":"Inputs!BD124","v":0},{"$f":"Inputs!BE124","v":0},{"$f":"Inputs!BF124","v":0},{"$f":"Inputs!BG124","v":0},{"$f":"Inputs!BH124","v":0},{"$f":"Inputs!BI124","v":0},{"$f":"Inputs!BJ124","v":0},{"$f":"Inputs!BK124","v":0},{"$f":"Inputs!BL124","v":0},{"$f":"Inputs!BM124","v":0},{"$f":"Inputs!BN124","v":0}]
[{"$f":"ROW()","v":222},"Total",null,{"$f":"SUM(D209:D221)","v":1.2777261839978502},0.91103296499999997,0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652177,0.25901625535714273,0.25946904350155298,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076933,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999985E-2,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,4.0944446995707802,1.7464863313798968,1.7419853201055442,0.91580161196859911,1.5288768377278839,9.3982133476790199,10.026345380098808,11.751060000000001,14.411129863932253,18.56797929064831,30.943393493716655,13.881800418388501,9.1578244915740861,9.4117738604307597,{"$f":"SUM(BK209:BK221)","v":6.1818857633842619}]
[{"$f":"ROW()","v":223},{"$f":"\"Total Capex Depreciation ($m)\"","v":"Total Capex Depreciation ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"AW$208","v":"$ 31/12/2023"},{"$f":"AX$208","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023"]
[{"$f":"ROW()","v":224},"Pipeline and laterals",null,{"$f":"SUM(D332,D408,D484,D560,D636,D712,D788,D864,D940,D1016,D1092,D1168,D1244,D1320,D1396,D1472,D1548,D1624,D1700,D1776,D1852,D1928,D2004,D2080,D2156,D2232,D2308,D2384,D2460,D2536,D2612,D2688,D2764,D2840,D2916,D2992,D3068,D3144,D3220,D3296,D3372,D3448,D3524,D3600,D3676,D3752,D3828,D3904,D3980,D4056,D4132,D4208,D4284,D4360,D4436,D4512,D4588,D4664,D4740,D4816)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ332,AJ408,AJ484,AJ560,AJ636,AJ712,AJ788,AJ864,AJ940,AJ1016,AJ1092,AJ1168,AJ1244,AJ1320,AJ1396,AJ1472,AJ1548,AJ1624,AJ1700,AJ1776,AJ1852,AJ1928,AJ2004,AJ2080,AJ2156,AJ2232,AJ2308,AJ2384,AJ2460,AJ2536,AJ2612,AJ2688,AJ2764,AJ2840,AJ2916,AJ2992,AJ3068,AJ3144,AJ3220,AJ3296,AJ3372,AJ3448,AJ3524,AJ3600,AJ3676,AJ3752,AJ3828,AJ3904,AJ3980,AJ4056,AJ4132,AJ4208,AJ4284,AJ4360,AJ4436,AJ4512,AJ4588,AJ4664,AJ4740,AJ4816)","v":0},0,0,0,0,0,0,0,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,-9.2671527559133604E-2,6.0886032686210075E-2,8.4294200159291358E-2,8.7073324520071022E-2,8.7073324520071022E-2,5.7127951951414319E-2,6.0765783123241969E-2,6.0765783123241969E-2,6.0765783123241969E-2,6.0765783123241969E-2,8.645776925627939E-2,8.645776925627939E-2,8.645776925627939E-2,8.7784863162872484E-2,8.9147824472346468E-2]
[{"$f":"ROW()","v":225},"Main line valve and scraper stations",null,{"$f":"SUM(D333,D409,D485,D561,D637,D713,D789,D865,D941,D1017,D1093,D1169,D1245,D1321,D1397,D1473,D1549,D1625,D1701,D1777,D1853,D1929,D2005,D2081,D2157,D2233,D2309,D2385,D2461,D2537,D2613,D2689,D2765,D2841,D2917,D2993,D3069,D3145,D3221,D3297,D3373,D3449,D3525,D3601,D3677,D3753,D3829,D3905,D3981,D4057,D4133,D4209,D4285,D4361,D4437,D4513,D4589,D4665,D4741,D4817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ333,AJ409,AJ485,AJ561,AJ637,AJ713,AJ789,AJ865,AJ941,AJ1017,AJ1093,AJ1169,AJ1245,AJ1321,AJ1397,AJ1473,AJ1549,AJ1625,AJ1701,AJ1777,AJ1853,AJ1929,AJ2005,AJ2081,AJ2157,AJ2233,AJ2309,AJ2385,AJ2461,AJ2537,AJ2613,AJ2689,AJ2765,AJ2841,AJ2917,AJ2993,AJ3069,AJ3145,AJ3221,AJ3297,AJ3373,AJ3449,AJ3525,AJ3601,AJ3677,AJ3753,AJ3829,AJ3905,AJ3981,AJ4057,AJ4133,AJ4209,AJ4285,AJ4361,AJ4437,AJ4513,AJ4589,AJ4665,AJ4741,AJ4817)","v":0},0,0,0,0,0,0,0,5.7367771727426546E-4,1.8936777172742655E-3,1.8936777172742655E-3,1.8936777172742655E-3,1.8936777172742657E-3,-6.0201632284258774E-3,7.3382851641464884E-4,1.4073625448157035E-2,1.4073625448157035E-2,1.4073625448157039E-2,-3.4430019015192694E-2,3.7300489880587491E-3,3.7300489880587491E-3,3.7300489880587491E-3,3.7300489880587491E-3,3.4825934179372353E-2,8.1751333220960218E-2,0.11691022361176032,0.14877731662802385,0.18068214085178932]
[{"$f":"ROW()","v":226},"Compressor stations",null,{"$f":"SUM(D334,D410,D486,D562,D638,D714,D790,D866,D942,D1018,D1094,D1170,D1246,D1322,D1398,D1474,D1550,D1626,D1702,D1778,D1854,D1930,D2006,D2082,D2158,D2234,D2310,D2386,D2462,D2538,D2614,D2690,D2766,D2842,D2918,D2994,D3070,D3146,D3222,D3298,D3374,D3450,D3526,D3602,D3678,D3754,D3830,D3906,D3982,D4058,D4134,D4210,D4286,D4362,D4438,D4514,D4590,D4666,D4742,D4818)","v":0},6.0550650625000001E-3,1.2110130125E-2,1.81651951875E-2,2.422026025E-2,4.10259114375E-2,5.7831562624999999E-2,7.4637213812499992E-2,9.1442864999999984E-2,9.2795892229166649E-2,9.4148919458333313E-2,9.5501946687499978E-2,9.6854973916666642E-2,0.11727426385416664,0.13769355379166665,0.15811284372916665,0.17853213366666665,0.18701729145833332,0.19550244924999999,0.20398760704166666,0.21247276483333333,0.21336841359818484,0.2142640623630363,0.21515971112788781,0.21605535989273927,0.22353577636015479,0.2310161928275703,0.23849660929498581,0.24597702576240132,0.25362803161525294,0.26127903746810455,0.26893004332095616,{"$f":"SUM(AJ334,AJ410,AJ486,AJ562,AJ638,AJ714,AJ790,AJ866,AJ942,AJ1018,AJ1094,AJ1170,AJ1246,AJ1322,AJ1398,AJ1474,AJ1550,AJ1626,AJ1702,AJ1778,AJ1854,AJ1930,AJ2006,AJ2082,AJ2158,AJ2234,AJ2310,AJ2386,AJ2462,AJ2538,AJ2614,AJ2690,AJ2766,AJ2842,AJ2918,AJ2994,AJ3070,AJ3146,AJ3222,AJ3298,AJ3374,AJ3450,AJ3526,AJ3602,AJ3678,AJ3754,AJ3830,AJ3906,AJ3982,AJ4058,AJ4134,AJ4210,AJ4286,AJ4362,AJ4438,AJ4514,AJ4590,AJ4666,AJ4742,AJ4818)","v":0.27658104917380777},0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.92544662059139671,1.0376961642219249,1.1534204061910533,1.1803844456444847,1.2087405363288564,0.74986532613056367,1.2739545705175106,1.30523529951588,1.30523529951588,1.313079378024181,1.0718449804461829,1.3509082685761453,1.3574193637577776,1.3746456445482491,1.3766230527605072,1.9764035843588375,2.3786885694702167,2.5191178528035501,2.6626790361368831,2.8428234805813282]
[{"$f":"ROW()","v":227},"Receipt and delivery point facilities",null,{"$f":"SUM(D335,D411,D487,D563,D639,D715,D791,D867,D943,D1019,D1095,D1171,D1247,D1323,D1399,D1475,D1551,D1627,D1703,D1779,D1855,D1931,D2007,D2083,D2159,D2235,D2311,D2387,D2463,D2539,D2615,D2691,D2767,D2843,D2919,D2995,D3071,D3147,D3223,D3299,D3375,D3451,D3527,D3603,D3679,D3755,D3831,D3907,D3983,D4059,D4135,D4211,D4287,D4363,D4439,D4515,D4591,D4667,D4743,D4819)","v":0},3.338255E-4,6.6765100000000001E-4,1.0014765E-3,1.335302E-3,1.5376861041666667E-3,1.7400702083333335E-3,1.9424543125000002E-3,2.1448384166666669E-3,2.2680111458333336E-3,2.3911838750000003E-3,2.5143566041666669E-3,2.6375293333333336E-3,2.7823405208333334E-3,2.9271517083333332E-3,3.071962895833333E-3,3.2167740833333328E-3,3.2871469999999994E-3,3.357519916666666E-3,3.4278928333333326E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,{"$f":"SUM(AJ335,AJ411,AJ487,AJ563,AJ639,AJ715,AJ791,AJ867,AJ943,AJ1019,AJ1095,AJ1171,AJ1247,AJ1323,AJ1399,AJ1475,AJ1551,AJ1627,AJ1703,AJ1779,AJ1855,AJ1931,AJ2007,AJ2083,AJ2159,AJ2235,AJ2311,AJ2387,AJ2463,AJ2539,AJ2615,AJ2691,AJ2767,AJ2843,AJ2919,AJ2995,AJ3071,AJ3147,AJ3223,AJ3299,AJ3375,AJ3451,AJ3527,AJ3603,AJ3679,AJ3755,AJ3831,AJ3907,AJ3983,AJ4059,AJ4135,AJ4211,AJ4287,AJ4363,AJ4439,AJ4515,AJ4591,AJ4667,AJ4743,AJ4819)","v":3.4982657499999991E-3},3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,4.6622107626455349E-2,4.9545695385195737E-2,5.1457296135888023E-2,5.3469943397225314E-2,5.5586496013783286E-2,4.6086246141132596E-2,8.485495885769484E-2,8.485495885769484E-2,0.10291926720276265,0.11588851421973444,-0.42070058859423243,0.10980655796622087,0.13407320771091424,0.13732884139892626,0.13732884139892623,0.32452097419097659,0.38140689859990828,0.41746429396736218,0.43140885681242624,0.43164145240507829]
[{"$f":"ROW()","v":228},"SCADA and communications",null,{"$f":"SUM(D336,D412,D488,D564,D640,D716,D792,D868,D944,D1020,D1096,D1172,D1248,D1324,D1400,D1476,D1552,D1628,D1704,D1780,D1856,D1932,D2008,D2084,D2160,D2236,D2312,D2388,D2464,D2540,D2616,D2692,D2768,D2844,D2920,D2996,D3072,D3148,D3224,D3300,D3376,D3452,D3528,D3604,D3680,D3756,D3832,D3908,D3984,D4060,D4136,D4212,D4288,D4364,D4440,D4516,D4592,D4668,D4744,D4820)","v":0},1.1641858333333331E-4,2.3283716666666661E-4,3.4925574999999996E-4,4.6567433333333323E-4,4.8726745833333325E-4,5.0886058333333333E-4,5.3045370833333335E-4,5.5204683333333327E-4,7.8495695833333322E-4,1.0178670833333333E-3,1.2507772083333334E-3,1.4836873333333332E-3,1.7728009583333332E-3,2.0619145833333332E-3,2.351028208333333E-3,2.6401418333333333E-3,4.471716083333333E-3,6.3032903333333345E-3,8.1348645833333334E-3,9.966438833333334E-3,1.021249329682174E-2,1.0458547760310143E-2,1.070460222379855E-2,1.0950656687286956E-2,1.5117323353953625E-2,1.9283990020620291E-2,2.3450656687286953E-2,2.7617323353953619E-2,3.1783990020620288E-2,3.5950656687286961E-2,4.011732335395362E-2,{"$f":"SUM(AJ336,AJ412,AJ488,AJ564,AJ640,AJ716,AJ792,AJ868,AJ944,AJ1020,AJ1096,AJ1172,AJ1248,AJ1324,AJ1400,AJ1476,AJ1552,AJ1628,AJ1704,AJ1780,AJ1856,AJ1932,AJ2008,AJ2084,AJ2160,AJ2236,AJ2312,AJ2388,AJ2464,AJ2540,AJ2616,AJ2692,AJ2768,AJ2844,AJ2920,AJ2996,AJ3072,AJ3148,AJ3224,AJ3300,AJ3376,AJ3452,AJ3528,AJ3604,AJ3680,AJ3756,AJ3832,AJ3908,AJ3984,AJ4060,AJ4136,AJ4212,AJ4288,AJ4364,AJ4440,AJ4516,AJ4592,AJ4668,AJ4744,AJ4820)","v":4.4283990020620285E-2},4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620292E-2,4.4283990020620285E-2,4.4283990020620292E-2,0.30209164865336197,0.33385505019794359,0.51702868121213508,0.70054639425287191,0.71805253201046526,-8.1836051259213116E-2,0.47749440147037581,0.46246401213967891,0.45145008391292657,0.31134425356353407,0.56664690402289886,0.59251492765455005,0.60345306163936752,0.60746542181664021,0.61340403930968679,0.73108137658888361,0.5742545687271513,0.40722061828241313,0.40026429802356545,0.38597080235484132]
[{"$f":"ROW()","v":229},"Cathodic protection",null,{"$f":"SUM(D337,D413,D489,D565,D641,D717,D793,D869,D945,D1021,D1097,D1173,D1249,D1325,D1401,D1477,D1553,D1629,D1705,D1781,D1857,D1933,D2009,D2085,D2161,D2237,D2313,D2389,D2465,D2541,D2617,D2693,D2769,D2845,D2921,D2997,D3073,D3149,D3225,D3301,D3377,D3453,D3529,D3605,D3681,D3757,D3833,D3909,D3985,D4061,D4137,D4213,D4289,D4365,D4441,D4517,D4593,D4669,D4745,D4821)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.5787500000000007E-5,1.3157500000000001E-4,1.9736250000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,{"$f":"SUM(AJ337,AJ413,AJ489,AJ565,AJ641,AJ717,AJ793,AJ869,AJ945,AJ1021,AJ1097,AJ1173,AJ1249,AJ1325,AJ1401,AJ1477,AJ1553,AJ1629,AJ1705,AJ1781,AJ1857,AJ1933,AJ2009,AJ2085,AJ2161,AJ2237,AJ2313,AJ2389,AJ2465,AJ2541,AJ2617,AJ2693,AJ2769,AJ2845,AJ2921,AJ2997,AJ3073,AJ3149,AJ3225,AJ3301,AJ3377,AJ3453,AJ3529,AJ3605,AJ3681,AJ3757,AJ3833,AJ3909,AJ3985,AJ4061,AJ4137,AJ4213,AJ4289,AJ4365,AJ4441,AJ4517,AJ4593,AJ4669,AJ4745,AJ4821)","v":2.6315000000000003E-4},2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,0.11891097111957066,0.20700634510818161,0.29749297681702153,0.29990815353062633,0.30244801667049581,-0.65531709658898618,0.16094177783881544,0.16407056579050724,0.16652799780424188,0.1681943854415644,0.10343256660742127,0.15635780209817116,0.15568419919808732,0.15252860927572962,0.10162872342097672,-6.329647555260498E-3,3.632321678327699E-2,4.8373552276571696E-2,5.2817996721016142E-2,5.2817996721016142E-2]
[{"$f":"ROW()","v":230},"Maintenance bases and depots",null,{"$f":"SUM(D338,D414,D490,D566,D642,D718,D794,D870,D946,D1022,D1098,D1174,D1250,D1326,D1402,D1478,D1554,D1630,D1706,D1782,D1858,D1934,D2010,D2086,D2162,D2238,D2314,D2390,D2466,D2542,D2618,D2694,D2770,D2846,D2922,D2998,D3074,D3150,D3226,D3302,D3378,D3454,D3530,D3606,D3682,D3758,D3834,D3910,D3986,D4062,D4138,D4214,D4290,D4366,D4442,D4518,D4594,D4670,D4746,D4822)","v":0},9.1147499999999994E-6,1.8229499999999999E-5,2.7344249999999998E-5,3.6458999999999998E-5,4.1794224999999995E-5,4.7129449999999993E-5,5.2464674999999991E-5,5.7799899999999988E-5,6.0549899999999988E-5,6.3299899999999987E-5,6.6049899999999986E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,{"$f":"SUM(AJ338,AJ414,AJ490,AJ566,AJ642,AJ718,AJ794,AJ870,AJ946,AJ1022,AJ1098,AJ1174,AJ1250,AJ1326,AJ1402,AJ1478,AJ1554,AJ1630,AJ1706,AJ1782,AJ1858,AJ1934,AJ2010,AJ2086,AJ2162,AJ2238,AJ2314,AJ2390,AJ2466,AJ2542,AJ2618,AJ2694,AJ2770,AJ2846,AJ2922,AJ2998,AJ3074,AJ3150,AJ3226,AJ3302,AJ3378,AJ3454,AJ3530,AJ3606,AJ3682,AJ3758,AJ3834,AJ3910,AJ3986,AJ4062,AJ4138,AJ4214,AJ4290,AJ4366,AJ4442,AJ4518,AJ4594,AJ4670,AJ4746,AJ4822)","v":6.8799899999999985E-5},6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,4.6794280418221632E-3,5.1148891039198563E-3,5.5736732840860033E-3,6.0567086268069545E-3,6.5646812547808684E-3,3.2849285862315739E-2,4.005578273382384E-2,4.005578273382384E-2,4.005578273382384E-2,4.005578273382384E-2,4.3937218264048589E-2,9.518871307337666E-2,9.9374637731469942E-2,9.9374637731469942E-2,9.9374637731469942E-2,9.2782383232554826E-4,7.2555620117419367E-2,7.6577797178126877E-2,8.7260301724128825E-2,9.3991930572249874E-2]
[{"$f":"ROW()","v":231},"Other assets",null,{"$f":"SUM(D339,D415,D491,D567,D643,D719,D795,D871,D947,D1023,D1099,D1175,D1251,D1327,D1403,D1479,D1555,D1631,D1707,D1783,D1859,D1935,D2011,D2087,D2163,D2239,D2315,D2391,D2467,D2543,D2619,D2695,D2771,D2847,D2923,D2999,D3075,D3151,D3227,D3303,D3379,D3455,D3531,D3607,D3683,D3759,D3835,D3911,D3987,D4063,D4139,D4215,D4291,D4367,D4443,D4519,D4595,D4671,D4747,D4823)","v":0},3.3889508124999995E-3,6.777901624999999E-3,1.0166852437499999E-2,1.3555803249999998E-2,1.4918842812499996E-2,1.6281882374999997E-2,1.7644921937500002E-2,1.90079615E-2,2.1212359187500002E-2,2.3416756875E-2,2.5621154562499998E-2,2.7825552249999996E-2,2.8968037624999998E-2,3.0110523E-2,3.1253008375000002E-2,3.2395493750000004E-2,4.2352955000000005E-2,5.2310416250000005E-2,6.2267877500000006E-2,7.2225338750000007E-2,7.9056810760212926E-2,8.5888282770425844E-2,9.2719754780638763E-2,9.9551226790851682E-2,0.10373497738860513,0.10791872798635857,0.11210247858411201,0.11628622918186546,0.12102071162331066,0.12575519406475585,0.13048967650620105,{"$f":"SUM(AJ339,AJ415,AJ491,AJ567,AJ643,AJ719,AJ795,AJ871,AJ947,AJ1023,AJ1099,AJ1175,AJ1251,AJ1327,AJ1403,AJ1479,AJ1555,AJ1631,AJ1707,AJ1783,AJ1859,AJ1935,AJ2011,AJ2087,AJ2163,AJ2239,AJ2315,AJ2391,AJ2467,AJ2543,AJ2619,AJ2695,AJ2771,AJ2847,AJ2923,AJ2999,AJ3075,AJ3151,AJ3227,AJ3303,AJ3379,AJ3455,AJ3531,AJ3607,AJ3683,AJ3759,AJ3835,AJ3911,AJ3987,AJ4063,AJ4139,AJ4215,AJ4291,AJ4367,AJ4443,AJ4519,AJ4595,AJ4671,AJ4747,AJ4823)","v":0.13522415894764625},0.14528665894764625,0.15534915894764625,0.16541165894764626,0.17547415894764626,0.18622415894764627,0.19697415894764628,0.20772415894764629,0.40811015292384334,0.70885046033767374,0.91462694530921707,0.96699130635679686,1.0181220669815334,-2.4983206424236504,0.27055988473904125,0.24988499888791518,0.21644242529478816,0.17986431701582192,2.9550888902460583E-2,0.17929887200157721,0.17929887200157726,0.17929887200157726,0.12076542355033373,0.37786779805020104,1.3857040103385696,1.6698983541634946,1.6669762612577759,1.6659972068187745]
[{"$f":"ROW()","v":232},"Equity Raising Cost",null,{"$f":"SUM(D340,D416,D492,D568,D644,D720,D796,D872,D948,D1024,D1100,D1176,D1252,D1328,D1404,D1480,D1556,D1632,D1708,D1784,D1860,D1936,D2012,D2088,D2164,D2240,D2316,D2392,D2468,D2544,D2620,D2696,D2772,D2848,D2924,D3000,D3076,D3152,D3228,D3304,D3380,D3456,D3532,D3608,D3684,D3760,D3836,D3912,D3988,D4064,D4140,D4216,D4292,D4368,D4444,D4520,D4596,D4672,D4748,D4824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ340,AJ416,AJ492,AJ568,AJ644,AJ720,AJ796,AJ872,AJ948,AJ1024,AJ1100,AJ1176,AJ1252,AJ1328,AJ1404,AJ1480,AJ1556,AJ1632,AJ1708,AJ1784,AJ1860,AJ1936,AJ2012,AJ2088,AJ2164,AJ2240,AJ2316,AJ2392,AJ2468,AJ2544,AJ2620,AJ2696,AJ2772,AJ2848,AJ2924,AJ3000,AJ3076,AJ3152,AJ3228,AJ3304,AJ3380,AJ3456,AJ3532,AJ3608,AJ3684,AJ3760,AJ3836,AJ3912,AJ3988,AJ4064,AJ4140,AJ4216,AJ4292,AJ4368,AJ4444,AJ4520,AJ4596,AJ4672,AJ4748,AJ4824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2417251387535436E-4,6.2417251387535447E-4,6.2417251387535447E-4,6.2417251387535447E-4,6.3274219310290362E-4,9.4189965097040123E-3,9.4189965097040106E-3,9.4189965097040106E-3,9.4189965097040106E-3]
[{"$f":"ROW()","v":233},"Non-depreciable assets",null,{"$f":"SUM(D341,D417,D493,D569,D645,D721,D797,D873,D949,D1025,D1101,D1177,D1253,D1329,D1405,D1481,D1557,D1633,D1709,D1785,D1861,D1937,D2013,D2089,D2165,D2241,D2317,D2393,D2469,D2545,D2621,D2697,D2773,D2849,D2925,D3001,D3077,D3153,D3229,D3305,D3381,D3457,D3533,D3609,D3685,D3761,D3837,D3913,D3989,D4065,D4141,D4217,D4293,D4369,D4445,D4521,D4597,D4673,D4749,D4825)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ341,AJ417,AJ493,AJ569,AJ645,AJ721,AJ797,AJ873,AJ949,AJ1025,AJ1101,AJ1177,AJ1253,AJ1329,AJ1405,AJ1481,AJ1557,AJ1633,AJ1709,AJ1785,AJ1861,AJ1937,AJ2013,AJ2089,AJ2165,AJ2241,AJ2317,AJ2393,AJ2469,AJ2545,AJ2621,AJ2697,AJ2773,AJ2849,AJ2925,AJ3001,AJ3077,AJ3153,AJ3229,AJ3305,AJ3381,AJ3457,AJ3533,AJ3609,AJ3685,AJ3761,AJ3837,AJ3913,AJ3989,AJ4065,AJ4141,AJ4217,AJ4293,AJ4369,AJ4445,AJ4521,AJ4597,AJ4673,AJ4749,AJ4825)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},"Shared support assets - IOT & cyber security",null,{"$f":"SUM(D342,D418,D494,D570,D646,D722,D798,D874,D950,D1026,D1102,D1178,D1254,D1330,D1406,D1482,D1558,D1634,D1710,D1786,D1862,D1938,D2014,D2090,D2166,D2242,D2318,D2394,D2470,D2546,D2622,D2698,D2774,D2850,D2926,D3002,D3078,D3154,D3230,D3306,D3382,D3458,D3534,D3610,D3686,D3762,D3838,D3914,D3990,D4066,D4142,D4218,D4294,D4370,D4446,D4522,D4598,D4674,D4750,D4826)","v":0},{"$f":"SUM(E342,E418,E494,E570,E646,E722,E798,E874,E950,E1026,E1102,E1178,E1254,E1330,E1406,E1482,E1558,E1634,E1710,E1786,E1862,E1938,E2014,E2090,E2166,E2242,E2318,E2394,E2470,E2546,E2622,E2698,E2774,E2850,E2926,E3002,E3078,E3154,E3230,E3306,E3382,E3458,E3534,E3610,E3686,E3762,E3838,E3914,E3990,E4066,E4142,E4218,E4294,E4370,E4446,E4522,E4598,E4674,E4750,E4826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9090813119957044,6.3618320030714566,5.6197880945297722,4.3219383169491143,2.9039496517275349]
[{"$f":"ROW()","v":235},"Shared support assets (net IOT & cyber security)",null,{"$f":"SUM(D343,D419,D495,D571,D647,D723,D799,D875,D951,D1027,D1103,D1179,D1255,D1331,D1407,D1483,D1559,D1635,D1711,D1787,D1863,D1939,D2015,D2091,D2167,D2243,D2319,D2395,D2471,D2547,D2623,D2699,D2775,D2851,D2927,D3003,D3079,D3155,D3231,D3307,D3383,D3459,D3535,D3611,D3687,D3763,D3839,D3915,D3991,D4067,D4143,D4219,D4295,D4371,D4447,D4523,D4599,D4675,D4751,D4827)","v":0},{"$f":"SUM(E343,E419,E495,E571,E647,E723,E799,E875,E951,E1027,E1103,E1179,E1255,E1331,E1407,E1483,E1559,E1635,E1711,E1787,E1863,E1939,E2015,E2091,E2167,E2243,E2319,E2395,E2471,E2547,E2623,E2699,E2775,E2851,E2927,E3003,E3079,E3155,E3231,E3307,E3383,E3459,E3535,E3611,E3687,E3763,E3839,E3915,E3991,E4067,E4143,E4219,E4295,E4371,E4447,E4523,E4599,E4675,E4751,E4827)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46173986615701429,0.53162468538448127,0.60150950461194841,0.67139432383941544,0.74127914306688236]
[{"$f":"ROW()","v":236},"Miscellaneous assets",null,{"$f":"SUM(D344,D420,D496,D572,D648,D724,D800,D876,D952,D1028,D1104,D1180,D1256,D1332,D1408,D1484,D1560,D1636,D1712,D1788,D1864,D1940,D2016,D2092,D2168,D2244,D2320,D2396,D2472,D2548,D2624,D2700,D2776,D2852,D2928,D3004,D3080,D3156,D3232,D3308,D3384,D3460,D3536,D3612,D3688,D3764,D3840,D3916,D3992,D4068,D4144,D4220,D4296,D4372,D4448,D4524,D4600,D4676,D4752,D4828)","v":0},{"$f":"SUM(E344,E420,E496,E572,E648,E724,E800,E876,E952,E1028,E1104,E1180,E1256,E1332,E1408,E1484,E1560,E1636,E1712,E1788,E1864,E1940,E2016,E2092,E2168,E2244,E2320,E2396,E2472,E2548,E2624,E2700,E2776,E2852,E2928,E3004,E3080,E3156,E3232,E3308,E3384,E3460,E3536,E3612,E3688,E3764,E3840,E3916,E3992,E4068,E4144,E4220,E4296,E4372,E4448,E4524,E4600,E4676,E4752,E4828)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":237},"Total",null,{"$f":"SUM(D224:D236)","v":0},9.9033747083333325E-3,1.9806749416666665E-2,2.9710124124999997E-2,3.961349883333333E-2,5.8011502037499996E-2,7.6409505241666661E-2,9.4807508445833327E-2,0.11320551164999999,0.11712176942083331,0.12103802719166663,0.12495428496249998,0.12887054273333332,0.1509320303583333,0.17299351798333329,0.1950550056083333,0.21711649323333332,0.23746105944166662,0.25780562564999998,0.27815019185833334,0.2984947580666667,0.30646793330521949,0.31444110854377227,0.32241428378232512,0.3303874590208779,0.34621829275271354,0.36204912648454923,0.37787996021638481,0.39371079394822039,0.41026294890918391,0.42681510387014743,0.44336725883111083,0.45991941379207435,0.46998191379207432,0.4800444137920743,0.49010691379207433,0.50016941379207436,0.51091941379207428,0.52166941379207432,0.53241941379207436,1.8165532285821062,2.3540809039804955,2.9516122785750571,3.2193692514344683,3.3215266288855716,-2.5053646229253972,2.3694812373598859,2.4049334435329484,2.3837778064326507,2.2295735809668873,1.4174099025850011,2.5491951459952178,2.59442334666437,2.6157620313977685,2.514244722797077,11.897209533247437,11.900017671479423,11.572737057190983,10.540720567764925,{"$f":"SUM(BK224:BK236)","v":9.3977206260815471}]
[{"$f":"ROW()","v":238},{"$f":"\"Capex Over Depreciation - Dollar Value ($m)\"","v":"Capex Over Depreciation - Dollar Value ($m)"}]
[{"$f":"ROW()","v":239},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D209-SUM($D332:AQ332),0)+MIN($E209-SUM($D408:AQ408),0)+MIN($F209-SUM($D484:AQ484),0)+MIN($G209-SUM($D560:AQ560),0)+MIN($H209-SUM($D636:AQ636),0)+MIN($I209-SUM($D712:AQ712),0)+MIN($J209-SUM($D788:AQ788),0)+MIN($K209-SUM($D864:AQ864),0)+MIN($L209-SUM($D940:AQ940),0)+MIN($M209-SUM($D1016:AQ1016),0)+MIN($N209-SUM($D1092:AQ1092),0)+MIN($O209-SUM($D1168:AQ1168),0)+MIN($P209-SUM($D1244:AQ1244),0)+MIN($Q209-SUM($D1320:AQ1320),0)+MIN($R209-SUM($D1396:AQ1396),0)+MIN($S209-SUM($D1472:AQ1472),0)+MIN($T209-SUM($D1548:AQ1548),0)+MIN($U209-SUM($D1624:AQ1624),0)+MIN($V209-SUM($D1700:AQ1700),0)+MIN($W209-SUM($D1776:AQ1776),0)+MIN($X209-SUM($D1852:AQ1852),0)+MIN($Y209-SUM($D1928:AQ1928),0)+MIN($Z209-SUM($D2004:AQ2004),0)+MIN($AA209-SUM($D2080:AQ2080),0)+MIN($AB209-SUM($D2156:AQ2156),0)+MIN($AC209-SUM($D2232:AQ2232),0)+MIN($AD209-SUM($D2308:AQ2308),0)+MIN($AE209-SUM($D2384:AQ2384),0)+MIN($AF209-SUM($D2460:AQ2460),0)+MIN($AG209-SUM($D2536:AQ2536),0)+MIN($AH209-SUM($D2612:AQ2612),0)+MIN($AI209-SUM($D2688:AQ2688),0)+MIN($AJ209-SUM($D2764:AQ2764),0)+MIN($AK209-SUM($D2840:AQ2840),0)+MIN($AL209-SUM($D2916:AQ2916),0)+MIN($AM209-SUM($D2992:AQ2992),0)+MIN($AN209-SUM($D3068:AQ3068),0)+MIN($AO209-SUM($D3144:AQ3144),0)+MIN($AP209-SUM($D3220:AQ3220),0)+MIN($AQ209-SUM($D3296:AQ3296),0)),\"\")","v":3.3E-4},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR209-SUM($AR3372:AV3372),0)+MIN($AS209-SUM($AR3448:AV3448),0)+MIN($AT209-SUM($AR3524:AV3524),0)+MIN($AU209-SUM($AR3600:AV3600),0)+MIN($AV209-SUM($AR3676:AV3676),0)),\"\")","v":8.2936999999999997E-2}]
[{"$f":"ROW()","v":240},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D210-SUM($D333:AQ333),0)+MIN($E210-SUM($D409:AQ409),0)+MIN($F210-SUM($D485:AQ485),0)+MIN($G210-SUM($D561:AQ561),0)+MIN($H210-SUM($D637:AQ637),0)+MIN($I210-SUM($D713:AQ713),0)+MIN($J210-SUM($D789:AQ789),0)+MIN($K210-SUM($D865:AQ865),0)+MIN($L210-SUM($D941:AQ941),0)+MIN($M210-SUM($D1017:AQ1017),0)+MIN($N210-SUM($D1093:AQ1093),0)+MIN($O210-SUM($D1169:AQ1169),0)+MIN($P210-SUM($D1245:AQ1245),0)+MIN($Q210-SUM($D1321:AQ1321),0)+MIN($R210-SUM($D1397:AQ1397),0)+MIN($S210-SUM($D1473:AQ1473),0)+MIN($T210-SUM($D1549:AQ1549),0)+MIN($U210-SUM($D1625:AQ1625),0)+MIN($V210-SUM($D1701:AQ1701),0)+MIN($W210-SUM($D1777:AQ1777),0)+MIN($X210-SUM($D1853:AQ1853),0)+MIN($Y210-SUM($D1929:AQ1929),0)+MIN($Z210-SUM($D2005:AQ2005),0)+MIN($AA210-SUM($D2081:AQ2081),0)+MIN($AB210-SUM($D2157:AQ2157),0)+MIN($AC210-SUM($D2233:AQ2233),0)+MIN($AD210-SUM($D2309:AQ2309),0)+MIN($AE210-SUM($D2385:AQ2385),0)+MIN($AF210-SUM($D2461:AQ2461),0)+MIN($AG210-SUM($D2537:AQ2537),0)+MIN($AH210-SUM($D2613:AQ2613),0)+MIN($AI210-SUM($D2689:AQ2689),0)+MIN($AJ210-SUM($D2765:AQ2765),0)+MIN($AK210-SUM($D2841:AQ2841),0)+MIN($AL210-SUM($D2917:AQ2917),0)+MIN($AM210-SUM($D2993:AQ2993),0)+MIN($AN210-SUM($D3069:AQ3069),0)+MIN($AO210-SUM($D3145:AQ3145),0)+MIN($AP210-SUM($D3221:AQ3221),0)+MIN($AQ210-SUM($D3297:AQ3297),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR210-SUM($AR3373:AV3373),0)+MIN($AS210-SUM($AR3449:AV3449),0)+MIN($AT210-SUM($AR3525:AV3525),0)+MIN($AU210-SUM($AR3601:AV3601),0)+MIN($AV210-SUM($AR3677:AV3677),0)),\"\")","v":5.28E-3}]
[{"$f":"ROW()","v":241},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D211-SUM($D334:AQ334),0)+MIN($E211-SUM($D410:AQ410),0)+MIN($F211-SUM($D486:AQ486),0)+MIN($G211-SUM($D562:AQ562),0)+MIN($H211-SUM($D638:AQ638),0)+MIN($I211-SUM($D714:AQ714),0)+MIN($J211-SUM($D790:AQ790),0)+MIN($K211-SUM($D866:AQ866),0)+MIN($L211-SUM($D942:AQ942),0)+MIN($M211-SUM($D1018:AQ1018),0)+MIN($N211-SUM($D1094:AQ1094),0)+MIN($O211-SUM($D1170:AQ1170),0)+MIN($P211-SUM($D1246:AQ1246),0)+MIN($Q211-SUM($D1322:AQ1322),0)+MIN($R211-SUM($D1398:AQ1398),0)+MIN($S211-SUM($D1474:AQ1474),0)+MIN($T211-SUM($D1550:AQ1550),0)+MIN($U211-SUM($D1626:AQ1626),0)+MIN($V211-SUM($D1702:AQ1702),0)+MIN($W211-SUM($D1778:AQ1778),0)+MIN($X211-SUM($D1854:AQ1854),0)+MIN($Y211-SUM($D1930:AQ1930),0)+MIN($Z211-SUM($D2006:AQ2006),0)+MIN($AA211-SUM($D2082:AQ2082),0)+MIN($AB211-SUM($D2158:AQ2158),0)+MIN($AC211-SUM($D2234:AQ2234),0)+MIN($AD211-SUM($D2310:AQ2310),0)+MIN($AE211-SUM($D2386:AQ2386),0)+MIN($AF211-SUM($D2462:AQ2462),0)+MIN($AG211-SUM($D2538:AQ2538),0)+MIN($AH211-SUM($D2614:AQ2614),0)+MIN($AI211-SUM($D2690:AQ2690),0)+MIN($AJ211-SUM($D2766:AQ2766),0)+MIN($AK211-SUM($D2842:AQ2842),0)+MIN($AL211-SUM($D2918:AQ2918),0)+MIN($AM211-SUM($D2994:AQ2994),0)+MIN($AN211-SUM($D3070:AQ3070),0)+MIN($AO211-SUM($D3146:AQ3146),0)+MIN($AP211-SUM($D3222:AQ3222),0)+MIN($AQ211-SUM($D3298:AQ3298),0)),\"\")","v":0.12459618650970994},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR211-SUM($AR3374:AV3374),0)+MIN($AS211-SUM($AR3450:AV3450),0)+MIN($AT211-SUM($AR3526:AV3526),0)+MIN($AU211-SUM($AR3602:AV3602),0)+MIN($AV211-SUM($AR3678:AV3678),0)),\"\")","v":0.38163548042949802}]
[{"$f":"ROW()","v":242},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D212-SUM($D335:AQ335),0)+MIN($E212-SUM($D411:AQ411),0)+MIN($F212-SUM($D487:AQ487),0)+MIN($G212-SUM($D563:AQ563),0)+MIN($H212-SUM($D639:AQ639),0)+MIN($I212-SUM($D715:AQ715),0)+MIN($J212-SUM($D791:AQ791),0)+MIN($K212-SUM($D867:AQ867),0)+MIN($L212-SUM($D943:AQ943),0)+MIN($M212-SUM($D1019:AQ1019),0)+MIN($N212-SUM($D1095:AQ1095),0)+MIN($O212-SUM($D1171:AQ1171),0)+MIN($P212-SUM($D1247:AQ1247),0)+MIN($Q212-SUM($D1323:AQ1323),0)+MIN($R212-SUM($D1399:AQ1399),0)+MIN($S212-SUM($D1475:AQ1475),0)+MIN($T212-SUM($D1551:AQ1551),0)+MIN($U212-SUM($D1627:AQ1627),0)+MIN($V212-SUM($D1703:AQ1703),0)+MIN($W212-SUM($D1779:AQ1779),0)+MIN($X212-SUM($D1855:AQ1855),0)+MIN($Y212-SUM($D1931:AQ1931),0)+MIN($Z212-SUM($D2007:AQ2007),0)+MIN($AA212-SUM($D2083:AQ2083),0)+MIN($AB212-SUM($D2159:AQ2159),0)+MIN($AC212-SUM($D2235:AQ2235),0)+MIN($AD212-SUM($D2311:AQ2311),0)+MIN($AE212-SUM($D2387:AQ2387),0)+MIN($AF212-SUM($D2463:AQ2463),0)+MIN($AG212-SUM($D2539:AQ2539),0)+MIN($AH212-SUM($D2615:AQ2615),0)+MIN($AI212-SUM($D2691:AQ2691),0)+MIN($AJ212-SUM($D2767:AQ2767),0)+MIN($AK212-SUM($D2843:AQ2843),0)+MIN($AL212-SUM($D2919:AQ2919),0)+MIN($AM212-SUM($D2995:AQ2995),0)+MIN($AN212-SUM($D3071:AQ3071),0)+MIN($AO212-SUM($D3147:AQ3147),0)+MIN($AP212-SUM($D3223:AQ3223),0)+MIN($AQ212-SUM($D3299:AQ3299),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR212-SUM($AR3375:AV3375),0)+MIN($AS212-SUM($AR3451:AV3451),0)+MIN($AT212-SUM($AR3527:AV3527),0)+MIN($AU212-SUM($AR3603:AV3603),0)+MIN($AV212-SUM($AR3679:AV3679),0)),\"\")","v":2.1454447809712986E-2}]
[{"$f":"ROW()","v":243},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D213-SUM($D336:AQ336),0)+MIN($E213-SUM($D412:AQ412),0)+MIN($F213-SUM($D488:AQ488),0)+MIN($G213-SUM($D564:AQ564),0)+MIN($H213-SUM($D640:AQ640),0)+MIN($I213-SUM($D716:AQ716),0)+MIN($J213-SUM($D792:AQ792),0)+MIN($K213-SUM($D868:AQ868),0)+MIN($L213-SUM($D944:AQ944),0)+MIN($M213-SUM($D1020:AQ1020),0)+MIN($N213-SUM($D1096:AQ1096),0)+MIN($O213-SUM($D1172:AQ1172),0)+MIN($P213-SUM($D1248:AQ1248),0)+MIN($Q213-SUM($D1324:AQ1324),0)+MIN($R213-SUM($D1400:AQ1400),0)+MIN($S213-SUM($D1476:AQ1476),0)+MIN($T213-SUM($D1552:AQ1552),0)+MIN($U213-SUM($D1628:AQ1628),0)+MIN($V213-SUM($D1704:AQ1704),0)+MIN($W213-SUM($D1780:AQ1780),0)+MIN($X213-SUM($D1856:AQ1856),0)+MIN($Y213-SUM($D1932:AQ1932),0)+MIN($Z213-SUM($D2008:AQ2008),0)+MIN($AA213-SUM($D2084:AQ2084),0)+MIN($AB213-SUM($D2160:AQ2160),0)+MIN($AC213-SUM($D2236:AQ2236),0)+MIN($AD213-SUM($D2312:AQ2312),0)+MIN($AE213-SUM($D2388:AQ2388),0)+MIN($AF213-SUM($D2464:AQ2464),0)+MIN($AG213-SUM($D2540:AQ2540),0)+MIN($AH213-SUM($D2616:AQ2616),0)+MIN($AI213-SUM($D2692:AQ2692),0)+MIN($AJ213-SUM($D2768:AQ2768),0)+MIN($AK213-SUM($D2844:AQ2844),0)+MIN($AL213-SUM($D2920:AQ2920),0)+MIN($AM213-SUM($D2996:AQ2996),0)+MIN($AN213-SUM($D3072:AQ3072),0)+MIN($AO213-SUM($D3148:AQ3148),0)+MIN($AP213-SUM($D3224:AQ3224),0)+MIN($AQ213-SUM($D3300:AQ3300),0)),\"\")","v":6.577417729511742E-2},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR213-SUM($AR3376:AV3376),0)+MIN($AS213-SUM($AR3452:AV3452),0)+MIN($AT213-SUM($AR3528:AV3528),0)+MIN($AU213-SUM($AR3604:AV3604),0)+MIN($AV213-SUM($AR3680:AV3680),0)),\"\")","v":0.43216457385834678}]
[{"$f":"ROW()","v":244},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D214-SUM($D337:AQ337),0)+MIN($E214-SUM($D413:AQ413),0)+MIN($F214-SUM($D489:AQ489),0)+MIN($G214-SUM($D565:AQ565),0)+MIN($H214-SUM($D641:AQ641),0)+MIN($I214-SUM($D717:AQ717),0)+MIN($J214-SUM($D793:AQ793),0)+MIN($K214-SUM($D869:AQ869),0)+MIN($L214-SUM($D945:AQ945),0)+MIN($M214-SUM($D1021:AQ1021),0)+MIN($N214-SUM($D1097:AQ1097),0)+MIN($O214-SUM($D1173:AQ1173),0)+MIN($P214-SUM($D1249:AQ1249),0)+MIN($Q214-SUM($D1325:AQ1325),0)+MIN($R214-SUM($D1401:AQ1401),0)+MIN($S214-SUM($D1477:AQ1477),0)+MIN($T214-SUM($D1553:AQ1553),0)+MIN($U214-SUM($D1629:AQ1629),0)+MIN($V214-SUM($D1705:AQ1705),0)+MIN($W214-SUM($D1781:AQ1781),0)+MIN($X214-SUM($D1857:AQ1857),0)+MIN($Y214-SUM($D1933:AQ1933),0)+MIN($Z214-SUM($D2009:AQ2009),0)+MIN($AA214-SUM($D2085:AQ2085),0)+MIN($AB214-SUM($D2161:AQ2161),0)+MIN($AC214-SUM($D2237:AQ2237),0)+MIN($AD214-SUM($D2313:AQ2313),0)+MIN($AE214-SUM($D2389:AQ2389),0)+MIN($AF214-SUM($D2465:AQ2465),0)+MIN($AG214-SUM($D2541:AQ2541),0)+MIN($AH214-SUM($D2617:AQ2617),0)+MIN($AI214-SUM($D2693:AQ2693),0)+MIN($AJ214-SUM($D2769:AQ2769),0)+MIN($AK214-SUM($D2845:AQ2845),0)+MIN($AL214-SUM($D2921:AQ2921),0)+MIN($AM214-SUM($D2997:AQ2997),0)+MIN($AN214-SUM($D3073:AQ3073),0)+MIN($AO214-SUM($D3149:AQ3149),0)+MIN($AP214-SUM($D3225:AQ3225),0)+MIN($AQ214-SUM($D3301:AQ3301),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR214-SUM($AR3377:AV3377),0)+MIN($AS214-SUM($AR3453:AV3453),0)+MIN($AT214-SUM($AR3529:AV3529),0)+MIN($AU214-SUM($AR3605:AV3605),0)+MIN($AV214-SUM($AR3681:AV3681),0)),\"\")","v":0.63121160764804263}]
[{"$f":"ROW()","v":245},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D215-SUM($D338:AQ338),0)+MIN($E215-SUM($D414:AQ414),0)+MIN($F215-SUM($D490:AQ490),0)+MIN($G215-SUM($D566:AQ566),0)+MIN($H215-SUM($D642:AQ642),0)+MIN($I215-SUM($D718:AQ718),0)+MIN($J215-SUM($D794:AQ794),0)+MIN($K215-SUM($D870:AQ870),0)+MIN($L215-SUM($D946:AQ946),0)+MIN($M215-SUM($D1022:AQ1022),0)+MIN($N215-SUM($D1098:AQ1098),0)+MIN($O215-SUM($D1174:AQ1174),0)+MIN($P215-SUM($D1250:AQ1250),0)+MIN($Q215-SUM($D1326:AQ1326),0)+MIN($R215-SUM($D1402:AQ1402),0)+MIN($S215-SUM($D1478:AQ1478),0)+MIN($T215-SUM($D1554:AQ1554),0)+MIN($U215-SUM($D1630:AQ1630),0)+MIN($V215-SUM($D1706:AQ1706),0)+MIN($W215-SUM($D1782:AQ1782),0)+MIN($X215-SUM($D1858:AQ1858),0)+MIN($Y215-SUM($D1934:AQ1934),0)+MIN($Z215-SUM($D2010:AQ2010),0)+MIN($AA215-SUM($D2086:AQ2086),0)+MIN($AB215-SUM($D2162:AQ2162),0)+MIN($AC215-SUM($D2238:AQ2238),0)+MIN($AD215-SUM($D2314:AQ2314),0)+MIN($AE215-SUM($D2390:AQ2390),0)+MIN($AF215-SUM($D2466:AQ2466),0)+MIN($AG215-SUM($D2542:AQ2542),0)+MIN($AH215-SUM($D2618:AQ2618),0)+MIN($AI215-SUM($D2694:AQ2694),0)+MIN($AJ215-SUM($D2770:AQ2770),0)+MIN($AK215-SUM($D2846:AQ2846),0)+MIN($AL215-SUM($D2922:AQ2922),0)+MIN($AM215-SUM($D2998:AQ2998),0)+MIN($AN215-SUM($D3074:AQ3074),0)+MIN($AO215-SUM($D3150:AQ3150),0)+MIN($AP215-SUM($D3226:AQ3226),0)+MIN($AQ215-SUM($D3302:AQ3302),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR215-SUM($AR3378:AV3378),0)+MIN($AS215-SUM($AR3454:AV3454),0)+MIN($AT215-SUM($AR3530:AV3530),0)+MIN($AU215-SUM($AR3606:AV3606),0)+MIN($AV215-SUM($AR3682:AV3682),0)),\"\")","v":2.342423225940343E-3}]
[{"$f":"ROW()","v":246},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D216-SUM($D339:AQ339),0)+MIN($E216-SUM($D415:AQ415),0)+MIN($F216-SUM($D491:AQ491),0)+MIN($G216-SUM($D567:AQ567),0)+MIN($H216-SUM($D643:AQ643),0)+MIN($I216-SUM($D719:AQ719),0)+MIN($J216-SUM($D795:AQ795),0)+MIN($K216-SUM($D871:AQ871),0)+MIN($L216-SUM($D947:AQ947),0)+MIN($M216-SUM($D1023:AQ1023),0)+MIN($N216-SUM($D1099:AQ1099),0)+MIN($O216-SUM($D1175:AQ1175),0)+MIN($P216-SUM($D1251:AQ1251),0)+MIN($Q216-SUM($D1327:AQ1327),0)+MIN($R216-SUM($D1403:AQ1403),0)+MIN($S216-SUM($D1479:AQ1479),0)+MIN($T216-SUM($D1555:AQ1555),0)+MIN($U216-SUM($D1631:AQ1631),0)+MIN($V216-SUM($D1707:AQ1707),0)+MIN($W216-SUM($D1783:AQ1783),0)+MIN($X216-SUM($D1859:AQ1859),0)+MIN($Y216-SUM($D1935:AQ1935),0)+MIN($Z216-SUM($D2011:AQ2011),0)+MIN($AA216-SUM($D2087:AQ2087),0)+MIN($AB216-SUM($D2163:AQ2163),0)+MIN($AC216-SUM($D2239:AQ2239),0)+MIN($AD216-SUM($D2315:AQ2315),0)+MIN($AE216-SUM($D2391:AQ2391),0)+MIN($AF216-SUM($D2467:AQ2467),0)+MIN($AG216-SUM($D2543:AQ2543),0)+MIN($AH216-SUM($D2619:AQ2619),0)+MIN($AI216-SUM($D2695:AQ2695),0)+MIN($AJ216-SUM($D2771:AQ2771),0)+MIN($AK216-SUM($D2847:AQ2847),0)+MIN($AL216-SUM($D2923:AQ2923),0)+MIN($AM216-SUM($D2999:AQ2999),0)+MIN($AN216-SUM($D3075:AQ3075),0)+MIN($AO216-SUM($D3151:AQ3151),0)+MIN($AP216-SUM($D3227:AQ3227),0)+MIN($AQ216-SUM($D3303:AQ3303),0)),\"\")","v":0.19631676406263315},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR216-SUM($AR3379:AV3379),0)+MIN($AS216-SUM($AR3455:AV3455),0)+MIN($AT216-SUM($AR3531:AV3531),0)+MIN($AU216-SUM($AR3607:AV3607),0)+MIN($AV216-SUM($AR3683:AV3683),0)),\"\")","v":2.1379685121651111}]
[{"$f":"ROW()","v":247},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR217-SUM($AR3380:AV3380),0)+MIN($AS217-SUM($AR3456:AV3456),0)+MIN($AT217-SUM($AR3532:AV3532),0)+MIN($AU217-SUM($AR3608:AV3608),0)+MIN($AV217-SUM($AR3684:AV3684),0)),\"\")","v":0}]
[{"$f":"ROW()","v":248},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":249},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":250},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":251},"Miscellaneous assets"]
[{"$f":"ROW()","v":252},"Total",null,{"$f":"SUM(D239:D251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38701712786746051,0,0,0,0,3.6949940451366521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK239:BK251)","v":0}]
[{"$f":"ROW()","v":253},{"$f":"\"Capex Adjustments (From Adjustments Tab) ($m)\"","v":"Capex Adjustments (From Adjustments Tab) ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"AW$208","v":"$ 31/12/2023"},{"$f":"AX$208","v":"$ 31/12/2023"},"$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023","$ 31/12/2023"]
[{"$f":"ROW()","v":254},"Pipeline and laterals",null,{"$f":"Adjustments!D35","v":0},{"$f":"Adjustments!E35","v":0},{"$f":"Adjustments!F35","v":0},{"$f":"Adjustments!G35","v":0},{"$f":"Adjustments!H35","v":0},{"$f":"Adjustments!I35","v":0},{"$f":"Adjustments!J35","v":0},{"$f":"Adjustments!K35","v":0},{"$f":"Adjustments!L35","v":0},{"$f":"Adjustments!M35","v":0},{"$f":"Adjustments!N35","v":0},{"$f":"Adjustments!O35","v":0},{"$f":"Adjustments!P35","v":0},{"$f":"Adjustments!Q35","v":0},{"$f":"Adjustments!R35","v":0},{"$f":"Adjustments!S35","v":0},{"$f":"Adjustments!T35","v":0},{"$f":"Adjustments!U35","v":0},{"$f":"Adjustments!V35","v":0},{"$f":"Adjustments!W35","v":0},{"$f":"Adjustments!X35","v":0},{"$f":"Adjustments!Y35","v":0},{"$f":"Adjustments!Z35","v":0},{"$f":"Adjustments!AA35","v":0},{"$f":"Adjustments!AB35","v":0},{"$f":"Adjustments!AC35","v":0},{"$f":"Adjustments!AD35","v":0},{"$f":"Adjustments!AE35","v":0},{"$f":"Adjustments!AF35","v":0},{"$f":"Adjustments!AG35","v":0},{"$f":"Adjustments!AH35","v":0},{"$f":"Adjustments!AI35","v":0},{"$f":"Adjustments!AJ35","v":0},{"$f":"Adjustments!AK35","v":0},{"$f":"Adjustments!AL35","v":0},{"$f":"Adjustments!AM35","v":0},{"$f":"Adjustments!AN35","v":0},{"$f":"Adjustments!AO35","v":0},{"$f":"Adjustments!AP35","v":0},{"$f":"Adjustments!AQ35","v":0},{"$f":"Adjustments!AR35","v":0},{"$f":"Adjustments!AS35","v":0},{"$f":"Adjustments!AT35","v":0},{"$f":"Adjustments!AU35","v":0},{"$f":"Adjustments!AV35","v":0},{"$f":"Adjustments!AW35","v":0},{"$f":"Adjustments!AX35","v":0},{"$f":"Adjustments!AY35","v":0},{"$f":"Adjustments!AZ35","v":0},{"$f":"Adjustments!BA35","v":4.9068411128813331E-3},{"$f":"Adjustments!BB35","v":0},{"$f":"Adjustments!BC35","v":0},{"$f":"Adjustments!BD35","v":0},{"$f":"Adjustments!BE35","v":0},{"$f":"Adjustments!BF35","v":0},{"$f":"Adjustments!BG35","v":0},{"$f":"Adjustments!BH35","v":0},{"$f":"Adjustments!BI35","v":0},{"$f":"Adjustments!BJ35","v":0},{"$f":"Adjustments!BK35","v":0}]
[{"$f":"ROW()","v":255},"Main line valve and scraper stations",null,{"$f":"Adjustments!D36","v":0},{"$f":"Adjustments!E36","v":0},{"$f":"Adjustments!F36","v":0},{"$f":"Adjustments!G36","v":0},{"$f":"Adjustments!H36","v":0},{"$f":"Adjustments!I36","v":0},{"$f":"Adjustments!J36","v":0},{"$f":"Adjustments!K36","v":0},{"$f":"Adjustments!L36","v":0},{"$f":"Adjustments!M36","v":0},{"$f":"Adjustments!N36","v":0},{"$f":"Adjustments!O36","v":0},{"$f":"Adjustments!P36","v":0},{"$f":"Adjustments!Q36","v":0},{"$f":"Adjustments!R36","v":0},{"$f":"Adjustments!S36","v":0},{"$f":"Adjustments!T36","v":0},{"$f":"Adjustments!U36","v":0},{"$f":"Adjustments!V36","v":0},{"$f":"Adjustments!W36","v":0},{"$f":"Adjustments!X36","v":0},{"$f":"Adjustments!Y36","v":0},{"$f":"Adjustments!Z36","v":0},{"$f":"Adjustments!AA36","v":0},{"$f":"Adjustments!AB36","v":0},{"$f":"Adjustments!AC36","v":0},{"$f":"Adjustments!AD36","v":0},{"$f":"Adjustments!AE36","v":0},{"$f":"Adjustments!AF36","v":0},{"$f":"Adjustments!AG36","v":0},{"$f":"Adjustments!AH36","v":0},{"$f":"Adjustments!AI36","v":0},{"$f":"Adjustments!AJ36","v":0},{"$f":"Adjustments!AK36","v":0},{"$f":"Adjustments!AL36","v":0},{"$f":"Adjustments!AM36","v":0},{"$f":"Adjustments!AN36","v":0},{"$f":"Adjustments!AO36","v":0},{"$f":"Adjustments!AP36","v":0},{"$f":"Adjustments!AQ36","v":0},{"$f":"Adjustments!AR36","v":0},{"$f":"Adjustments!AS36","v":0},{"$f":"Adjustments!AT36","v":0},{"$f":"Adjustments!AU36","v":0},{"$f":"Adjustments!AV36","v":0},{"$f":"Adjustments!AW36","v":0},{"$f":"Adjustments!AX36","v":0},{"$f":"Adjustments!AY36","v":0},{"$f":"Adjustments!AZ36","v":0},{"$f":"Adjustments!BA36","v":0},{"$f":"Adjustments!BB36","v":0},{"$f":"Adjustments!BC36","v":0},{"$f":"Adjustments!BD36","v":0},{"$f":"Adjustments!BE36","v":0},{"$f":"Adjustments!BF36","v":0},{"$f":"Adjustments!BG36","v":0},{"$f":"Adjustments!BH36","v":0},{"$f":"Adjustments!BI36","v":0},{"$f":"Adjustments!BJ36","v":0},{"$f":"Adjustments!BK36","v":0}]
[{"$f":"ROW()","v":256},"Compressor stations",null,{"$f":"Adjustments!D37","v":0},{"$f":"Adjustments!E37","v":0},{"$f":"Adjustments!F37","v":0},{"$f":"Adjustments!G37","v":0},{"$f":"Adjustments!H37","v":0},{"$f":"Adjustments!I37","v":0},{"$f":"Adjustments!J37","v":0},{"$f":"Adjustments!K37","v":0},{"$f":"Adjustments!L37","v":0},{"$f":"Adjustments!M37","v":0},{"$f":"Adjustments!N37","v":0},{"$f":"Adjustments!O37","v":0},{"$f":"Adjustments!P37","v":0},{"$f":"Adjustments!Q37","v":0},{"$f":"Adjustments!R37","v":0},{"$f":"Adjustments!S37","v":0},{"$f":"Adjustments!T37","v":0},{"$f":"Adjustments!U37","v":0},{"$f":"Adjustments!V37","v":0},{"$f":"Adjustments!W37","v":0},{"$f":"Adjustments!X37","v":0},{"$f":"Adjustments!Y37","v":0},{"$f":"Adjustments!Z37","v":0},{"$f":"Adjustments!AA37","v":0},{"$f":"Adjustments!AB37","v":0},{"$f":"Adjustments!AC37","v":0},{"$f":"Adjustments!AD37","v":0},{"$f":"Adjustments!AE37","v":0},{"$f":"Adjustments!AF37","v":0},{"$f":"Adjustments!AG37","v":0},{"$f":"Adjustments!AH37","v":0},{"$f":"Adjustments!AI37","v":0},{"$f":"Adjustments!AJ37","v":0},{"$f":"Adjustments!AK37","v":0},{"$f":"Adjustments!AL37","v":0},{"$f":"Adjustments!AM37","v":0},{"$f":"Adjustments!AN37","v":0},{"$f":"Adjustments!AO37","v":0},{"$f":"Adjustments!AP37","v":0},{"$f":"Adjustments!AQ37","v":0},{"$f":"Adjustments!AR37","v":0},{"$f":"Adjustments!AS37","v":0},{"$f":"Adjustments!AT37","v":0},{"$f":"Adjustments!AU37","v":0},{"$f":"Adjustments!AV37","v":0},{"$f":"Adjustments!AW37","v":0},{"$f":"Adjustments!AX37","v":0},{"$f":"Adjustments!AY37","v":0},{"$f":"Adjustments!AZ37","v":0},{"$f":"Adjustments!BA37","v":-0.13731939026135345},{"$f":"Adjustments!BB37","v":0},{"$f":"Adjustments!BC37","v":0},{"$f":"Adjustments!BD37","v":0},{"$f":"Adjustments!BE37","v":0},{"$f":"Adjustments!BF37","v":0},{"$f":"Adjustments!BG37","v":0},{"$f":"Adjustments!BH37","v":0},{"$f":"Adjustments!BI37","v":0},{"$f":"Adjustments!BJ37","v":0},{"$f":"Adjustments!BK37","v":0}]
[{"$f":"ROW()","v":257},"Receipt and delivery point facilities",null,{"$f":"Adjustments!D38","v":0},{"$f":"Adjustments!E38","v":0},{"$f":"Adjustments!F38","v":0},{"$f":"Adjustments!G38","v":0},{"$f":"Adjustments!H38","v":0},{"$f":"Adjustments!I38","v":0},{"$f":"Adjustments!J38","v":0},{"$f":"Adjustments!K38","v":0},{"$f":"Adjustments!L38","v":0},{"$f":"Adjustments!M38","v":0},{"$f":"Adjustments!N38","v":0},{"$f":"Adjustments!O38","v":0},{"$f":"Adjustments!P38","v":0},{"$f":"Adjustments!Q38","v":0},{"$f":"Adjustments!R38","v":0},{"$f":"Adjustments!S38","v":0},{"$f":"Adjustments!T38","v":0},{"$f":"Adjustments!U38","v":0},{"$f":"Adjustments!V38","v":0},{"$f":"Adjustments!W38","v":0},{"$f":"Adjustments!X38","v":0},{"$f":"Adjustments!Y38","v":0},{"$f":"Adjustments!Z38","v":0},{"$f":"Adjustments!AA38","v":0},{"$f":"Adjustments!AB38","v":0},{"$f":"Adjustments!AC38","v":0},{"$f":"Adjustments!AD38","v":0},{"$f":"Adjustments!AE38","v":0},{"$f":"Adjustments!AF38","v":0},{"$f":"Adjustments!AG38","v":0},{"$f":"Adjustments!AH38","v":0},{"$f":"Adjustments!AI38","v":0},{"$f":"Adjustments!AJ38","v":0},{"$f":"Adjustments!AK38","v":0},{"$f":"Adjustments!AL38","v":0},{"$f":"Adjustments!AM38","v":0},{"$f":"Adjustments!AN38","v":0},{"$f":"Adjustments!AO38","v":0},{"$f":"Adjustments!AP38","v":0},{"$f":"Adjustments!AQ38","v":0},{"$f":"Adjustments!AR38","v":0},{"$f":"Adjustments!AS38","v":0},{"$f":"Adjustments!AT38","v":0},{"$f":"Adjustments!AU38","v":0},{"$f":"Adjustments!AV38","v":0},{"$f":"Adjustments!AW38","v":0},{"$f":"Adjustments!AX38","v":0},{"$f":"Adjustments!AY38","v":0},{"$f":"Adjustments!AZ38","v":0},{"$f":"Adjustments!BA38","v":3.9547146897810137E-2},{"$f":"Adjustments!BB38","v":0},{"$f":"Adjustments!BC38","v":0},{"$f":"Adjustments!BD38","v":0},{"$f":"Adjustments!BE38","v":0},{"$f":"Adjustments!BF38","v":0},{"$f":"Adjustments!BG38","v":0},{"$f":"Adjustments!BH38","v":0},{"$f":"Adjustments!BI38","v":0},{"$f":"Adjustments!BJ38","v":0},{"$f":"Adjustments!BK38","v":0}]
[{"$f":"ROW()","v":258},"SCADA and communications",null,{"$f":"Adjustments!D39","v":0},{"$f":"Adjustments!E39","v":0},{"$f":"Adjustments!F39","v":0},{"$f":"Adjustments!G39","v":0},{"$f":"Adjustments!H39","v":0},{"$f":"Adjustments!I39","v":0},{"$f":"Adjustments!J39","v":0},{"$f":"Adjustments!K39","v":0},{"$f":"Adjustments!L39","v":0},{"$f":"Adjustments!M39","v":0},{"$f":"Adjustments!N39","v":0},{"$f":"Adjustments!O39","v":0},{"$f":"Adjustments!P39","v":0},{"$f":"Adjustments!Q39","v":0},{"$f":"Adjustments!R39","v":0},{"$f":"Adjustments!S39","v":0},{"$f":"Adjustments!T39","v":0},{"$f":"Adjustments!U39","v":0},{"$f":"Adjustments!V39","v":0},{"$f":"Adjustments!W39","v":0},{"$f":"Adjustments!X39","v":0},{"$f":"Adjustments!Y39","v":0},{"$f":"Adjustments!Z39","v":0},{"$f":"Adjustments!AA39","v":0},{"$f":"Adjustments!AB39","v":0},{"$f":"Adjustments!AC39","v":0},{"$f":"Adjustments!AD39","v":0},{"$f":"Adjustments!AE39","v":0},{"$f":"Adjustments!AF39","v":0},{"$f":"Adjustments!AG39","v":0},{"$f":"Adjustments!AH39","v":0},{"$f":"Adjustments!AI39","v":0},{"$f":"Adjustments!AJ39","v":0},{"$f":"Adjustments!AK39","v":0},{"$f":"Adjustments!AL39","v":0},{"$f":"Adjustments!AM39","v":0},{"$f":"Adjustments!AN39","v":0},{"$f":"Adjustments!AO39","v":0},{"$f":"Adjustments!AP39","v":0},{"$f":"Adjustments!AQ39","v":0},{"$f":"Adjustments!AR39","v":0},{"$f":"Adjustments!AS39","v":0},{"$f":"Adjustments!AT39","v":0},{"$f":"Adjustments!AU39","v":0},{"$f":"Adjustments!AV39","v":0},{"$f":"Adjustments!AW39","v":0},{"$f":"Adjustments!AX39","v":0},{"$f":"Adjustments!AY39","v":0},{"$f":"Adjustments!AZ39","v":0},{"$f":"Adjustments!BA39","v":6.9571997207638889E-2},{"$f":"Adjustments!BB39","v":0},{"$f":"Adjustments!BC39","v":0},{"$f":"Adjustments!BD39","v":0},{"$f":"Adjustments!BE39","v":0},{"$f":"Adjustments!BF39","v":0},{"$f":"Adjustments!BG39","v":0},{"$f":"Adjustments!BH39","v":0},{"$f":"Adjustments!BI39","v":0},{"$f":"Adjustments!BJ39","v":0},{"$f":"Adjustments!BK39","v":0}]
[{"$f":"ROW()","v":259},"Cathodic protection",null,{"$f":"Adjustments!D40","v":0},{"$f":"Adjustments!E40","v":0},{"$f":"Adjustments!F40","v":0},{"$f":"Adjustments!G40","v":0},{"$f":"Adjustments!H40","v":0},{"$f":"Adjustments!I40","v":0},{"$f":"Adjustments!J40","v":0},{"$f":"Adjustments!K40","v":0},{"$f":"Adjustments!L40","v":0},{"$f":"Adjustments!M40","v":0},{"$f":"Adjustments!N40","v":0},{"$f":"Adjustments!O40","v":0},{"$f":"Adjustments!P40","v":0},{"$f":"Adjustments!Q40","v":0},{"$f":"Adjustments!R40","v":0},{"$f":"Adjustments!S40","v":0},{"$f":"Adjustments!T40","v":0},{"$f":"Adjustments!U40","v":0},{"$f":"Adjustments!V40","v":0},{"$f":"Adjustments!W40","v":0},{"$f":"Adjustments!X40","v":0},{"$f":"Adjustments!Y40","v":0},{"$f":"Adjustments!Z40","v":0},{"$f":"Adjustments!AA40","v":0},{"$f":"Adjustments!AB40","v":0},{"$f":"Adjustments!AC40","v":0},{"$f":"Adjustments!AD40","v":0},{"$f":"Adjustments!AE40","v":0},{"$f":"Adjustments!AF40","v":0},{"$f":"Adjustments!AG40","v":0},{"$f":"Adjustments!AH40","v":0},{"$f":"Adjustments!AI40","v":0},{"$f":"Adjustments!AJ40","v":0},{"$f":"Adjustments!AK40","v":0},{"$f":"Adjustments!AL40","v":0},{"$f":"Adjustments!AM40","v":0},{"$f":"Adjustments!AN40","v":0},{"$f":"Adjustments!AO40","v":0},{"$f":"Adjustments!AP40","v":0},{"$f":"Adjustments!AQ40","v":0},{"$f":"Adjustments!AR40","v":0},{"$f":"Adjustments!AS40","v":0},{"$f":"Adjustments!AT40","v":0},{"$f":"Adjustments!AU40","v":0},{"$f":"Adjustments!AV40","v":0},{"$f":"Adjustments!AW40","v":0},{"$f":"Adjustments!AX40","v":0},{"$f":"Adjustments!AY40","v":0},{"$f":"Adjustments!AZ40","v":0},{"$f":"Adjustments!BA40","v":-1.2949395121633263E-2},{"$f":"Adjustments!BB40","v":0},{"$f":"Adjustments!BC40","v":0},{"$f":"Adjustments!BD40","v":0},{"$f":"Adjustments!BE40","v":0},{"$f":"Adjustments!BF40","v":0},{"$f":"Adjustments!BG40","v":0},{"$f":"Adjustments!BH40","v":0},{"$f":"Adjustments!BI40","v":0},{"$f":"Adjustments!BJ40","v":0},{"$f":"Adjustments!BK40","v":0}]
[{"$f":"ROW()","v":260},"Maintenance bases and depots",null,{"$f":"Adjustments!D41","v":0},{"$f":"Adjustments!E41","v":0},{"$f":"Adjustments!F41","v":0},{"$f":"Adjustments!G41","v":0},{"$f":"Adjustments!H41","v":0},{"$f":"Adjustments!I41","v":0},{"$f":"Adjustments!J41","v":0},{"$f":"Adjustments!K41","v":0},{"$f":"Adjustments!L41","v":0},{"$f":"Adjustments!M41","v":0},{"$f":"Adjustments!N41","v":0},{"$f":"Adjustments!O41","v":0},{"$f":"Adjustments!P41","v":0},{"$f":"Adjustments!Q41","v":0},{"$f":"Adjustments!R41","v":0},{"$f":"Adjustments!S41","v":0},{"$f":"Adjustments!T41","v":0},{"$f":"Adjustments!U41","v":0},{"$f":"Adjustments!V41","v":0},{"$f":"Adjustments!W41","v":0},{"$f":"Adjustments!X41","v":0},{"$f":"Adjustments!Y41","v":0},{"$f":"Adjustments!Z41","v":0},{"$f":"Adjustments!AA41","v":0},{"$f":"Adjustments!AB41","v":0},{"$f":"Adjustments!AC41","v":0},{"$f":"Adjustments!AD41","v":0},{"$f":"Adjustments!AE41","v":0},{"$f":"Adjustments!AF41","v":0},{"$f":"Adjustments!AG41","v":0},{"$f":"Adjustments!AH41","v":0},{"$f":"Adjustments!AI41","v":0},{"$f":"Adjustments!AJ41","v":0},{"$f":"Adjustments!AK41","v":0},{"$f":"Adjustments!AL41","v":0},{"$f":"Adjustments!AM41","v":0},{"$f":"Adjustments!AN41","v":0},{"$f":"Adjustments!AO41","v":0},{"$f":"Adjustments!AP41","v":0},{"$f":"Adjustments!AQ41","v":0},{"$f":"Adjustments!AR41","v":0},{"$f":"Adjustments!AS41","v":0},{"$f":"Adjustments!AT41","v":0},{"$f":"Adjustments!AU41","v":0},{"$f":"Adjustments!AV41","v":0},{"$f":"Adjustments!AW41","v":0},{"$f":"Adjustments!AX41","v":0},{"$f":"Adjustments!AY41","v":0},{"$f":"Adjustments!AZ41","v":0},{"$f":"Adjustments!BA41","v":-4.4821905647242061E-2},{"$f":"Adjustments!BB41","v":0},{"$f":"Adjustments!BC41","v":0},{"$f":"Adjustments!BD41","v":0},{"$f":"Adjustments!BE41","v":0},{"$f":"Adjustments!BF41","v":0},{"$f":"Adjustments!BG41","v":0},{"$f":"Adjustments!BH41","v":0},{"$f":"Adjustments!BI41","v":0},{"$f":"Adjustments!BJ41","v":0},{"$f":"Adjustments!BK41","v":0}]
[{"$f":"ROW()","v":261},"Other assets",null,{"$f":"Adjustments!D42","v":0},{"$f":"Adjustments!E42","v":0},{"$f":"Adjustments!F42","v":0},{"$f":"Adjustments!G42","v":0},{"$f":"Adjustments!H42","v":0},{"$f":"Adjustments!I42","v":0},{"$f":"Adjustments!J42","v":0},{"$f":"Adjustments!K42","v":0},{"$f":"Adjustments!L42","v":0},{"$f":"Adjustments!M42","v":0},{"$f":"Adjustments!N42","v":0},{"$f":"Adjustments!O42","v":0},{"$f":"Adjustments!P42","v":0},{"$f":"Adjustments!Q42","v":0},{"$f":"Adjustments!R42","v":0},{"$f":"Adjustments!S42","v":0},{"$f":"Adjustments!T42","v":0},{"$f":"Adjustments!U42","v":0},{"$f":"Adjustments!V42","v":0},{"$f":"Adjustments!W42","v":0},{"$f":"Adjustments!X42","v":0},{"$f":"Adjustments!Y42","v":0},{"$f":"Adjustments!Z42","v":0},{"$f":"Adjustments!AA42","v":0},{"$f":"Adjustments!AB42","v":0},{"$f":"Adjustments!AC42","v":0},{"$f":"Adjustments!AD42","v":0},{"$f":"Adjustments!AE42","v":0},{"$f":"Adjustments!AF42","v":0},{"$f":"Adjustments!AG42","v":0},{"$f":"Adjustments!AH42","v":0},{"$f":"Adjustments!AI42","v":0},{"$f":"Adjustments!AJ42","v":0},{"$f":"Adjustments!AK42","v":0},{"$f":"Adjustments!AL42","v":0},{"$f":"Adjustments!AM42","v":0},{"$f":"Adjustments!AN42","v":0},{"$f":"Adjustments!AO42","v":0},{"$f":"Adjustments!AP42","v":0},{"$f":"Adjustments!AQ42","v":0},{"$f":"Adjustments!AR42","v":0},{"$f":"Adjustments!AS42","v":0},{"$f":"Adjustments!AT42","v":0},{"$f":"Adjustments!AU42","v":0},{"$f":"Adjustments!AV42","v":0},{"$f":"Adjustments!AW42","v":0},{"$f":"Adjustments!AX42","v":0},{"$f":"Adjustments!AY42","v":0},{"$f":"Adjustments!AZ42","v":0},{"$f":"Adjustments!BA42","v":1.9962728887296527E-2},{"$f":"Adjustments!BB42","v":0},{"$f":"Adjustments!BC42","v":0},{"$f":"Adjustments!BD42","v":0},{"$f":"Adjustments!BE42","v":0},{"$f":"Adjustments!BF42","v":0},{"$f":"Adjustments!BG42","v":0},{"$f":"Adjustments!BH42","v":0},{"$f":"Adjustments!BI42","v":0},{"$f":"Adjustments!BJ42","v":0},{"$f":"Adjustments!BK42","v":0}]
[{"$f":"ROW()","v":262},"Equity Raising Cost",null,{"$f":"Adjustments!D43","v":0},{"$f":"Adjustments!E43","v":0},{"$f":"Adjustments!F43","v":0},{"$f":"Adjustments!G43","v":0},{"$f":"Adjustments!H43","v":0},{"$f":"Adjustments!I43","v":0},{"$f":"Adjustments!J43","v":0},{"$f":"Adjustments!K43","v":0},{"$f":"Adjustments!L43","v":0},{"$f":"Adjustments!M43","v":0},{"$f":"Adjustments!N43","v":0},{"$f":"Adjustments!O43","v":0},{"$f":"Adjustments!P43","v":0},{"$f":"Adjustments!Q43","v":0},{"$f":"Adjustments!R43","v":0},{"$f":"Adjustments!S43","v":0},{"$f":"Adjustments!T43","v":0},{"$f":"Adjustments!U43","v":0},{"$f":"Adjustments!V43","v":0},{"$f":"Adjustments!W43","v":0},{"$f":"Adjustments!X43","v":0},{"$f":"Adjustments!Y43","v":0},{"$f":"Adjustments!Z43","v":0},{"$f":"Adjustments!AA43","v":0},{"$f":"Adjustments!AB43","v":0},{"$f":"Adjustments!AC43","v":0},{"$f":"Adjustments!AD43","v":0},{"$f":"Adjustments!AE43","v":0},{"$f":"Adjustments!AF43","v":0},{"$f":"Adjustments!AG43","v":0},{"$f":"Adjustments!AH43","v":0},{"$f":"Adjustments!AI43","v":0},{"$f":"Adjustments!AJ43","v":0},{"$f":"Adjustments!AK43","v":0},{"$f":"Adjustments!AL43","v":0},{"$f":"Adjustments!AM43","v":0},{"$f":"Adjustments!AN43","v":0},{"$f":"Adjustments!AO43","v":0},{"$f":"Adjustments!AP43","v":0},{"$f":"Adjustments!AQ43","v":0},{"$f":"Adjustments!AR43","v":0},{"$f":"Adjustments!AS43","v":0},{"$f":"Adjustments!AT43","v":0},{"$f":"Adjustments!AU43","v":0},{"$f":"Adjustments!AV43","v":0},{"$f":"Adjustments!AW43","v":0},{"$f":"Adjustments!AX43","v":0},{"$f":"Adjustments!AY43","v":0},{"$f":"Adjustments!AZ43","v":0},{"$f":"Adjustments!BA43","v":0},{"$f":"Adjustments!BB43","v":0},{"$f":"Adjustments!BC43","v":0},{"$f":"Adjustments!BD43","v":0},{"$f":"Adjustments!BE43","v":0},{"$f":"Adjustments!BF43","v":0},{"$f":"Adjustments!BG43","v":0},{"$f":"Adjustments!BH43","v":0},{"$f":"Adjustments!BI43","v":0},{"$f":"Adjustments!BJ43","v":0},{"$f":"Adjustments!BK43","v":0}]
[{"$f":"ROW()","v":263},"Non-depreciable assets",null,{"$f":"Adjustments!D44","v":0},{"$f":"Adjustments!E44","v":0},{"$f":"Adjustments!F44","v":0},{"$f":"Adjustments!G44","v":0},{"$f":"Adjustments!H44","v":0},{"$f":"Adjustments!I44","v":0},{"$f":"Adjustments!J44","v":0},{"$f":"Adjustments!K44","v":0},{"$f":"Adjustments!L44","v":0},{"$f":"Adjustments!M44","v":0},{"$f":"Adjustments!N44","v":0},{"$f":"Adjustments!O44","v":0},{"$f":"Adjustments!P44","v":0},{"$f":"Adjustments!Q44","v":0},{"$f":"Adjustments!R44","v":0},{"$f":"Adjustments!S44","v":0},{"$f":"Adjustments!T44","v":0},{"$f":"Adjustments!U44","v":0},{"$f":"Adjustments!V44","v":0},{"$f":"Adjustments!W44","v":0},{"$f":"Adjustments!X44","v":0},{"$f":"Adjustments!Y44","v":0},{"$f":"Adjustments!Z44","v":0},{"$f":"Adjustments!AA44","v":0},{"$f":"Adjustments!AB44","v":0},{"$f":"Adjustments!AC44","v":0},{"$f":"Adjustments!AD44","v":0},{"$f":"Adjustments!AE44","v":0},{"$f":"Adjustments!AF44","v":0},{"$f":"Adjustments!AG44","v":0},{"$f":"Adjustments!AH44","v":0},{"$f":"Adjustments!AI44","v":0},{"$f":"Adjustments!AJ44","v":0},{"$f":"Adjustments!AK44","v":0},{"$f":"Adjustments!AL44","v":0},{"$f":"Adjustments!AM44","v":0},{"$f":"Adjustments!AN44","v":0},{"$f":"Adjustments!AO44","v":0},{"$f":"Adjustments!AP44","v":0},{"$f":"Adjustments!AQ44","v":0},{"$f":"Adjustments!AR44","v":0},{"$f":"Adjustments!AS44","v":0},{"$f":"Adjustments!AT44","v":0},{"$f":"Adjustments!AU44","v":0},{"$f":"Adjustments!AV44","v":0},{"$f":"Adjustments!AW44","v":0},{"$f":"Adjustments!AX44","v":0},{"$f":"Adjustments!AY44","v":0},{"$f":"Adjustments!AZ44","v":0},{"$f":"Adjustments!BA44","v":0},{"$f":"Adjustments!BB44","v":0},{"$f":"Adjustments!BC44","v":0},{"$f":"Adjustments!BD44","v":0},{"$f":"Adjustments!BE44","v":0},{"$f":"Adjustments!BF44","v":0},{"$f":"Adjustments!BG44","v":0},{"$f":"Adjustments!BH44","v":0},{"$f":"Adjustments!BI44","v":0},{"$f":"Adjustments!BJ44","v":0},{"$f":"Adjustments!BK44","v":0}]
[{"$f":"ROW()","v":264},"Shared support assets - IOT & cyber security",null,{"$f":"Adjustments!D45","v":0},{"$f":"Adjustments!E45","v":0},{"$f":"Adjustments!F45","v":0},{"$f":"Adjustments!G45","v":0},{"$f":"Adjustments!H45","v":0},{"$f":"Adjustments!I45","v":0},{"$f":"Adjustments!J45","v":0},{"$f":"Adjustments!K45","v":0},{"$f":"Adjustments!L45","v":0},{"$f":"Adjustments!M45","v":0},{"$f":"Adjustments!N45","v":0},{"$f":"Adjustments!O45","v":0},{"$f":"Adjustments!P45","v":0},{"$f":"Adjustments!Q45","v":0},{"$f":"Adjustments!R45","v":0},{"$f":"Adjustments!S45","v":0},{"$f":"Adjustments!T45","v":0},{"$f":"Adjustments!U45","v":0},{"$f":"Adjustments!V45","v":0},{"$f":"Adjustments!W45","v":0},{"$f":"Adjustments!X45","v":0},{"$f":"Adjustments!Y45","v":0},{"$f":"Adjustments!Z45","v":0},{"$f":"Adjustments!AA45","v":0},{"$f":"Adjustments!AB45","v":0},{"$f":"Adjustments!AC45","v":0},{"$f":"Adjustments!AD45","v":0},{"$f":"Adjustments!AE45","v":0},{"$f":"Adjustments!AF45","v":0},{"$f":"Adjustments!AG45","v":0},{"$f":"Adjustments!AH45","v":0},{"$f":"Adjustments!AI45","v":0},{"$f":"Adjustments!AJ45","v":0},{"$f":"Adjustments!AK45","v":0},{"$f":"Adjustments!AL45","v":0},{"$f":"Adjustments!AM45","v":0},{"$f":"Adjustments!AN45","v":0},{"$f":"Adjustments!AO45","v":0},{"$f":"Adjustments!AP45","v":0},{"$f":"Adjustments!AQ45","v":0},{"$f":"Adjustments!AR45","v":0},{"$f":"Adjustments!AS45","v":0},{"$f":"Adjustments!AT45","v":0},{"$f":"Adjustments!AU45","v":0},{"$f":"Adjustments!AV45","v":0},{"$f":"Adjustments!AW45","v":0},{"$f":"Adjustments!AX45","v":0},{"$f":"Adjustments!AY45","v":0},{"$f":"Adjustments!AZ45","v":0},{"$f":"Adjustments!BA45","v":0},{"$f":"Adjustments!BB45","v":0},{"$f":"Adjustments!BC45","v":0},{"$f":"Adjustments!BD45","v":0},{"$f":"Adjustments!BE45","v":0},{"$f":"Adjustments!BF45","v":0},{"$f":"Adjustments!BG45","v":0},{"$f":"Adjustments!BH45","v":0},{"$f":"Adjustments!BI45","v":0},{"$f":"Adjustments!BJ45","v":0},{"$f":"Adjustments!BK45","v":0}]
[{"$f":"ROW()","v":265},"Shared support assets (net IOT & cyber security)",null,{"$f":"Adjustments!D46","v":0},{"$f":"Adjustments!E46","v":0},{"$f":"Adjustments!F46","v":0},{"$f":"Adjustments!G46","v":0},{"$f":"Adjustments!H46","v":0},{"$f":"Adjustments!I46","v":0},{"$f":"Adjustments!J46","v":0},{"$f":"Adjustments!K46","v":0},{"$f":"Adjustments!L46","v":0},{"$f":"Adjustments!M46","v":0},{"$f":"Adjustments!N46","v":0},{"$f":"Adjustments!O46","v":0},{"$f":"Adjustments!P46","v":0},{"$f":"Adjustments!Q46","v":0},{"$f":"Adjustments!R46","v":0},{"$f":"Adjustments!S46","v":0},{"$f":"Adjustments!T46","v":0},{"$f":"Adjustments!U46","v":0},{"$f":"Adjustments!V46","v":0},{"$f":"Adjustments!W46","v":0},{"$f":"Adjustments!X46","v":0},{"$f":"Adjustments!Y46","v":0},{"$f":"Adjustments!Z46","v":0},{"$f":"Adjustments!AA46","v":0},{"$f":"Adjustments!AB46","v":0},{"$f":"Adjustments!AC46","v":0},{"$f":"Adjustments!AD46","v":0},{"$f":"Adjustments!AE46","v":0},{"$f":"Adjustments!AF46","v":0},{"$f":"Adjustments!AG46","v":0},{"$f":"Adjustments!AH46","v":0},{"$f":"Adjustments!AI46","v":0},{"$f":"Adjustments!AJ46","v":0},{"$f":"Adjustments!AK46","v":0},{"$f":"Adjustments!AL46","v":0},{"$f":"Adjustments!AM46","v":0},{"$f":"Adjustments!AN46","v":0},{"$f":"Adjustments!AO46","v":0},{"$f":"Adjustments!AP46","v":0},{"$f":"Adjustments!AQ46","v":0},{"$f":"Adjustments!AR46","v":0},{"$f":"Adjustments!AS46","v":0},{"$f":"Adjustments!AT46","v":0},{"$f":"Adjustments!AU46","v":0},{"$f":"Adjustments!AV46","v":0},{"$f":"Adjustments!AW46","v":0},{"$f":"Adjustments!AX46","v":0},{"$f":"Adjustments!AY46","v":0},{"$f":"Adjustments!AZ46","v":0},{"$f":"Adjustments!BA46","v":0},{"$f":"Adjustments!BB46","v":0},{"$f":"Adjustments!BC46","v":0},{"$f":"Adjustments!BD46","v":0},{"$f":"Adjustments!BE46","v":0},{"$f":"Adjustments!BF46","v":0},{"$f":"Adjustments!BG46","v":0},{"$f":"Adjustments!BH46","v":0},{"$f":"Adjustments!BI46","v":0},{"$f":"Adjustments!BJ46","v":0},{"$f":"Adjustments!BK46","v":0}]
[{"$f":"ROW()","v":266},"Miscellaneous assets",null,{"$f":"Adjustments!D47","v":0},{"$f":"Adjustments!E47","v":0},{"$f":"Adjustments!F47","v":0},{"$f":"Adjustments!G47","v":0},{"$f":"Adjustments!H47","v":0},{"$f":"Adjustments!I47","v":0},{"$f":"Adjustments!J47","v":0},{"$f":"Adjustments!K47","v":0},{"$f":"Adjustments!L47","v":0},{"$f":"Adjustments!M47","v":0},{"$f":"Adjustments!N47","v":0},{"$f":"Adjustments!O47","v":0},{"$f":"Adjustments!P47","v":0},{"$f":"Adjustments!Q47","v":0},{"$f":"Adjustments!R47","v":0},{"$f":"Adjustments!S47","v":0},{"$f":"Adjustments!T47","v":0},{"$f":"Adjustments!U47","v":0},{"$f":"Adjustments!V47","v":0},{"$f":"Adjustments!W47","v":0},{"$f":"Adjustments!X47","v":0},{"$f":"Adjustments!Y47","v":0},{"$f":"Adjustments!Z47","v":0},{"$f":"Adjustments!AA47","v":0},{"$f":"Adjustments!AB47","v":0},{"$f":"Adjustments!AC47","v":0},{"$f":"Adjustments!AD47","v":0},{"$f":"Adjustments!AE47","v":0},{"$f":"Adjustments!AF47","v":0},{"$f":"Adjustments!AG47","v":0},{"$f":"Adjustments!AH47","v":0},{"$f":"Adjustments!AI47","v":0},{"$f":"Adjustments!AJ47","v":0},{"$f":"Adjustments!AK47","v":0},{"$f":"Adjustments!AL47","v":0},{"$f":"Adjustments!AM47","v":0},{"$f":"Adjustments!AN47","v":0},{"$f":"Adjustments!AO47","v":0},{"$f":"Adjustments!AP47","v":0},{"$f":"Adjustments!AQ47","v":0},{"$f":"Adjustments!AR47","v":0},{"$f":"Adjustments!AS47","v":0},{"$f":"Adjustments!AT47","v":0},{"$f":"Adjustments!AU47","v":0},{"$f":"Adjustments!AV47","v":0},{"$f":"Adjustments!AW47","v":0},{"$f":"Adjustments!AX47","v":0},{"$f":"Adjustments!AY47","v":0},{"$f":"Adjustments!AZ47","v":0},{"$f":"Adjustments!BA47","v":0},{"$f":"Adjustments!BB47","v":0},{"$f":"Adjustments!BC47","v":0},{"$f":"Adjustments!BD47","v":0},{"$f":"Adjustments!BE47","v":0},{"$f":"Adjustments!BF47","v":0},{"$f":"Adjustments!BG47","v":0},{"$f":"Adjustments!BH47","v":0},{"$f":"Adjustments!BI47","v":0},{"$f":"Adjustments!BJ47","v":0},{"$f":"Adjustments!BK47","v":0}]
[{"$f":"ROW()","v":267},"Total",null,{"$f":"SUM(D254:D266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.1101976924601883E-2,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK254:BK266)","v":0}]
[{"$f":"ROW()","v":268},{"$f":"\"Total Capex Closing Asset Values ($m)\"","v":"Total Capex Closing Asset Values ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014"]
[{"$f":"ROW()","v":269},"Pipeline and laterals",null,{"$f":"D194+D209-D224+D254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,0.30137969999999997,0.30183601999999998,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.59127087,0.60129288000000003,0.66206155,0.66350646999999996,0.66492956999999997,0.67349242999999992,{"$f":"AQ194+AQ209-AQ224+AQ239+AQ254","v":0.67453779000000003},{"$f":"AR194+AR209-AR224+AR254","v":0.58148216809161801},0.57136354618323604,0.56124492427485406,0.5767593023664721,0.56664068045809013,3.039097399364215,3.5880276615914681,3.8395095871076363,3.7535288669551092,3.7042199739093653,3.7587854007975414,3.7319727299900616,3.6712069468668198,3.610441163743578,3.5496753806203363,3.4632176113640569,3.3767598421077776,3.3407316413020358,3.303376346589701,3.2142285221173545]
[{"$f":"ROW()","v":270},"Main line valve and scraper stations",null,{"$f":"D195+D210-D225+D255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,2.8259409999999999E-2,2.8259409999999999E-2,2.8259409999999999E-2,{"$f":"AR195+AR210-AR225+AR255","v":2.7685732282725733E-2},2.5792054565451469E-2,2.3898376848177205E-2,2.200469913090294E-2,2.0111021413628676E-2,0.1695716217058649,0.17069711598142598,0.15662349053326893,0.14254986508511189,0.12847623963695484,0.16290625865214753,0.15917620966408877,0.15648866067603001,0.36057028872244823,1.4229173555437704,3.2651073830279129,4.5545527750481574,5.6485920860544123,6.6802932657057097,6.8500280657488952]
[{"$f":"ROW()","v":271},"Compressor stations",null,{"$f":"D196+D211-D226+D256","v":0.72660780749999998},1.4471605499375,2.1616582273125,2.8701008396250001,4.8625587218749997,6.8382109529374997,8.7970575328125005,10.739098461500001,10.810018864000002,10.879586239270836,10.947800587312502,11.014661908125001,13.368121726708335,15.701162255354168,18.013783494062501,20.305985442833332,21.145672244166665,21.976873887708333,22.799590373458333,23.613821701416665,23.638034726583331,23.791111122985146,23.643379270622109,23.465678379494221,23.288685479601483,23.402889483241328,23.507697790413758,23.474093531118772,23.321583235356371,23.250905423741116,23.047998926273014,22.799311042952056,22.522729993778249,22.478178534604442,22.242565255430637,22.094755326256831,22.102176547083022,21.833445697909216,21.558812088735408,21.406827226071311,{"$f":"AR196+AR211-AR226+AR256","v":20.848616025479913},19.858219861257989,18.85535624891309,18.153283987883988,17.647646226743159,21.80469381686299,20.53073924634548,20.399959999693117,19.485387653092129,18.191062439023462,19.047347563852203,22.806522209275023,23.745730345517245,26.183805535455253,31.853624861490438,41.249963083841152,43.084153014370941,44.871870661567385,47.613524958763833,48.065034811515837]
[{"$f":"ROW()","v":272},"Receipt and delivery point facilities",null,{"$f":"D197+D212-D227+D257","v":4.0059059999999994E-2},7.9784294499999991E-2,0.11917570349999998,0.158233287,0.18118407749999998,0.20393248389583332,0.22647850618749998,0.248822144375,0.26145803345833329,0.27397074981249991,0.28636029343749991,0.29862666433333324,0.31336647749999991,0.3279614794791666,0.34241167027083325,0.35671704987499991,0.3619450257916666,0.36710262879166661,0.37218985887499995,0.37720671604166661,0.37370845029166661,0.3702101845416666,0.36671191879166659,0.38076732304166661,0.39095048729166659,0.50999768154166658,0.62490109579166653,0.74716429004166651,1.1397392242916664,1.2207717885416665,1.2174021927916665,1.2139039270416665,1.2104056612916665,1.2069073955416665,1.2034091297916665,1.2031300040416664,1.1996317382916664,1.1961334725416664,1.1926352067916663,1.1891369410416663,{"$f":"AR197+AR212-AR227+AR257","v":1.1425148334152111},1.0929691380300153,1.0415118418941272,1.1236418984969019,1.2557906765506446,2.0781119880323646,1.5032336078928517,1.4199417294544254,1.5411534250334962,1.876705422599696,4.8847447374140645,5.1779543702695205,5.7288036625586063,6.3590604974924085,7.6770208293898952,9.0590775874668683,9.7593925498905776,9.7602651412751378,9.3358341522422723,8.9041926998371945]
[{"$f":"ROW()","v":273},"SCADA and communications",null,{"$f":"D198+D213-D228+D258","v":6.9851149999999992E-3},1.3853811416666665E-2,2.0606089249999997E-2,2.7241948499999998E-2,2.8071861666666666E-2,2.8880181708333334E-2,2.9666908625000002E-2,3.0432042416666669E-2,4.3854603083333332E-2,5.7044253624999999E-2,7.0000994041666667E-2,8.2724824333333336E-2,9.8587954500000005E-2,0.11416197104166667,0.12944687395833335,0.14444266325000002,0.25169697641666672,0.35711971533333337,0.46071088000000004,0.56247047041666665,0.57750570158333325,0.57284731828651148,0.56333253052620125,0.5526279283024027,0.59296688161511568,0.77867444826116206,0.93495519824054174,0.93363943155325479,0.95530617819930119,0.99405056817868087,0.97607727149139389,0.99357873813744035,0.95656299811682011,0.96957385809619978,1.2286669580755796,1.5214961780549594,1.7247807580343393,2.144309418013719,2.1043005779930986,2.1257907652675958,{"$f":"AR198+AR213-AR228+AR258","v":1.8837201766142337},1.7939997264162899,1.7642901852041546,1.4273603209512826,1.8759281042289677,3.6029992719621431,4.3522301025644943,3.9688701236897574,3.6487683754098601,3.8728698109644637,4.0950573949961724,3.6038712442651395,3.0660956826257721,3.3927394912999769,3.3364941220679318,2.7219684283595345,2.147713859632383,1.7404932413499699,1.3402289433264043,0.95425814097156292]
[{"$f":"ROW()","v":274},"Cathodic protection",null,{"$f":"D199+D214-D229+D259","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,7.8287125000000013E-3,1.1644387500000001E-2,1.5394275000000002E-2,1.5131125000000002E-2,1.4867975000000002E-2,1.4604825000000002E-2,1.4341675000000002E-2,1.4375525000000002E-2,1.4112375000000002E-2,1.3849225000000001E-2,1.3586075000000001E-2,1.3322925000000001E-2,1.3059775000000001E-2,2.1046625000000003E-2,2.0783475000000003E-2,2.0520325000000002E-2,2.0257175000000002E-2,1.9994025000000002E-2,1.9730875000000002E-2,1.9467725000000002E-2,8.4890544999999998E-2,8.6502894999999996E-2,0.132402935,0.24063421500000001,0.98025367500000016,1.1413897050000001,1.7298093750000001,{"$f":"AR199+AR214-AR229+AR259","v":1.6108984038804295},1.4038920587722479,1.1063990819552263,0.80649092842460002,0.50404291175410421,1.3000711998148575,1.1391294219760422,0.97505885618553489,0.80853085838129302,0.62856056318814701,0.52512799658072573,0.36877019448255455,0.21412849528446723,0.26861888600873762,0.27086562757398336,0.49515910584822015,0.63959092146436369,0.65788403585445865,0.60506603913344248,0.56748356158177304]
[{"$f":"ROW()","v":275},"Maintenance bases and depots",null,{"$f":"D200+D215-D230+D260","v":1.8229499999999998E-3},3.6367852499999995E-3,5.4415057499999989E-3,7.2371114999999989E-3,8.2676974999999989E-3,9.292948274999999E-3,1.0312863824999999E-2,1.1327444149999999E-2,1.1819644249999999E-2,1.2309094349999999E-2,1.279579445E-2,1.327974455E-2,1.3210944650000001E-2,1.3142144750000001E-2,1.3073344850000002E-2,1.3004544950000002E-2,1.2935745050000003E-2,1.2866945150000003E-2,1.2798145250000004E-2,1.2729345350000004E-2,1.2660545450000005E-2,1.2591745550000005E-2,1.2522945650000006E-2,1.5073145750000006E-2,1.5004345850000007E-2,4.9772845950000019E-2,4.970404605000002E-2,4.963524615000002E-2,4.9566446250000021E-2,4.9497646350000021E-2,5.9894706450000022E-2,6.1486906550000026E-2,6.1418106650000026E-2,0.12262824675000002,0.13480251685000003,0.20595505695000002,0.20588625705000002,0.20581745715000002,0.20574865725000002,0.22448985735000002,{"$f":"AR200+AR215-AR230+AR260","v":0.28808366930817786},0.28296878020425797,0.277395106920172,1.3273383982933653,1.3385868039116602,1.7106462438350085,1.6705904611011846,1.6305346783673607,1.6132802362265857,1.5939431291190145,1.6833840938071845,2.2366882818757459,2.7377936441442761,2.8448480064128061,2.7454733686813362,2.7445455448490108,2.8288548300991851,3.1582122056691317,3.3200221713254829,3.2260302407532331]
[{"$f":"ROW()","v":276},"Other assets",null,{"$f":"D201+D216-D231+D261","v":0.13555803250000001},0.2677271141875,0.39650724506250001,0.52189842512499995,0.56286420437499984,0.60246694406249979,0.64070664418749979,0.67758330474999984,0.74675125074999993,0.81371479906249999,0.87847394968750003,0.94102870262500005,0.95890256537500007,0.97563394275000015,0.99122283475000006,1.0056692413750001,1.3715721976250002,1.7275176926250002,2.0735057263750001,2.409536298875,2.418492750125,2.534057439364787,2.5243817865943612,2.5196966818137225,2.5703769050228709,2.5511940276342657,2.499431789647907,2.439469321063795,2.4078831818819295,2.4621375002586188,2.5364477061938633,2.4119554196876622,2.3158648207400159,2.3075096917923696,2.2084214128447233,2.0599328738970768,2.1443908549494308,2.0820721960017847,1.9806626170541384,2.0925586721691252,{"$f":"AR201+AR216-AR231+AR261","v":1.729145519245282},1.0435070589076083,0.1546611135983913,-0.27819787867440549,-1.2353792601500171,1.0021822578417674,1.1297312759862752,1.0309323049807195,0.96025529536418308,1.195818276943059,1.7439583415986188,1.6226676898608505,1.6946113178592732,1.9418444255576945,2.3690391439981404,12.069533468831624,14.05727661282249,12.536076925751818,11.017799331586865,9.6652567048536309]
[{"$f":"ROW()","v":277},"Equity Raising Cost",null,{"$f":"D202+D217-D232+D262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR202+AR217-AR232+AR262","v":0},0,0,0,0,0,0,0,0,0,2.0404799468941852E-2,1.9780626955066497E-2,1.9156454441191142E-2,1.8532281927315788E-2,1.7908109413440433E-2,0.30109228490862,0.29167328839891599,0.28225429188921197,0.27283529537950796,0.26341629886980394]
[{"$f":"ROW()","v":278},"Non-depreciable assets",null,{"$f":"D203+D218-D233+D263","v":0.36669321899785023},0.36669321899785023,0.34687398913043488,0.34687398913043488,1.1221502211956524,1.0938114722945533,1.0660887831521739,1.0660887831521739,0.43869524369565216,0.41786698905279485,0.39749152255434783,0.39749152255434783,1.8568202911956515,1.8204082448220262,1.7847877646739132,1.7847877646739132,1.0767662054458405,1.0767662054458405,1.049228790943121,1.049228790943121,0.97932407119565212,0.95255484042642147,0.926367549456522,0.926367549456522,1.312449071195652,1.2820191261407072,1.2522507016304347,1.2522507016304347,1.316824071195652,1.28634604921763,1.2565305929347823,1.2565305929347823,1.0743268184483994,1.0743268184483994,1.0468159190217392,1.0468159190217392,1.301574071195652,1.2712636316352124,1.241612114673913,1.241612114673913,{"$f":"AR203+AR218-AR233+AR263","v":1.241612114673913},1.241612114673913,1.241612114673913,1.241612114673913,1.241612114673913,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812,1.5882268887881812]
[{"$f":"ROW()","v":279},"Shared support assets - IOT & cyber security",null,{"$f":"D204+D219-D234+D264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR204+AR219-AR234+AR264","v":0},0,0,0,0,0,0,0,0,0,2.3257819197952223,4.6527656790697485,9.2376806790697472,15.688906760408354,22.082386721551195,18.065968463910366,13.811376316316803,9.3438643338837366,5.9960152924999841,3.9028146461241757]
[{"$f":"ROW()","v":280},"Shared support assets (net IOT & cyber security)",null,{"$f":"D205+D220-D235+D265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR205+AR220-AR235+AR265","v":0},0,0,0,0,0,0,0,0,0,0.92496079351535843,2.2694402988739735,5.5345502988739739,6.9322466834233145,8.3299430679726552,9.2658995863649807,10.131971285529842,10.928158165467233,11.654460226177157,12.310877467659616]
[{"$f":"ROW()","v":281},"Miscellaneous assets",null,{"$f":"D206+D221-D236+D266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR206+AR221-AR236+AR266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},"Total",null,{"$f":"SUM(D269:D281)","v":1.2777261839978502},2.1788557742895169,3.0502627600054346,3.9315856008804344,6.7650967841123189,8.7765949831737196,10.770311238789674,12.773352180343842,12.312597639237321,12.454492125173632,12.592923141483517,12.747813366521015,16.612957209928986,18.960298750697028,21.286370370065583,23.626000981957247,24.235719519495838,25.533115050054175,26.782628599901454,28.03933499804312,28.315226610228983,28.548864726154534,28.35238124664086,28.175303102858539,28.485262115576788,28.889113407769127,29.191493266774309,29.218542016557922,29.51292868217492,29.871685931287718,29.702065201134719,29.34421728230361,28.748495904025148,28.835285960233076,28.752476967014346,28.926549843222272,29.609695401604114,30.4064845282516,30.126912807498226,30.713022151573611,29.353758642991508,27.314324339011005,25.026368994282102,24.400293771547023,23.214979279584156,36.295600688207394,35.6726057822274,35.009657658799995,33.541681464335952,32.77988274417234,40.760686189266359,48.237836423369956,57.39447307670558,69.189840909240061,85.243575477091298,104.28975943756053,106.27154218446962,103.85662961885274,102.72768291151854,{"$f":"SUM(BK269:BK281)","v":99.511848048821236}]
[{"$f":"ROW()","v":283},{"$f":"\"Capex Accounts ($m)\"","v":"Capex Accounts ($m)"}]
[{"$f":"ROW()","v":284},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&TEXT(Inputs!AZ$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BA$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BB$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BC$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BD$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BE$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BF$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BG$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BH$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BI$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BJ$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BK$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BL$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BM$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"},{"$f":"\"$ \"&TEXT(Inputs!BN$111,\"dd/mm/yyyy\")","v":"$ 31/12/2023"}]
[{"$f":"ROW()","v":285},"2000-03-31"]
[{"$f":"ROW()","v":286},"Life (years)"]
[{"$f":"ROW()","v":287},"Pipeline and laterals",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),PipeAL),PipeAL)","v":70},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E287-0.25,0)),MAX(E287-0.25,0))","v":69.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F287-0.25,0)),MAX(F287-0.25,0))","v":69.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G287-0.25,0)),MAX(G287-0.25,0))","v":69.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H287-0.25,0)),MAX(H287-0.25,0))","v":69},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I287-0.25,0)),MAX(I287-0.25,0))","v":68.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J287-0.25,0)),MAX(J287-0.25,0))","v":68.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K287-0.25,0)),MAX(K287-0.25,0))","v":68.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L287-0.25,0)),MAX(L287-0.25,0))","v":68},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M287-0.25,0)),MAX(M287-0.25,0))","v":67.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N287-0.25,0)),MAX(N287-0.25,0))","v":67.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O287-0.25,0)),MAX(O287-0.25,0))","v":67.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P287-0.25,0)),MAX(P287-0.25,0))","v":67},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q287-0.25,0)),MAX(Q287-0.25,0))","v":66.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R287-0.25,0)),MAX(R287-0.25,0))","v":66.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S287-0.25,0)),MAX(S287-0.25,0))","v":66.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T287-0.25,0)),MAX(T287-0.25,0))","v":66},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U287-0.25,0)),MAX(U287-0.25,0))","v":65.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V287-0.25,0)),MAX(V287-0.25,0))","v":65.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W287-0.25,0)),MAX(W287-0.25,0))","v":65.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X287-0.25,0)),MAX(X287-0.25,0))","v":65},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y287-0.25,0)),MAX(Y287-0.25,0))","v":64.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z287-0.25,0)),MAX(Z287-0.25,0))","v":64.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA287-0.25,0)),MAX(AA287-0.25,0))","v":64.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB287-0.25,0)),MAX(AB287-0.25,0))","v":64},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC287-0.25,0)),MAX(AC287-0.25,0))","v":63.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD287-0.25,0)),MAX(AD287-0.25,0))","v":63.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE287-0.25,0)),MAX(AE287-0.25,0))","v":63.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF287-0.25,0)),MAX(AF287-0.25,0))","v":63},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG287-0.25,0)),MAX(AG287-0.25,0))","v":62.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH287-0.25,0)),MAX(AH287-0.25,0))","v":62.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI287-0.25,0)),MAX(AI287-0.25,0))","v":62.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ287-0.25,0)),MAX(AJ287-0.25,0))","v":62},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK287-0.25,0)),MAX(AK287-0.25,0))","v":61.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL287-0.25,0)),MAX(AL287-0.25,0))","v":61.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM287-0.25,0)),MAX(AM287-0.25,0))","v":61.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN287-0.25,0)),MAX(AN287-0.25,0))","v":61},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO287-0.25,0)),MAX(AO287-0.25,0))","v":60.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP287-0.25,0)),MAX(AP287-0.25,0))","v":60.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ287-0.25,0)),MAX(AQ287-0.25,0))","v":60.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR287-1,0)),MAX(AR287-1,0))","v":59.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS287-1,0)),MAX(AS287-1,0))","v":58.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT287-1,0)),MAX(AT287-1,0))","v":57.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU287-1,0)),MAX(AU287-1,0))","v":56.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV287-1,0)),MAX(AV287-1,0))","v":55.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW287-1,0)),MAX(AW287-1,0))","v":54.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX287-1,0)),MAX(AX287-1,0))","v":53.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY287-1,0)),MAX(AY287-1,0))","v":52.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ287-1,0)),MAX(AZ287-1,0))","v":51.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA287-1,0)),MAX(BA287-1,0))","v":50.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB287-1,0)),MAX(BB287-1,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC287-1,0)),MAX(BC287-1,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD287-1,0)),MAX(BD287-1,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE287-1,0)),MAX(BE287-1,0))","v":46.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF287-1,0)),MAX(BF287-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG287-1,0)),MAX(BG287-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH287-1,0)),MAX(BH287-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI287-1,0)),MAX(BI287-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ287-1,0)),MAX(BJ287-1,0))","v":37}]
[{"$f":"ROW()","v":288},"Main line valve and scraper stations",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MainAL),MainAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E288-0.25,0)),MAX(E288-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F288-0.25,0)),MAX(F288-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G288-0.25,0)),MAX(G288-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H288-0.25,0)),MAX(H288-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I288-0.25,0)),MAX(I288-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J288-0.25,0)),MAX(J288-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K288-0.25,0)),MAX(K288-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L288-0.25,0)),MAX(L288-0.25,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M288-0.25,0)),MAX(M288-0.25,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N288-0.25,0)),MAX(N288-0.25,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O288-0.25,0)),MAX(O288-0.25,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P288-0.25,0)),MAX(P288-0.25,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q288-0.25,0)),MAX(Q288-0.25,0))","v":46.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R288-0.25,0)),MAX(R288-0.25,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S288-0.25,0)),MAX(S288-0.25,0))","v":46.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T288-0.25,0)),MAX(T288-0.25,0))","v":46},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U288-0.25,0)),MAX(U288-0.25,0))","v":45.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V288-0.25,0)),MAX(V288-0.25,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W288-0.25,0)),MAX(W288-0.25,0))","v":45.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X288-0.25,0)),MAX(X288-0.25,0))","v":45},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y288-0.25,0)),MAX(Y288-0.25,0))","v":44.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z288-0.25,0)),MAX(Z288-0.25,0))","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA288-0.25,0)),MAX(AA288-0.25,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB288-0.25,0)),MAX(AB288-0.25,0))","v":44},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC288-0.25,0)),MAX(AC288-0.25,0))","v":43.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD288-0.25,0)),MAX(AD288-0.25,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE288-0.25,0)),MAX(AE288-0.25,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF288-0.25,0)),MAX(AF288-0.25,0))","v":43},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG288-0.25,0)),MAX(AG288-0.25,0))","v":42.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH288-0.25,0)),MAX(AH288-0.25,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI288-0.25,0)),MAX(AI288-0.25,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ288-0.25,0)),MAX(AJ288-0.25,0))","v":42},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK288-0.25,0)),MAX(AK288-0.25,0))","v":41.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL288-0.25,0)),MAX(AL288-0.25,0))","v":41.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM288-0.25,0)),MAX(AM288-0.25,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN288-0.25,0)),MAX(AN288-0.25,0))","v":41},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO288-0.25,0)),MAX(AO288-0.25,0))","v":40.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP288-0.25,0)),MAX(AP288-0.25,0))","v":40.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ288-0.25,0)),MAX(AQ288-0.25,0))","v":40.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR288-1,0)),MAX(AR288-1,0))","v":39.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS288-1,0)),MAX(AS288-1,0))","v":38.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT288-1,0)),MAX(AT288-1,0))","v":37.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU288-1,0)),MAX(AU288-1,0))","v":36.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV288-1,0)),MAX(AV288-1,0))","v":35.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW288-1,0)),MAX(AW288-1,0))","v":34.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX288-1,0)),MAX(AX288-1,0))","v":33.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY288-1,0)),MAX(AY288-1,0))","v":32.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ288-1,0)),MAX(AZ288-1,0))","v":31.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA288-1,0)),MAX(BA288-1,0))","v":30.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB288-1,0)),MAX(BB288-1,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC288-1,0)),MAX(BC288-1,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD288-1,0)),MAX(BD288-1,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE288-1,0)),MAX(BE288-1,0))","v":26.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF288-1,0)),MAX(BF288-1,0))","v":25.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG288-1,0)),MAX(BG288-1,0))","v":24.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH288-1,0)),MAX(BH288-1,0))","v":23.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI288-1,0)),MAX(BI288-1,0))","v":22.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ288-1,0)),MAX(BJ288-1,0))","v":21.25}]
[{"$f":"ROW()","v":289},"Compressor stations",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CompAL),CompAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E289-0.25,0)),MAX(E289-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F289-0.25,0)),MAX(F289-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G289-0.25,0)),MAX(G289-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H289-0.25,0)),MAX(H289-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I289-0.25,0)),MAX(I289-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J289-0.25,0)),MAX(J289-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K289-0.25,0)),MAX(K289-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L289-0.25,0)),MAX(L289-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M289-0.25,0)),MAX(M289-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N289-0.25,0)),MAX(N289-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O289-0.25,0)),MAX(O289-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P289-0.25,0)),MAX(P289-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q289-0.25,0)),MAX(Q289-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R289-0.25,0)),MAX(R289-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S289-0.25,0)),MAX(S289-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T289-0.25,0)),MAX(T289-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U289-0.25,0)),MAX(U289-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V289-0.25,0)),MAX(V289-0.25,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W289-0.25,0)),MAX(W289-0.25,0))","v":25.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X289-0.25,0)),MAX(X289-0.25,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y289-0.25,0)),MAX(Y289-0.25,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z289-0.25,0)),MAX(Z289-0.25,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA289-0.25,0)),MAX(AA289-0.25,0))","v":24.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB289-0.25,0)),MAX(AB289-0.25,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC289-0.25,0)),MAX(AC289-0.25,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD289-0.25,0)),MAX(AD289-0.25,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE289-0.25,0)),MAX(AE289-0.25,0))","v":23.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF289-0.25,0)),MAX(AF289-0.25,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG289-0.25,0)),MAX(AG289-0.25,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH289-0.25,0)),MAX(AH289-0.25,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI289-0.25,0)),MAX(AI289-0.25,0))","v":22.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ289-0.25,0)),MAX(AJ289-0.25,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK289-0.25,0)),MAX(AK289-0.25,0))","v":21.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL289-0.25,0)),MAX(AL289-0.25,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM289-0.25,0)),MAX(AM289-0.25,0))","v":21.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN289-0.25,0)),MAX(AN289-0.25,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO289-0.25,0)),MAX(AO289-0.25,0))","v":20.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP289-0.25,0)),MAX(AP289-0.25,0))","v":20.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ289-0.25,0)),MAX(AQ289-0.25,0))","v":20.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR289-1,0)),MAX(AR289-1,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS289-1,0)),MAX(AS289-1,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT289-1,0)),MAX(AT289-1,0))","v":17.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU289-1,0)),MAX(AU289-1,0))","v":16.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV289-1,0)),MAX(AV289-1,0))","v":15.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW289-1,0)),MAX(AW289-1,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX289-1,0)),MAX(AX289-1,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY289-1,0)),MAX(AY289-1,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ289-1,0)),MAX(AZ289-1,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA289-1,0)),MAX(BA289-1,0))","v":10.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB289-1,0)),MAX(BB289-1,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC289-1,0)),MAX(BC289-1,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD289-1,0)),MAX(BD289-1,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE289-1,0)),MAX(BE289-1,0))","v":6.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF289-1,0)),MAX(BF289-1,0))","v":5.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG289-1,0)),MAX(BG289-1,0))","v":4.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH289-1,0)),MAX(BH289-1,0))","v":3.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI289-1,0)),MAX(BI289-1,0))","v":2.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ289-1,0)),MAX(BJ289-1,0))","v":1.25}]
[{"$f":"ROW()","v":290},"Receipt and delivery point facilities",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E290-0.25,0)),MAX(E290-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F290-0.25,0)),MAX(F290-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G290-0.25,0)),MAX(G290-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H290-0.25,0)),MAX(H290-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I290-0.25,0)),MAX(I290-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J290-0.25,0)),MAX(J290-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K290-0.25,0)),MAX(K290-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L290-0.25,0)),MAX(L290-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M290-0.25,0)),MAX(M290-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N290-0.25,0)),MAX(N290-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O290-0.25,0)),MAX(O290-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P290-0.25,0)),MAX(P290-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q290-0.25,0)),MAX(Q290-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R290-0.25,0)),MAX(R290-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S290-0.25,0)),MAX(S290-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T290-0.25,0)),MAX(T290-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U290-0.25,0)),MAX(U290-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V290-0.25,0)),MAX(V290-0.25,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W290-0.25,0)),MAX(W290-0.25,0))","v":25.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X290-0.25,0)),MAX(X290-0.25,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y290-0.25,0)),MAX(Y290-0.25,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z290-0.25,0)),MAX(Z290-0.25,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA290-0.25,0)),MAX(AA290-0.25,0))","v":24.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB290-0.25,0)),MAX(AB290-0.25,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC290-0.25,0)),MAX(AC290-0.25,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD290-0.25,0)),MAX(AD290-0.25,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE290-0.25,0)),MAX(AE290-0.25,0))","v":23.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF290-0.25,0)),MAX(AF290-0.25,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG290-0.25,0)),MAX(AG290-0.25,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH290-0.25,0)),MAX(AH290-0.25,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI290-0.25,0)),MAX(AI290-0.25,0))","v":22.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ290-0.25,0)),MAX(AJ290-0.25,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK290-0.25,0)),MAX(AK290-0.25,0))","v":21.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL290-0.25,0)),MAX(AL290-0.25,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM290-0.25,0)),MAX(AM290-0.25,0))","v":21.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN290-0.25,0)),MAX(AN290-0.25,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO290-0.25,0)),MAX(AO290-0.25,0))","v":20.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP290-0.25,0)),MAX(AP290-0.25,0))","v":20.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ290-0.25,0)),MAX(AQ290-0.25,0))","v":20.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR290-1,0)),MAX(AR290-1,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS290-1,0)),MAX(AS290-1,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT290-1,0)),MAX(AT290-1,0))","v":17.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU290-1,0)),MAX(AU290-1,0))","v":16.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV290-1,0)),MAX(AV290-1,0))","v":15.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW290-1,0)),MAX(AW290-1,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX290-1,0)),MAX(AX290-1,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY290-1,0)),MAX(AY290-1,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ290-1,0)),MAX(AZ290-1,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA290-1,0)),MAX(BA290-1,0))","v":10.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB290-1,0)),MAX(BB290-1,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC290-1,0)),MAX(BC290-1,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD290-1,0)),MAX(BD290-1,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE290-1,0)),MAX(BE290-1,0))","v":6.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF290-1,0)),MAX(BF290-1,0))","v":5.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG290-1,0)),MAX(BG290-1,0))","v":4.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH290-1,0)),MAX(BH290-1,0))","v":3.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI290-1,0)),MAX(BI290-1,0))","v":2.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ290-1,0)),MAX(BJ290-1,0))","v":1.25}]
[{"$f":"ROW()","v":291},"SCADA and communications",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SCADAAL),SCADAAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E291-0.25,0)),MAX(E291-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F291-0.25,0)),MAX(F291-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G291-0.25,0)),MAX(G291-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H291-0.25,0)),MAX(H291-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I291-0.25,0)),MAX(I291-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J291-0.25,0)),MAX(J291-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K291-0.25,0)),MAX(K291-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L291-0.25,0)),MAX(L291-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M291-0.25,0)),MAX(M291-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N291-0.25,0)),MAX(N291-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O291-0.25,0)),MAX(O291-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P291-0.25,0)),MAX(P291-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q291-0.25,0)),MAX(Q291-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R291-0.25,0)),MAX(R291-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S291-0.25,0)),MAX(S291-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T291-0.25,0)),MAX(T291-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U291-0.25,0)),MAX(U291-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V291-0.25,0)),MAX(V291-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W291-0.25,0)),MAX(W291-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X291-0.25,0)),MAX(X291-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y291-0.25,0)),MAX(Y291-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z291-0.25,0)),MAX(Z291-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA291-0.25,0)),MAX(AA291-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB291-0.25,0)),MAX(AB291-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC291-0.25,0)),MAX(AC291-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD291-0.25,0)),MAX(AD291-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE291-0.25,0)),MAX(AE291-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF291-0.25,0)),MAX(AF291-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG291-0.25,0)),MAX(AG291-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH291-0.25,0)),MAX(AH291-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI291-0.25,0)),MAX(AI291-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ291-0.25,0)),MAX(AJ291-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK291-0.25,0)),MAX(AK291-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL291-0.25,0)),MAX(AL291-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM291-0.25,0)),MAX(AM291-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN291-0.25,0)),MAX(AN291-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO291-0.25,0)),MAX(AO291-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP291-0.25,0)),MAX(AP291-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ291-0.25,0)),MAX(AQ291-0.25,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR291-1,0)),MAX(AR291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS291-1,0)),MAX(AS291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT291-1,0)),MAX(AT291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU291-1,0)),MAX(AU291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV291-1,0)),MAX(AV291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW291-1,0)),MAX(AW291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX291-1,0)),MAX(AX291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY291-1,0)),MAX(AY291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ291-1,0)),MAX(AZ291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA291-1,0)),MAX(BA291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB291-1,0)),MAX(BB291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC291-1,0)),MAX(BC291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD291-1,0)),MAX(BD291-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE291-1,0)),MAX(BE291-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF291-1,0)),MAX(BF291-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG291-1,0)),MAX(BG291-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH291-1,0)),MAX(BH291-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI291-1,0)),MAX(BI291-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ291-1,0)),MAX(BJ291-1,0))","v":0}]
[{"$f":"ROW()","v":292},"Cathodic protection",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CathodAL),CathodAL)","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E292-0.25,0)),MAX(E292-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F292-0.25,0)),MAX(F292-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G292-0.25,0)),MAX(G292-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H292-0.25,0)),MAX(H292-0.25,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I292-0.25,0)),MAX(I292-0.25,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J292-0.25,0)),MAX(J292-0.25,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K292-0.25,0)),MAX(K292-0.25,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L292-0.25,0)),MAX(L292-0.25,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M292-0.25,0)),MAX(M292-0.25,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N292-0.25,0)),MAX(N292-0.25,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O292-0.25,0)),MAX(O292-0.25,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P292-0.25,0)),MAX(P292-0.25,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q292-0.25,0)),MAX(Q292-0.25,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R292-0.25,0)),MAX(R292-0.25,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S292-0.25,0)),MAX(S292-0.25,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T292-0.25,0)),MAX(T292-0.25,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U292-0.25,0)),MAX(U292-0.25,0))","v":10.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V292-0.25,0)),MAX(V292-0.25,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W292-0.25,0)),MAX(W292-0.25,0))","v":10.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X292-0.25,0)),MAX(X292-0.25,0))","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y292-0.25,0)),MAX(Y292-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z292-0.25,0)),MAX(Z292-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA292-0.25,0)),MAX(AA292-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB292-0.25,0)),MAX(AB292-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC292-0.25,0)),MAX(AC292-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD292-0.25,0)),MAX(AD292-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE292-0.25,0)),MAX(AE292-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF292-0.25,0)),MAX(AF292-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG292-0.25,0)),MAX(AG292-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH292-0.25,0)),MAX(AH292-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI292-0.25,0)),MAX(AI292-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ292-0.25,0)),MAX(AJ292-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK292-0.25,0)),MAX(AK292-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL292-0.25,0)),MAX(AL292-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM292-0.25,0)),MAX(AM292-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN292-0.25,0)),MAX(AN292-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO292-0.25,0)),MAX(AO292-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP292-0.25,0)),MAX(AP292-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ292-0.25,0)),MAX(AQ292-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR292-1,0)),MAX(AR292-1,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS292-1,0)),MAX(AS292-1,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT292-1,0)),MAX(AT292-1,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU292-1,0)),MAX(AU292-1,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV292-1,0)),MAX(AV292-1,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW292-1,0)),MAX(AW292-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX292-1,0)),MAX(AX292-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY292-1,0)),MAX(AY292-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ292-1,0)),MAX(AZ292-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA292-1,0)),MAX(BA292-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB292-1,0)),MAX(BB292-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC292-1,0)),MAX(BC292-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD292-1,0)),MAX(BD292-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE292-1,0)),MAX(BE292-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF292-1,0)),MAX(BF292-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG292-1,0)),MAX(BG292-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH292-1,0)),MAX(BH292-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI292-1,0)),MAX(BI292-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ292-1,0)),MAX(BJ292-1,0))","v":0}]
[{"$f":"ROW()","v":293},"Maintenance bases and depots",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MaintenAL),MaintenAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E293-0.25,0)),MAX(E293-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F293-0.25,0)),MAX(F293-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G293-0.25,0)),MAX(G293-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H293-0.25,0)),MAX(H293-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I293-0.25,0)),MAX(I293-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J293-0.25,0)),MAX(J293-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K293-0.25,0)),MAX(K293-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L293-0.25,0)),MAX(L293-0.25,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M293-0.25,0)),MAX(M293-0.25,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N293-0.25,0)),MAX(N293-0.25,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O293-0.25,0)),MAX(O293-0.25,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P293-0.25,0)),MAX(P293-0.25,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q293-0.25,0)),MAX(Q293-0.25,0))","v":46.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R293-0.25,0)),MAX(R293-0.25,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S293-0.25,0)),MAX(S293-0.25,0))","v":46.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T293-0.25,0)),MAX(T293-0.25,0))","v":46},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U293-0.25,0)),MAX(U293-0.25,0))","v":45.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V293-0.25,0)),MAX(V293-0.25,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W293-0.25,0)),MAX(W293-0.25,0))","v":45.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X293-0.25,0)),MAX(X293-0.25,0))","v":45},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y293-0.25,0)),MAX(Y293-0.25,0))","v":44.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z293-0.25,0)),MAX(Z293-0.25,0))","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA293-0.25,0)),MAX(AA293-0.25,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB293-0.25,0)),MAX(AB293-0.25,0))","v":44},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC293-0.25,0)),MAX(AC293-0.25,0))","v":43.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD293-0.25,0)),MAX(AD293-0.25,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE293-0.25,0)),MAX(AE293-0.25,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF293-0.25,0)),MAX(AF293-0.25,0))","v":43},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG293-0.25,0)),MAX(AG293-0.25,0))","v":42.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH293-0.25,0)),MAX(AH293-0.25,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI293-0.25,0)),MAX(AI293-0.25,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ293-0.25,0)),MAX(AJ293-0.25,0))","v":42},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK293-0.25,0)),MAX(AK293-0.25,0))","v":41.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL293-0.25,0)),MAX(AL293-0.25,0))","v":41.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM293-0.25,0)),MAX(AM293-0.25,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN293-0.25,0)),MAX(AN293-0.25,0))","v":41},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO293-0.25,0)),MAX(AO293-0.25,0))","v":40.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP293-0.25,0)),MAX(AP293-0.25,0))","v":40.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ293-0.25,0)),MAX(AQ293-0.25,0))","v":40.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR293-1,0)),MAX(AR293-1,0))","v":39.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS293-1,0)),MAX(AS293-1,0))","v":38.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT293-1,0)),MAX(AT293-1,0))","v":37.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU293-1,0)),MAX(AU293-1,0))","v":36.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV293-1,0)),MAX(AV293-1,0))","v":35.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW293-1,0)),MAX(AW293-1,0))","v":34.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX293-1,0)),MAX(AX293-1,0))","v":33.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY293-1,0)),MAX(AY293-1,0))","v":32.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ293-1,0)),MAX(AZ293-1,0))","v":31.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA293-1,0)),MAX(BA293-1,0))","v":30.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB293-1,0)),MAX(BB293-1,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC293-1,0)),MAX(BC293-1,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD293-1,0)),MAX(BD293-1,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE293-1,0)),MAX(BE293-1,0))","v":26.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF293-1,0)),MAX(BF293-1,0))","v":25.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG293-1,0)),MAX(BG293-1,0))","v":24.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH293-1,0)),MAX(BH293-1,0))","v":23.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI293-1,0)),MAX(BI293-1,0))","v":22.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ293-1,0)),MAX(BJ293-1,0))","v":21.25}]
[{"$f":"ROW()","v":294},"Other assets",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),OtherAL),OtherAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E294-0.25,0)),MAX(E294-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F294-0.25,0)),MAX(F294-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G294-0.25,0)),MAX(G294-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H294-0.25,0)),MAX(H294-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I294-0.25,0)),MAX(I294-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J294-0.25,0)),MAX(J294-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K294-0.25,0)),MAX(K294-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L294-0.25,0)),MAX(L294-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M294-0.25,0)),MAX(M294-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N294-0.25,0)),MAX(N294-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O294-0.25,0)),MAX(O294-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P294-0.25,0)),MAX(P294-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q294-0.25,0)),MAX(Q294-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R294-0.25,0)),MAX(R294-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S294-0.25,0)),MAX(S294-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T294-0.25,0)),MAX(T294-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U294-0.25,0)),MAX(U294-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V294-0.25,0)),MAX(V294-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W294-0.25,0)),MAX(W294-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X294-0.25,0)),MAX(X294-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y294-0.25,0)),MAX(Y294-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z294-0.25,0)),MAX(Z294-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA294-0.25,0)),MAX(AA294-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB294-0.25,0)),MAX(AB294-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC294-0.25,0)),MAX(AC294-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD294-0.25,0)),MAX(AD294-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE294-0.25,0)),MAX(AE294-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF294-0.25,0)),MAX(AF294-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG294-0.25,0)),MAX(AG294-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH294-0.25,0)),MAX(AH294-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI294-0.25,0)),MAX(AI294-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ294-0.25,0)),MAX(AJ294-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK294-0.25,0)),MAX(AK294-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL294-0.25,0)),MAX(AL294-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM294-0.25,0)),MAX(AM294-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN294-0.25,0)),MAX(AN294-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO294-0.25,0)),MAX(AO294-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP294-0.25,0)),MAX(AP294-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ294-0.25,0)),MAX(AQ294-0.25,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR294-1,0)),MAX(AR294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS294-1,0)),MAX(AS294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT294-1,0)),MAX(AT294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU294-1,0)),MAX(AU294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV294-1,0)),MAX(AV294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW294-1,0)),MAX(AW294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX294-1,0)),MAX(AX294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY294-1,0)),MAX(AY294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ294-1,0)),MAX(AZ294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA294-1,0)),MAX(BA294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB294-1,0)),MAX(BB294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC294-1,0)),MAX(BC294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD294-1,0)),MAX(BD294-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE294-1,0)),MAX(BE294-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF294-1,0)),MAX(BF294-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG294-1,0)),MAX(BG294-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH294-1,0)),MAX(BH294-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI294-1,0)),MAX(BI294-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ294-1,0)),MAX(BJ294-1,0))","v":0}]
[{"$f":"ROW()","v":295},"Equity Raising Cost",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),EquityRCAL),EquityRCAL)","v":32.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E295-0.25,0)),MAX(E295-0.25,0))","v":32.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F295-0.25,0)),MAX(F295-0.25,0))","v":31.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G295-0.25,0)),MAX(G295-0.25,0))","v":31.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H295-0.25,0)),MAX(H295-0.25,0))","v":31.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I295-0.25,0)),MAX(I295-0.25,0))","v":31.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J295-0.25,0)),MAX(J295-0.25,0))","v":30.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K295-0.25,0)),MAX(K295-0.25,0))","v":30.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L295-0.25,0)),MAX(L295-0.25,0))","v":30.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M295-0.25,0)),MAX(M295-0.25,0))","v":30.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N295-0.25,0)),MAX(N295-0.25,0))","v":29.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O295-0.25,0)),MAX(O295-0.25,0))","v":29.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P295-0.25,0)),MAX(P295-0.25,0))","v":29.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q295-0.25,0)),MAX(Q295-0.25,0))","v":29.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R295-0.25,0)),MAX(R295-0.25,0))","v":28.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S295-0.25,0)),MAX(S295-0.25,0))","v":28.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T295-0.25,0)),MAX(T295-0.25,0))","v":28.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U295-0.25,0)),MAX(U295-0.25,0))","v":28.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V295-0.25,0)),MAX(V295-0.25,0))","v":27.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W295-0.25,0)),MAX(W295-0.25,0))","v":27.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X295-0.25,0)),MAX(X295-0.25,0))","v":27.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y295-0.25,0)),MAX(Y295-0.25,0))","v":27.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z295-0.25,0)),MAX(Z295-0.25,0))","v":26.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA295-0.25,0)),MAX(AA295-0.25,0))","v":26.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB295-0.25,0)),MAX(AB295-0.25,0))","v":26.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC295-0.25,0)),MAX(AC295-0.25,0))","v":26.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD295-0.25,0)),MAX(AD295-0.25,0))","v":25.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE295-0.25,0)),MAX(AE295-0.25,0))","v":25.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF295-0.25,0)),MAX(AF295-0.25,0))","v":25.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG295-0.25,0)),MAX(AG295-0.25,0))","v":25.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH295-0.25,0)),MAX(AH295-0.25,0))","v":24.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI295-0.25,0)),MAX(AI295-0.25,0))","v":24.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ295-0.25,0)),MAX(AJ295-0.25,0))","v":24.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK295-0.25,0)),MAX(AK295-0.25,0))","v":24.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL295-0.25,0)),MAX(AL295-0.25,0))","v":23.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM295-0.25,0)),MAX(AM295-0.25,0))","v":23.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN295-0.25,0)),MAX(AN295-0.25,0))","v":23.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO295-0.25,0)),MAX(AO295-0.25,0))","v":23.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP295-0.25,0)),MAX(AP295-0.25,0))","v":22.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ295-0.25,0)),MAX(AQ295-0.25,0))","v":22.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR295-1,0)),MAX(AR295-1,0))","v":21.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS295-1,0)),MAX(AS295-1,0))","v":20.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT295-1,0)),MAX(AT295-1,0))","v":19.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU295-1,0)),MAX(AU295-1,0))","v":18.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV295-1,0)),MAX(AV295-1,0))","v":17.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW295-1,0)),MAX(AW295-1,0))","v":16.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX295-1,0)),MAX(AX295-1,0))","v":15.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY295-1,0)),MAX(AY295-1,0))","v":14.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ295-1,0)),MAX(AZ295-1,0))","v":13.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA295-1,0)),MAX(BA295-1,0))","v":12.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB295-1,0)),MAX(BB295-1,0))","v":11.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC295-1,0)),MAX(BC295-1,0))","v":10.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD295-1,0)),MAX(BD295-1,0))","v":9.5523790868455905},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE295-1,0)),MAX(BE295-1,0))","v":8.5523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF295-1,0)),MAX(BF295-1,0))","v":7.5523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG295-1,0)),MAX(BG295-1,0))","v":6.5523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH295-1,0)),MAX(BH295-1,0))","v":5.5523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI295-1,0)),MAX(BI295-1,0))","v":4.5523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ295-1,0)),MAX(BJ295-1,0))","v":3.5523790868455905}]
[{"$f":"ROW()","v":296},"Non-depreciable assets",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$42),Inputs!$D$42)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E296-0.25,0)),MAX(E296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F296-0.25,0)),MAX(F296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G296-0.25,0)),MAX(G296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H296-0.25,0)),MAX(H296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I296-0.25,0)),MAX(I296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J296-0.25,0)),MAX(J296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K296-0.25,0)),MAX(K296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L296-0.25,0)),MAX(L296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M296-0.25,0)),MAX(M296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N296-0.25,0)),MAX(N296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O296-0.25,0)),MAX(O296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P296-0.25,0)),MAX(P296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q296-0.25,0)),MAX(Q296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R296-0.25,0)),MAX(R296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S296-0.25,0)),MAX(S296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T296-0.25,0)),MAX(T296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U296-0.25,0)),MAX(U296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V296-0.25,0)),MAX(V296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W296-0.25,0)),MAX(W296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X296-0.25,0)),MAX(X296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y296-0.25,0)),MAX(Y296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z296-0.25,0)),MAX(Z296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA296-0.25,0)),MAX(AA296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB296-0.25,0)),MAX(AB296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC296-0.25,0)),MAX(AC296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD296-0.25,0)),MAX(AD296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE296-0.25,0)),MAX(AE296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF296-0.25,0)),MAX(AF296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG296-0.25,0)),MAX(AG296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH296-0.25,0)),MAX(AH296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI296-0.25,0)),MAX(AI296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ296-0.25,0)),MAX(AJ296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK296-0.25,0)),MAX(AK296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL296-0.25,0)),MAX(AL296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM296-0.25,0)),MAX(AM296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN296-0.25,0)),MAX(AN296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO296-0.25,0)),MAX(AO296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP296-0.25,0)),MAX(AP296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ296-0.25,0)),MAX(AQ296-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR296-1,0)),MAX(AR296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS296-1,0)),MAX(AS296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT296-1,0)),MAX(AT296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU296-1,0)),MAX(AU296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV296-1,0)),MAX(AV296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW296-1,0)),MAX(AW296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX296-1,0)),MAX(AX296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY296-1,0)),MAX(AY296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ296-1,0)),MAX(AZ296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA296-1,0)),MAX(BA296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB296-1,0)),MAX(BB296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC296-1,0)),MAX(BC296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD296-1,0)),MAX(BD296-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE296-1,0)),MAX(BE296-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF296-1,0)),MAX(BF296-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG296-1,0)),MAX(BG296-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH296-1,0)),MAX(BH296-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI296-1,0)),MAX(BI296-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ296-1,0)),MAX(BJ296-1,0))","v":0}]
[{"$f":"ROW()","v":297},"Shared support assets - IOT & cyber security",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SSAAL),SSAAL)","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E297-0.25,0)),MAX(E297-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F297-0.25,0)),MAX(F297-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G297-0.25,0)),MAX(G297-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H297-0.25,0)),MAX(H297-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I297-0.25,0)),MAX(I297-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J297-0.25,0)),MAX(J297-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K297-0.25,0)),MAX(K297-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L297-0.25,0)),MAX(L297-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M297-0.25,0)),MAX(M297-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N297-0.25,0)),MAX(N297-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O297-0.25,0)),MAX(O297-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P297-0.25,0)),MAX(P297-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q297-0.25,0)),MAX(Q297-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R297-0.25,0)),MAX(R297-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S297-0.25,0)),MAX(S297-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T297-0.25,0)),MAX(T297-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U297-0.25,0)),MAX(U297-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V297-0.25,0)),MAX(V297-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W297-0.25,0)),MAX(W297-0.25,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X297-0.25,0)),MAX(X297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y297-0.25,0)),MAX(Y297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z297-0.25,0)),MAX(Z297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA297-0.25,0)),MAX(AA297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB297-0.25,0)),MAX(AB297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC297-0.25,0)),MAX(AC297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD297-0.25,0)),MAX(AD297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE297-0.25,0)),MAX(AE297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF297-0.25,0)),MAX(AF297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG297-0.25,0)),MAX(AG297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH297-0.25,0)),MAX(AH297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI297-0.25,0)),MAX(AI297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ297-0.25,0)),MAX(AJ297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK297-0.25,0)),MAX(AK297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL297-0.25,0)),MAX(AL297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM297-0.25,0)),MAX(AM297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN297-0.25,0)),MAX(AN297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO297-0.25,0)),MAX(AO297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP297-0.25,0)),MAX(AP297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ297-0.25,0)),MAX(AQ297-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR297-1,0)),MAX(AR297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS297-1,0)),MAX(AS297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT297-1,0)),MAX(AT297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU297-1,0)),MAX(AU297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV297-1,0)),MAX(AV297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW297-1,0)),MAX(AW297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX297-1,0)),MAX(AX297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY297-1,0)),MAX(AY297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ297-1,0)),MAX(AZ297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA297-1,0)),MAX(BA297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB297-1,0)),MAX(BB297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC297-1,0)),MAX(BC297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD297-1,0)),MAX(BD297-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE297-1,0)),MAX(BE297-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF297-1,0)),MAX(BF297-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG297-1,0)),MAX(BG297-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH297-1,0)),MAX(BH297-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI297-1,0)),MAX(BI297-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ297-1,0)),MAX(BJ297-1,0))","v":0}]
[{"$f":"ROW()","v":298},"Shared support assets (net IOT & cyber security)",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),NetSSAAL),NetSSAAL)","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E298-0.25,0)),MAX(E298-0.25,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F298-0.25,0)),MAX(F298-0.25,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G298-0.25,0)),MAX(G298-0.25,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H298-0.25,0)),MAX(H298-0.25,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I298-0.25,0)),MAX(I298-0.25,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J298-0.25,0)),MAX(J298-0.25,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K298-0.25,0)),MAX(K298-0.25,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L298-0.25,0)),MAX(L298-0.25,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M298-0.25,0)),MAX(M298-0.25,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N298-0.25,0)),MAX(N298-0.25,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O298-0.25,0)),MAX(O298-0.25,0))","v":17.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P298-0.25,0)),MAX(P298-0.25,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q298-0.25,0)),MAX(Q298-0.25,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R298-0.25,0)),MAX(R298-0.25,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S298-0.25,0)),MAX(S298-0.25,0))","v":16.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T298-0.25,0)),MAX(T298-0.25,0))","v":16},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U298-0.25,0)),MAX(U298-0.25,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V298-0.25,0)),MAX(V298-0.25,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W298-0.25,0)),MAX(W298-0.25,0))","v":15.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X298-0.25,0)),MAX(X298-0.25,0))","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y298-0.25,0)),MAX(Y298-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z298-0.25,0)),MAX(Z298-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA298-0.25,0)),MAX(AA298-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB298-0.25,0)),MAX(AB298-0.25,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC298-0.25,0)),MAX(AC298-0.25,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD298-0.25,0)),MAX(AD298-0.25,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE298-0.25,0)),MAX(AE298-0.25,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF298-0.25,0)),MAX(AF298-0.25,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG298-0.25,0)),MAX(AG298-0.25,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH298-0.25,0)),MAX(AH298-0.25,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI298-0.25,0)),MAX(AI298-0.25,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ298-0.25,0)),MAX(AJ298-0.25,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK298-0.25,0)),MAX(AK298-0.25,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL298-0.25,0)),MAX(AL298-0.25,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM298-0.25,0)),MAX(AM298-0.25,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN298-0.25,0)),MAX(AN298-0.25,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO298-0.25,0)),MAX(AO298-0.25,0))","v":10.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP298-0.25,0)),MAX(AP298-0.25,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ298-0.25,0)),MAX(AQ298-0.25,0))","v":10.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR298-1,0)),MAX(AR298-1,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS298-1,0)),MAX(AS298-1,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT298-1,0)),MAX(AT298-1,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU298-1,0)),MAX(AU298-1,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV298-1,0)),MAX(AV298-1,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW298-1,0)),MAX(AW298-1,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX298-1,0)),MAX(AX298-1,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY298-1,0)),MAX(AY298-1,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ298-1,0)),MAX(AZ298-1,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA298-1,0)),MAX(BA298-1,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB298-1,0)),MAX(BB298-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC298-1,0)),MAX(BC298-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD298-1,0)),MAX(BD298-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE298-1,0)),MAX(BE298-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF298-1,0)),MAX(BF298-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG298-1,0)),MAX(BG298-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH298-1,0)),MAX(BH298-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI298-1,0)),MAX(BI298-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ298-1,0)),MAX(BJ298-1,0))","v":0}]
[{"$f":"ROW()","v":299},"Miscellaneous assets",null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(E$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(E299-0.25,0)),MAX(E299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F299-0.25,0)),MAX(F299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G299-0.25,0)),MAX(G299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H299-0.25,0)),MAX(H299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I299-0.25,0)),MAX(I299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J299-0.25,0)),MAX(J299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K299-0.25,0)),MAX(K299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L299-0.25,0)),MAX(L299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M299-0.25,0)),MAX(M299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N299-0.25,0)),MAX(N299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O299-0.25,0)),MAX(O299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P299-0.25,0)),MAX(P299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q299-0.25,0)),MAX(Q299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R299-0.25,0)),MAX(R299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S299-0.25,0)),MAX(S299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T299-0.25,0)),MAX(T299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U299-0.25,0)),MAX(U299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V299-0.25,0)),MAX(V299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W299-0.25,0)),MAX(W299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X299-0.25,0)),MAX(X299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y299-0.25,0)),MAX(Y299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z299-0.25,0)),MAX(Z299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA299-0.25,0)),MAX(AA299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB299-0.25,0)),MAX(AB299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC299-0.25,0)),MAX(AC299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD299-0.25,0)),MAX(AD299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE299-0.25,0)),MAX(AE299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF299-0.25,0)),MAX(AF299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG299-0.25,0)),MAX(AG299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH299-0.25,0)),MAX(AH299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI299-0.25,0)),MAX(AI299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ299-0.25,0)),MAX(AJ299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK299-0.25,0)),MAX(AK299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL299-0.25,0)),MAX(AL299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM299-0.25,0)),MAX(AM299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN299-0.25,0)),MAX(AN299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO299-0.25,0)),MAX(AO299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP299-0.25,0)),MAX(AP299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ299-0.25,0)),MAX(AQ299-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR299-1,0)),MAX(AR299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS299-1,0)),MAX(AS299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT299-1,0)),MAX(AT299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU299-1,0)),MAX(AU299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV299-1,0)),MAX(AV299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW299-1,0)),MAX(AW299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX299-1,0)),MAX(AX299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY299-1,0)),MAX(AY299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ299-1,0)),MAX(AZ299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA299-1,0)),MAX(BA299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB299-1,0)),MAX(BB299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC299-1,0)),MAX(BC299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD299-1,0)),MAX(BD299-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE299-1,0)),MAX(BE299-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF299-1,0)),MAX(BF299-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG299-1,0)),MAX(BG299-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH299-1,0)),MAX(BH299-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI299-1,0)),MAX(BI299-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ299-1,0)),MAX(BJ299-1,0))","v":0}]
[{"$f":"ROW()","v":300}]
[{"$f":"ROW()","v":301},"Opening Asset Values"]
[{"$f":"ROW()","v":302},"Pipeline and laterals",null,null,{"$f":"D347","v":0},{"$f":"E347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV347*AV$15","v":0},0,0,0,0,0,{"$f":"BB347","v":0},0,0,0,{"$f":"BF347","v":0},{"$f":"BG347","v":0},{"$f":"BH347","v":0},{"$f":"BI347","v":0},{"$f":"BJ347","v":0}]
[{"$f":"ROW()","v":303},"Main line valve and scraper stations",null,null,{"$f":"D348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},"Compressor stations",null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.49046027006250092,0.46624000981250091,0.4420197495625009,0.41779948931250088,0.39357922906250087,0.47247110345500759,0.44148939175303986,0.41050768005107213,0.3795259683491044,0.34854425664713667,0.31756254494516895,0.28658083324320122,0.25559912154123349,0.22461740983926576,0.19363569813729803,0.1626539864353303,0.13167227473336263,0.10069056303139495,6.9708851329427279E-2,3.8727139627459599E-2]
[{"$f":"ROW()","v":305},"Receipt and delivery point facilities",null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.7039865499999937E-2,2.5704563499999937E-2,2.4369261499999937E-2,2.3033959499999937E-2,2.1698657499999937E-2,2.6048093739441759E-2,2.4340022018822627E-2,2.2631950298203495E-2,2.0923878577584362E-2,1.921580685696523E-2,1.7507735136346098E-2,1.5799663415726965E-2,1.4091591695107833E-2,1.2383519974488701E-2,1.0675448253869568E-2,8.967376533250436E-3,7.2593048126313054E-3,5.5512330920121748E-3,3.8431613713930442E-3,2.1350896507739137E-3]
[{"$f":"ROW()","v":306},"SCADA and communications",null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333379E-3,3.4925575000000048E-3,3.3761389166666713E-3,3.2597203333333382E-3,3.1433017500000051E-3,3.026883166666672E-3,2.9104645833333389E-3,2.7940460000000053E-3,2.6776274166666718E-3,2.5612088333333387E-3,2.4447902500000056E-3,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,1.1094988670765546E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":307},"Cathodic protection",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":308},"Maintenance bases and depots",null,null,1.8229499999999998E-3,1.8138352499999998E-3,1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,1.7226877499999999E-3,1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,1.5859665E-3,1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4857042500000001E-3,1.4765895000000001E-3,1.4674747500000001E-3,1.4310157500000001E-3,1.3945567500000002E-3,1.3580977500000002E-3,1.3216387500000002E-3,1.6439570875257977E-3,1.597320007028612E-3,1.5506829265314263E-3,1.5040458460342406E-3,1.4574087655370549E-3,1.4107716850398691E-3,1.3641346045426834E-3,1.3174975240454977E-3,1.270860443548312E-3,1.2242233630511262E-3,1.1775862825539405E-3,1.1309492020567548E-3,1.0843121215595691E-3,1.0376750410623834E-3,9.9103796056519765E-4]
[{"$f":"ROW()","v":309},"Other assets",null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,2.711160650000001E-2,2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,3.3889508125000134E-3,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,3.5503963746449749E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},"Equity Raising Cost",null,null,{"$f":"D355","v":0},{"$f":"E355","v":0},{"$f":"F355","v":0},{"$f":"G355","v":0},{"$f":"H355","v":0},{"$f":"I355","v":0},{"$f":"J355","v":0},{"$f":"K355","v":0},{"$f":"L355","v":0},{"$f":"M355","v":0},{"$f":"N355","v":0},{"$f":"O355","v":0},{"$f":"P355","v":0},{"$f":"Q355","v":0},{"$f":"R355","v":0},{"$f":"S355","v":0},{"$f":"T355","v":0},{"$f":"U355","v":0},{"$f":"V355","v":0},{"$f":"W355","v":0},{"$f":"X355","v":0},{"$f":"Y355","v":0},{"$f":"Z355","v":0},{"$f":"AA355","v":0},{"$f":"AB355","v":0},{"$f":"AC355","v":0},{"$f":"AD355","v":0},{"$f":"AE355","v":0},{"$f":"AF355","v":0},{"$f":"AG355","v":0},{"$f":"AH355","v":0},{"$f":"AI355","v":0},{"$f":"AJ355","v":0},{"$f":"AK355","v":0},{"$f":"AL355","v":0},{"$f":"AM355","v":0},{"$f":"AN355","v":0},{"$f":"AO355","v":0},{"$f":"AP355","v":0},{"$f":"AQ355","v":0},{"$f":"AR355","v":0},{"$f":"AS355","v":0},{"$f":"AT355","v":0},{"$f":"AU355","v":0},0,{"$f":"AW355","v":0},{"$f":"AX355","v":0},{"$f":"AY355","v":0},{"$f":"AZ355","v":0},{"$f":"BA355","v":0},{"$f":"BB355","v":0},{"$f":"BC355","v":0},{"$f":"BD355","v":0},{"$f":"BE355","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":311},"Non-depreciable assets",null,null,{"$f":"D356","v":0.36669321899785023},{"$f":"E356","v":0.36669321899785023},{"$f":"F356","v":0.36669321899785023},{"$f":"G356","v":0.36669321899785023},{"$f":"H356","v":0.36669321899785023},{"$f":"I356","v":0.36669321899785023},{"$f":"J356","v":0.36669321899785023},{"$f":"K356","v":0.36669321899785023},{"$f":"L356","v":0.36669321899785023},{"$f":"M356","v":0.36669321899785023},{"$f":"N356","v":0.36669321899785023},{"$f":"O356","v":0.36669321899785023},{"$f":"P356","v":0.36669321899785023},{"$f":"Q356","v":0.36669321899785023},{"$f":"R356","v":0.36669321899785023},{"$f":"S356","v":0.36669321899785023},{"$f":"T356","v":0.36669321899785023},{"$f":"U356","v":0.36669321899785023},{"$f":"V356","v":0.36669321899785023},{"$f":"W356","v":0.36669321899785023},{"$f":"X356","v":0.36669321899785023},{"$f":"Y356","v":0.36669321899785023},{"$f":"Z356","v":0.36669321899785023},{"$f":"AA356","v":0.36669321899785023},{"$f":"AB356","v":0.36669321899785023},{"$f":"AC356","v":0.36669321899785023},{"$f":"AD356","v":0.36669321899785023},{"$f":"AE356","v":0.36669321899785023},{"$f":"AF356","v":0.36669321899785023},{"$f":"AG356","v":0.36669321899785023},{"$f":"AH356","v":0.36669321899785023},{"$f":"AI356","v":0.36669321899785023},{"$f":"AJ356","v":0.36669321899785023},{"$f":"AK356","v":0.36669321899785023},{"$f":"AL356","v":0.36669321899785023},{"$f":"AM356","v":0.36669321899785023},{"$f":"AN356","v":0.36669321899785023},{"$f":"AO356","v":0.36669321899785023},{"$f":"AP356","v":0.36669321899785023},{"$f":"AQ356","v":0.36669321899785023},{"$f":"AR356","v":0.36669321899785023},{"$f":"AS356","v":0.36669321899785023},{"$f":"AT356","v":0.36669321899785023},{"$f":"AU356","v":0.36669321899785023},0.46906116931827263,{"$f":"AW356","v":0.46906116931827263},{"$f":"AX356","v":0.46906116931827263},{"$f":"AY356","v":0.46906116931827263},{"$f":"AZ356","v":0.46906116931827263},{"$f":"BA356","v":0.46906116931827263},{"$f":"BB356","v":0.46906116931827263},{"$f":"BC356","v":0.46906116931827263},{"$f":"BD356","v":0.46906116931827263},{"$f":"BE356","v":0.46906116931827263},0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263]
[{"$f":"ROW()","v":312},"Shared support assets - IOT & cyber security",null,null,{"$f":"D357","v":0},{"$f":"E357","v":0},{"$f":"F357","v":0},{"$f":"G357","v":0},{"$f":"H357","v":0},{"$f":"I357","v":0},{"$f":"J357","v":0},{"$f":"K357","v":0},{"$f":"L357","v":0},{"$f":"M357","v":0},{"$f":"N357","v":0},{"$f":"O357","v":0},{"$f":"P357","v":0},{"$f":"Q357","v":0},{"$f":"R357","v":0},{"$f":"S357","v":0},{"$f":"T357","v":0},{"$f":"U357","v":0},{"$f":"V357","v":0},{"$f":"W357","v":0},{"$f":"X357","v":0},{"$f":"Y357","v":0},{"$f":"Z357","v":0},{"$f":"AA357","v":0},{"$f":"AB357","v":0},{"$f":"AC357","v":0},{"$f":"AD357","v":0},{"$f":"AE357","v":0},{"$f":"AF357","v":0},{"$f":"AG357","v":0},{"$f":"AH357","v":0},{"$f":"AI357","v":0},{"$f":"AJ357","v":0},{"$f":"AK357","v":0},{"$f":"AL357","v":0},{"$f":"AM357","v":0},{"$f":"AN357","v":0},{"$f":"AO357","v":0},{"$f":"AP357","v":0},{"$f":"AQ357","v":0},{"$f":"AR357","v":0},{"$f":"AS357","v":0},{"$f":"AT357","v":0},{"$f":"AU357","v":0},{"$f":"AV357*AV$15","v":0},{"$f":"AW357","v":0},{"$f":"AX357","v":0},{"$f":"AY357","v":0},{"$f":"AZ357","v":0},{"$f":"BA357","v":0},{"$f":"BB357","v":0},{"$f":"BC357","v":0},{"$f":"BD357","v":0},{"$f":"BE357","v":0},{"$f":"BF357","v":0},{"$f":"BG357","v":0},{"$f":"BH357","v":0},{"$f":"BI357","v":0},{"$f":"BJ357","v":0}]
[{"$f":"ROW()","v":313},"Shared support assets (net IOT & cyber security)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},"Miscellaneous assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},"Total",null,{"$f":"SUM(D302:D314)","v":0},1.2777261839978502,1.267822809289517,1.2579194345811837,1.2480160598728502,1.2381126851645168,1.2282093104561835,1.2183059357478503,1.208402561039517,1.1984991863311838,1.1885958116228506,1.1786924369145171,1.1687890622061836,1.1588856874978504,1.1489823127895171,1.1390789380811839,1.1291755633728506,1.1192721886645174,1.1093688139561839,1.0994654392478505,1.0895620645395172,1.079658689831184,1.0697553151228507,1.0598519404145175,1.0499485657061842,1.0400451909978505,1.0301418162895173,1.020238441581184,1.0103350668728508,1.0004316921645175,0.99052831745618419,0.98062494274785095,0.97072156803951748,0.96081819333118423,0.95091481862285088,0.94101144391451763,0.93110806920618439,0.92120469449785114,0.91130131978951778,0.90139794508118443,0.89149457037285107,0.86006880806035113,0.83447678681035109,0.80888476556035105,0.78329274431035112,0.96922432360024779,0.93648790309716379,0.90375148259407967,0.87101506209099566,0.83827864158791154,0.80554222108482754,0.77280580058174353,0.74006938007865941,0.7073329595755754,0.67459653907249129,0.64186011856940728,0.60912369806632327,0.57638727756323938,0.54365085706015537,{"$f":"SUM(BK302:BK314)","v":0.51091443655707136}]
[{"$f":"ROW()","v":316},"Capex"]
[{"$f":"ROW()","v":317},"Pipeline and laterals",null,{"$f":"D209","v":0}]
[{"$f":"ROW()","v":318},"Main line valve and scraper stations",null,{"$f":"D210","v":0}]
[{"$f":"ROW()","v":319},"Compressor stations",null,0.72660780749999998]
[{"$f":"ROW()","v":320},"Receipt and delivery point facilities",null,4.0059059999999994E-2]
[{"$f":"ROW()","v":321},"SCADA and communications",null,6.9851149999999992E-3]
[{"$f":"ROW()","v":322},"Cathodic protection",null,0]
[{"$f":"ROW()","v":323},"Maintenance bases and depots",null,1.8229499999999998E-3]
[{"$f":"ROW()","v":324},"Other assets",null,0.13555803250000001]
[{"$f":"ROW()","v":325},"Equity Raising Cost",null,0]
[{"$f":"ROW()","v":326},"Non-depreciable assets",null,0.36669321899785023]
[{"$f":"ROW()","v":327},"Shared support assets - IOT & cyber security",null,0]
[{"$f":"ROW()","v":328},"Shared support assets (net IOT & cyber security)",null,0]
[{"$f":"ROW()","v":329},"Miscellaneous assets",null,0]
[{"$f":"ROW()","v":330},"Total",null,{"$f":"SUM(D317:D329)","v":1.2777261839978502},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK317:BK329)","v":0}]
[{"$f":"ROW()","v":331},"Depreciation"]
[{"$f":"ROW()","v":332},"Pipeline and laterals",null,null,{"$f":"Inputs!H146*E$12","v":0},{"$f":"Inputs!I146*F$12","v":0},{"$f":"Inputs!J146*G$12","v":0},{"$f":"Inputs!K146*H$12","v":0},{"$f":"Inputs!L146*I$12","v":0},{"$f":"Inputs!M146*J$12","v":0},{"$f":"Inputs!N146*K$12","v":0},{"$f":"Inputs!O146*L$12","v":0},{"$f":"Inputs!P146*M$12","v":0},{"$f":"Inputs!Q146*N$12","v":0},{"$f":"Inputs!R146*O$12","v":0},{"$f":"Inputs!S146*P$12","v":0},{"$f":"Inputs!T146*Q$12","v":0},{"$f":"Inputs!U146*R$12","v":0},{"$f":"Inputs!V146*S$12","v":0},{"$f":"Inputs!W146*T$12","v":0},{"$f":"Inputs!X146*U$12","v":0},{"$f":"Inputs!Y146*V$12","v":0},{"$f":"Inputs!Z146*W$12","v":0},{"$f":"Inputs!AA146*X$12","v":0},{"$f":"Inputs!AB146*Y$12","v":0},{"$f":"Inputs!AC146*Z$12","v":0},{"$f":"Inputs!AD146*AA$12","v":0},{"$f":"Inputs!AE146*AB$12","v":0},{"$f":"Inputs!AF146*AC$12","v":0},{"$f":"Inputs!AG146*AD$12","v":0},{"$f":"Inputs!AH146*AE$12","v":0},{"$f":"Inputs!AI146*AF$12","v":0},{"$f":"Inputs!AJ146*AG$12","v":0},{"$f":"Inputs!AK146*AH$12","v":0},{"$f":"Inputs!AL146*AI$12","v":0},{"$f":"Inputs!AM146*AJ$12","v":0},{"$f":"Inputs!AN146*AK$12","v":0},{"$f":"Inputs!AO146*AL$12","v":0},{"$f":"Inputs!AP146*AM$12","v":0},{"$f":"Inputs!AQ146*AN$12","v":0},{"$f":"Inputs!AR146*AO$12","v":0},{"$f":"Inputs!AS146*AP$12","v":0},{"$f":"Inputs!AT146*AQ$12","v":0},{"$f":"Inputs!AU146*AR$12","v":0},{"$f":"Inputs!AV146*AS$12","v":0},{"$f":"Inputs!AW146*AT$12","v":0},{"$f":"Inputs!AX146*AU$12","v":0},{"$f":"Inputs!AY146*AV$12","v":0},{"$f":"Inputs!AZ973*AW$12","v":0},{"$f":"Inputs!BA973*AX$12","v":0},{"$f":"Inputs!BB973*AY$12","v":0},{"$f":"Inputs!BC973*AZ$12","v":0},{"$f":"Inputs!BD973*BA$12","v":0},{"$f":"Inputs!BE973*BB$12","v":0},{"$f":"Inputs!BF973*BC$12","v":0},{"$f":"Inputs!BG973*BD$12","v":0},{"$f":"Inputs!BH973*BE$12","v":0},{"$f":"Inputs!BI973*BF$12","v":0},{"$f":"IF(BG287>1,BG302/BG287,BG302)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":333},"Main line valve and scraper stations",null,null,{"$f":"Inputs!H147*E$12","v":0},{"$f":"Inputs!I147*F$12","v":0},{"$f":"Inputs!J147*G$12","v":0},{"$f":"Inputs!K147*H$12","v":0},{"$f":"Inputs!L147*I$12","v":0},{"$f":"Inputs!M147*J$12","v":0},{"$f":"Inputs!N147*K$12","v":0},{"$f":"Inputs!O147*L$12","v":0},{"$f":"Inputs!P147*M$12","v":0},{"$f":"Inputs!Q147*N$12","v":0},{"$f":"Inputs!R147*O$12","v":0},{"$f":"Inputs!S147*P$12","v":0},{"$f":"Inputs!T147*Q$12","v":0},{"$f":"Inputs!U147*R$12","v":0},{"$f":"Inputs!V147*S$12","v":0},{"$f":"Inputs!W147*T$12","v":0},{"$f":"Inputs!X147*U$12","v":0},{"$f":"Inputs!Y147*V$12","v":0},{"$f":"Inputs!Z147*W$12","v":0},{"$f":"Inputs!AA147*X$12","v":0},{"$f":"Inputs!AB147*Y$12","v":0},{"$f":"Inputs!AC147*Z$12","v":0},{"$f":"Inputs!AD147*AA$12","v":0},{"$f":"Inputs!AE147*AB$12","v":0},{"$f":"Inputs!AF147*AC$12","v":0},{"$f":"Inputs!AG147*AD$12","v":0},{"$f":"Inputs!AH147*AE$12","v":0},{"$f":"Inputs!AI147*AF$12","v":0},{"$f":"Inputs!AJ147*AG$12","v":0},{"$f":"Inputs!AK147*AH$12","v":0},{"$f":"Inputs!AL147*AI$12","v":0},{"$f":"Inputs!AM147*AJ$12","v":0},{"$f":"Inputs!AN147*AK$12","v":0},{"$f":"Inputs!AO147*AL$12","v":0},{"$f":"Inputs!AP147*AM$12","v":0},{"$f":"Inputs!AQ147*AN$12","v":0},{"$f":"Inputs!AR147*AO$12","v":0},{"$f":"Inputs!AS147*AP$12","v":0},{"$f":"Inputs!AT147*AQ$12","v":0},{"$f":"Inputs!AU147*AR$12","v":0},{"$f":"Inputs!AV147*AS$12","v":0},{"$f":"Inputs!AW147*AT$12","v":0},{"$f":"Inputs!AX147*AU$12","v":0},{"$f":"Inputs!AY147*AV$12","v":0},{"$f":"Inputs!AZ974*AW$12","v":0},{"$f":"Inputs!BA974*AX$12","v":0},{"$f":"Inputs!BB974*AY$12","v":0},{"$f":"Inputs!BC974*AZ$12","v":0},{"$f":"Inputs!BD974*BA$12","v":0},{"$f":"Inputs!BE974*BB$12","v":0},{"$f":"Inputs!BF974*BC$12","v":0},{"$f":"Inputs!BG974*BD$12","v":0},{"$f":"Inputs!BH974*BE$12","v":0},{"$f":"Inputs!BI974*BF$12","v":0},{"$f":"IF(BG288>1,BG303/BG288,BG303)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":334},"Compressor stations",null,null,{"$f":"Inputs!H148*E$12","v":6.0550650625000001E-3},{"$f":"Inputs!I148*F$12","v":6.0550650625000001E-3},{"$f":"Inputs!J148*G$12","v":6.0550650625000001E-3},{"$f":"Inputs!K148*H$12","v":6.0550650625000001E-3},{"$f":"Inputs!L148*I$12","v":6.0550650625000001E-3},{"$f":"Inputs!M148*J$12","v":6.0550650625000001E-3},{"$f":"Inputs!N148*K$12","v":6.0550650625000001E-3},{"$f":"Inputs!O148*L$12","v":6.0550650625000001E-3},{"$f":"Inputs!P148*M$12","v":6.0550650625000001E-3},{"$f":"Inputs!Q148*N$12","v":6.0550650625000001E-3},{"$f":"Inputs!R148*O$12","v":6.0550650625000001E-3},{"$f":"Inputs!S148*P$12","v":6.0550650625000001E-3},{"$f":"Inputs!T148*Q$12","v":6.0550650625000001E-3},{"$f":"Inputs!U148*R$12","v":6.0550650625000001E-3},{"$f":"Inputs!V148*S$12","v":6.0550650625000001E-3},{"$f":"Inputs!W148*T$12","v":6.0550650625000001E-3},{"$f":"Inputs!X148*U$12","v":6.0550650625000001E-3},{"$f":"Inputs!Y148*V$12","v":6.0550650625000001E-3},{"$f":"Inputs!Z148*W$12","v":6.0550650625000001E-3},{"$f":"Inputs!AA148*X$12","v":6.0550650625000001E-3},{"$f":"Inputs!AB148*Y$12","v":6.0550650625000009E-3},{"$f":"Inputs!AC148*Z$12","v":6.0550650625000001E-3},{"$f":"Inputs!AD148*AA$12","v":6.0550650625000009E-3},{"$f":"Inputs!AE148*AB$12","v":6.0550650624999992E-3},{"$f":"Inputs!AF148*AC$12","v":6.0550650625000001E-3},{"$f":"Inputs!AG148*AD$12","v":6.0550650625000001E-3},{"$f":"Inputs!AH148*AE$12","v":6.0550650624999992E-3},{"$f":"Inputs!AI148*AF$12","v":6.0550650624999992E-3},{"$f":"Inputs!AJ148*AG$12","v":6.0550650625000001E-3},{"$f":"Inputs!AK148*AH$12","v":6.0550650625000009E-3},{"$f":"Inputs!AL148*AI$12","v":6.0550650625000001E-3},{"$f":"Inputs!AM148*AJ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AN148*AK$12","v":6.0550650625000009E-3},{"$f":"Inputs!AO148*AL$12","v":6.0550650625000001E-3},{"$f":"Inputs!AP148*AM$12","v":6.0550650625000001E-3},{"$f":"Inputs!AQ148*AN$12","v":6.0550650625000001E-3},{"$f":"Inputs!AR148*AO$12","v":6.0550650625000001E-3},{"$f":"Inputs!AS148*AP$12","v":6.0550650625000001E-3},{"$f":"Inputs!AT148*AQ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AU148*AR$12","v":2.4220260249999993E-2},{"$f":"Inputs!AV148*AS$12","v":2.4220260249999997E-2},{"$f":"Inputs!AW148*AT$12","v":2.4220260249999993E-2},{"$f":"Inputs!AX148*AU$12","v":2.4220260249999997E-2},{"$f":"Inputs!AY148*AV$12","v":2.4220260249999993E-2},{"$f":"Inputs!AZ975*AW$12","v":3.0981711701967712E-2},{"$f":"Inputs!BA975*AX$12","v":3.0981711701967712E-2},{"$f":"Inputs!BB975*AY$12","v":3.0981711701967708E-2},{"$f":"Inputs!BC975*AZ$12","v":3.0981711701967708E-2},{"$f":"Inputs!BD975*BA$12","v":3.0981711701967708E-2},{"$f":"Inputs!BE975*BB$12","v":3.0981711701967715E-2},{"$f":"Inputs!BF975*BC$12","v":3.0981711701967715E-2},{"$f":"Inputs!BG975*BD$12","v":3.0981711701967719E-2},{"$f":"Inputs!BH975*BE$12","v":3.0981711701967719E-2},{"$f":"Inputs!BI975*BF$12","v":3.0981711701967722E-2},{"$f":"IF(BG289>1,BG304/BG289,BG304)*BG$12","v":3.0981711701967677E-2},3.0981711701967677E-2,3.0981711701967677E-2,3.098171170196768E-2,3.098171170196768E-2]
[{"$f":"ROW()","v":335},"Receipt and delivery point facilities",null,null,{"$f":"Inputs!H149*E$12","v":3.338255E-4},{"$f":"Inputs!I149*F$12","v":3.338255E-4},{"$f":"Inputs!J149*G$12","v":3.338255E-4},{"$f":"Inputs!K149*H$12","v":3.338255E-4},{"$f":"Inputs!L149*I$12","v":3.338255E-4},{"$f":"Inputs!M149*J$12","v":3.338255E-4},{"$f":"Inputs!N149*K$12","v":3.338255E-4},{"$f":"Inputs!O149*L$12","v":3.338255E-4},{"$f":"Inputs!P149*M$12","v":3.338255E-4},{"$f":"Inputs!Q149*N$12","v":3.338255E-4},{"$f":"Inputs!R149*O$12","v":3.338255E-4},{"$f":"Inputs!S149*P$12","v":3.338255E-4},{"$f":"Inputs!T149*Q$12","v":3.338255E-4},{"$f":"Inputs!U149*R$12","v":3.338255E-4},{"$f":"Inputs!V149*S$12","v":3.338255E-4},{"$f":"Inputs!W149*T$12","v":3.338255E-4},{"$f":"Inputs!X149*U$12","v":3.338255E-4},{"$f":"Inputs!Y149*V$12","v":3.338255E-4},{"$f":"Inputs!Z149*W$12","v":3.338255E-4},{"$f":"Inputs!AA149*X$12","v":3.338255E-4},{"$f":"Inputs!AB149*Y$12","v":3.338255E-4},{"$f":"Inputs!AC149*Z$12","v":3.338255E-4},{"$f":"Inputs!AD149*AA$12","v":3.338255E-4},{"$f":"Inputs!AE149*AB$12","v":3.338255E-4},{"$f":"Inputs!AF149*AC$12","v":3.338255E-4},{"$f":"Inputs!AG149*AD$12","v":3.338255E-4},{"$f":"Inputs!AH149*AE$12","v":3.338255E-4},{"$f":"Inputs!AI149*AF$12","v":3.338255E-4},{"$f":"Inputs!AJ149*AG$12","v":3.338255E-4},{"$f":"Inputs!AK149*AH$12","v":3.338255E-4},{"$f":"Inputs!AL149*AI$12","v":3.338255E-4},{"$f":"Inputs!AM149*AJ$12","v":3.338255E-4},{"$f":"Inputs!AN149*AK$12","v":3.338255E-4},{"$f":"Inputs!AO149*AL$12","v":3.338255E-4},{"$f":"Inputs!AP149*AM$12","v":3.338255E-4},{"$f":"Inputs!AQ149*AN$12","v":3.338255E-4},{"$f":"Inputs!AR149*AO$12","v":3.338255E-4},{"$f":"Inputs!AS149*AP$12","v":3.338255E-4},{"$f":"Inputs!AT149*AQ$12","v":3.3382550000000006E-4},{"$f":"Inputs!AU149*AR$12","v":1.3353020000000002E-3},{"$f":"Inputs!AV149*AS$12","v":1.3353020000000002E-3},{"$f":"Inputs!AW149*AT$12","v":1.3353020000000005E-3},{"$f":"Inputs!AX149*AU$12","v":1.3353020000000002E-3},{"$f":"Inputs!AY149*AV$12","v":1.3353020000000002E-3},{"$f":"Inputs!AZ976*AW$12","v":1.7080717206191319E-3},{"$f":"Inputs!BA976*AX$12","v":1.7080717206191319E-3},{"$f":"Inputs!BB976*AY$12","v":1.7080717206191317E-3},{"$f":"Inputs!BC976*AZ$12","v":1.7080717206191317E-3},{"$f":"Inputs!BD976*BA$12","v":1.7080717206191317E-3},{"$f":"Inputs!BE976*BB$12","v":1.7080717206191317E-3},{"$f":"Inputs!BF976*BC$12","v":1.7080717206191317E-3},{"$f":"Inputs!BG976*BD$12","v":1.7080717206191317E-3},{"$f":"Inputs!BH976*BE$12","v":1.7080717206191317E-3},{"$f":"Inputs!BI976*BF$12","v":1.7080717206191314E-3},{"$f":"IF(BG290>1,BG305/BG290,BG305)*BG$12","v":1.7080717206191306E-3},1.7080717206191306E-3,1.7080717206191308E-3,1.7080717206191308E-3,1.708071720619131E-3]
[{"$f":"ROW()","v":336},"SCADA and communications",null,null,{"$f":"Inputs!H150*E$12","v":1.1641858333333331E-4},{"$f":"Inputs!I150*F$12","v":1.1641858333333331E-4},{"$f":"Inputs!J150*G$12","v":1.1641858333333332E-4},{"$f":"Inputs!K150*H$12","v":1.1641858333333331E-4},{"$f":"Inputs!L150*I$12","v":1.1641858333333331E-4},{"$f":"Inputs!M150*J$12","v":1.1641858333333332E-4},{"$f":"Inputs!N150*K$12","v":1.1641858333333333E-4},{"$f":"Inputs!O150*L$12","v":1.1641858333333331E-4},{"$f":"Inputs!P150*M$12","v":1.1641858333333331E-4},{"$f":"Inputs!Q150*N$12","v":1.1641858333333331E-4},{"$f":"Inputs!R150*O$12","v":1.1641858333333333E-4},{"$f":"Inputs!S150*P$12","v":1.1641858333333333E-4},{"$f":"Inputs!T150*Q$12","v":1.1641858333333333E-4},{"$f":"Inputs!U150*R$12","v":1.1641858333333332E-4},{"$f":"Inputs!V150*S$12","v":1.1641858333333332E-4},{"$f":"Inputs!W150*T$12","v":1.1641858333333333E-4},{"$f":"Inputs!X150*U$12","v":1.1641858333333332E-4},{"$f":"Inputs!Y150*V$12","v":1.1641858333333332E-4},{"$f":"Inputs!Z150*W$12","v":1.1641858333333332E-4},{"$f":"Inputs!AA150*X$12","v":1.1641858333333332E-4},{"$f":"Inputs!AB150*Y$12","v":1.1641858333333332E-4},{"$f":"Inputs!AC150*Z$12","v":1.1641858333333333E-4},{"$f":"Inputs!AD150*AA$12","v":1.1641858333333332E-4},{"$f":"Inputs!AE150*AB$12","v":1.1641858333333333E-4},{"$f":"Inputs!AF150*AC$12","v":1.1641858333333332E-4},{"$f":"Inputs!AG150*AD$12","v":1.1641858333333331E-4},{"$f":"Inputs!AH150*AE$12","v":1.1641858333333333E-4},{"$f":"Inputs!AI150*AF$12","v":1.1641858333333333E-4},{"$f":"Inputs!AJ150*AG$12","v":1.1641858333333333E-4},{"$f":"Inputs!AK150*AH$12","v":1.1641858333333331E-4},{"$f":"Inputs!AL150*AI$12","v":1.1641858333333332E-4},{"$f":"Inputs!AM150*AJ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AN150*AK$12","v":1.1641858333333332E-4},{"$f":"Inputs!AO150*AL$12","v":1.1641858333333332E-4},{"$f":"Inputs!AP150*AM$12","v":1.1641858333333332E-4},{"$f":"Inputs!AQ150*AN$12","v":1.1641858333333333E-4},{"$f":"Inputs!AR150*AO$12","v":1.1641858333333332E-4},{"$f":"Inputs!AS150*AP$12","v":1.1641858333333332E-4},{"$f":"Inputs!AT150*AQ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AU150*AR$12","v":2.4447902500000047E-3},{"$f":"Inputs!AV150*AS$12","v":0},{"$f":"Inputs!AW150*AT$12","v":0},{"$f":"Inputs!AX150*AU$12","v":0},{"$f":"Inputs!AY150*AV$12","v":0},{"$f":"Inputs!AZ977*AW$12","v":1.1094988670765548E-18},{"$f":"Inputs!BA977*AX$12","v":0},{"$f":"Inputs!BB977*AY$12","v":0},{"$f":"Inputs!BC977*AZ$12","v":0},{"$f":"Inputs!BD977*BA$12","v":0},{"$f":"Inputs!BE977*BB$12","v":0},{"$f":"Inputs!BF977*BC$12","v":0},{"$f":"Inputs!BG977*BD$12","v":0},{"$f":"Inputs!BH977*BE$12","v":0},{"$f":"Inputs!BI977*BF$12","v":0},{"$f":"IF(BG291>1,BG306/BG291,BG306)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":337},"Cathodic protection",null,null,{"$f":"Inputs!H151*E$12","v":0},{"$f":"Inputs!I151*F$12","v":0},{"$f":"Inputs!J151*G$12","v":0},{"$f":"Inputs!K151*H$12","v":0},{"$f":"Inputs!L151*I$12","v":0},{"$f":"Inputs!M151*J$12","v":0},{"$f":"Inputs!N151*K$12","v":0},{"$f":"Inputs!O151*L$12","v":0},{"$f":"Inputs!P151*M$12","v":0},{"$f":"Inputs!Q151*N$12","v":0},{"$f":"Inputs!R151*O$12","v":0},{"$f":"Inputs!S151*P$12","v":0},{"$f":"Inputs!T151*Q$12","v":0},{"$f":"Inputs!U151*R$12","v":0},{"$f":"Inputs!V151*S$12","v":0},{"$f":"Inputs!W151*T$12","v":0},{"$f":"Inputs!X151*U$12","v":0},{"$f":"Inputs!Y151*V$12","v":0},{"$f":"Inputs!Z151*W$12","v":0},{"$f":"Inputs!AA151*X$12","v":0},{"$f":"Inputs!AB151*Y$12","v":0},{"$f":"Inputs!AC151*Z$12","v":0},{"$f":"Inputs!AD151*AA$12","v":0},{"$f":"Inputs!AE151*AB$12","v":0},{"$f":"Inputs!AF151*AC$12","v":0},{"$f":"Inputs!AG151*AD$12","v":0},{"$f":"Inputs!AH151*AE$12","v":0},{"$f":"Inputs!AI151*AF$12","v":0},{"$f":"Inputs!AJ151*AG$12","v":0},{"$f":"Inputs!AK151*AH$12","v":0},{"$f":"Inputs!AL151*AI$12","v":0},{"$f":"Inputs!AM151*AJ$12","v":0},{"$f":"Inputs!AN151*AK$12","v":0},{"$f":"Inputs!AO151*AL$12","v":0},{"$f":"Inputs!AP151*AM$12","v":0},{"$f":"Inputs!AQ151*AN$12","v":0},{"$f":"Inputs!AR151*AO$12","v":0},{"$f":"Inputs!AS151*AP$12","v":0},{"$f":"Inputs!AT151*AQ$12","v":0},{"$f":"Inputs!AU151*AR$12","v":0},{"$f":"Inputs!AV151*AS$12","v":0},{"$f":"Inputs!AW151*AT$12","v":0},{"$f":"Inputs!AX151*AU$12","v":0},{"$f":"Inputs!AY151*AV$12","v":0},{"$f":"Inputs!AZ978*AW$12","v":0},{"$f":"Inputs!BA978*AX$12","v":0},{"$f":"Inputs!BB978*AY$12","v":0},{"$f":"Inputs!BC978*AZ$12","v":0},{"$f":"Inputs!BD978*BA$12","v":0},{"$f":"Inputs!BE978*BB$12","v":0},{"$f":"Inputs!BF978*BC$12","v":0},{"$f":"Inputs!BG978*BD$12","v":0},{"$f":"Inputs!BH978*BE$12","v":0},{"$f":"Inputs!BI978*BF$12","v":0},{"$f":"IF(BG292>1,BG307/BG292,BG307)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":338},"Maintenance bases and depots",null,null,{"$f":"Inputs!H152*E$12","v":9.1147499999999994E-6},{"$f":"Inputs!I152*F$12","v":9.1147499999999994E-6},{"$f":"Inputs!J152*G$12","v":9.1147499999999994E-6},{"$f":"Inputs!K152*H$12","v":9.1147499999999994E-6},{"$f":"Inputs!L152*I$12","v":9.1147499999999994E-6},{"$f":"Inputs!M152*J$12","v":9.1147499999999994E-6},{"$f":"Inputs!N152*K$12","v":9.1147499999999994E-6},{"$f":"Inputs!O152*L$12","v":9.1147499999999994E-6},{"$f":"Inputs!P152*M$12","v":9.1147499999999994E-6},{"$f":"Inputs!Q152*N$12","v":9.1147499999999994E-6},{"$f":"Inputs!R152*O$12","v":9.1147499999999994E-6},{"$f":"Inputs!S152*P$12","v":9.1147499999999994E-6},{"$f":"Inputs!T152*Q$12","v":9.1147499999999994E-6},{"$f":"Inputs!U152*R$12","v":9.1147499999999994E-6},{"$f":"Inputs!V152*S$12","v":9.1147499999999994E-6},{"$f":"Inputs!W152*T$12","v":9.1147499999999994E-6},{"$f":"Inputs!X152*U$12","v":9.1147499999999994E-6},{"$f":"Inputs!Y152*V$12","v":9.1147499999999994E-6},{"$f":"Inputs!Z152*W$12","v":9.1147499999999994E-6},{"$f":"Inputs!AA152*X$12","v":9.1147499999999994E-6},{"$f":"Inputs!AB152*Y$12","v":9.1147499999999994E-6},{"$f":"Inputs!AC152*Z$12","v":9.1147499999999994E-6},{"$f":"Inputs!AD152*AA$12","v":9.1147499999999994E-6},{"$f":"Inputs!AE152*AB$12","v":9.1147499999999994E-6},{"$f":"Inputs!AF152*AC$12","v":9.1147499999999994E-6},{"$f":"Inputs!AG152*AD$12","v":9.1147499999999994E-6},{"$f":"Inputs!AH152*AE$12","v":9.1147499999999994E-6},{"$f":"Inputs!AI152*AF$12","v":9.1147499999999994E-6},{"$f":"Inputs!AJ152*AG$12","v":9.1147499999999994E-6},{"$f":"Inputs!AK152*AH$12","v":9.1147499999999994E-6},{"$f":"Inputs!AL152*AI$12","v":9.1147499999999994E-6},{"$f":"Inputs!AM152*AJ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AN152*AK$12","v":9.1147499999999994E-6},{"$f":"Inputs!AO152*AL$12","v":9.1147499999999994E-6},{"$f":"Inputs!AP152*AM$12","v":9.1147499999999994E-6},{"$f":"Inputs!AQ152*AN$12","v":9.1147499999999994E-6},{"$f":"Inputs!AR152*AO$12","v":9.1147499999999994E-6},{"$f":"Inputs!AS152*AP$12","v":9.1147499999999994E-6},{"$f":"Inputs!AT152*AQ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AU152*AR$12","v":3.6459000000000004E-5},{"$f":"Inputs!AV152*AS$12","v":3.6459000000000004E-5},{"$f":"Inputs!AW152*AT$12","v":3.6459000000000004E-5},{"$f":"Inputs!AX152*AU$12","v":3.6459000000000004E-5},{"$f":"Inputs!AY152*AV$12","v":3.6459000000000004E-5},{"$f":"Inputs!AZ979*AW$12","v":4.6637080497185754E-5},{"$f":"Inputs!BA979*AX$12","v":4.6637080497185761E-5},{"$f":"Inputs!BB979*AY$12","v":4.6637080497185761E-5},{"$f":"Inputs!BC979*AZ$12","v":4.6637080497185761E-5},{"$f":"Inputs!BD979*BA$12","v":4.6637080497185761E-5},{"$f":"Inputs!BE979*BB$12","v":4.6637080497185754E-5},{"$f":"Inputs!BF979*BC$12","v":4.6637080497185754E-5},{"$f":"Inputs!BG979*BD$12","v":4.6637080497185754E-5},{"$f":"Inputs!BH979*BE$12","v":4.6637080497185754E-5},{"$f":"Inputs!BI979*BF$12","v":4.6637080497185741E-5},{"$f":"IF(BG293>1,BG308/BG293,BG308)*BG$12","v":4.6637080497185761E-5},4.6637080497185768E-5,4.6637080497185768E-5,4.6637080497185768E-5,4.6637080497185775E-5]
[{"$f":"ROW()","v":339},"Other assets",null,null,{"$f":"Inputs!H153*E$12","v":3.3889508124999995E-3},{"$f":"Inputs!I153*F$12","v":3.3889508124999995E-3},{"$f":"Inputs!J153*G$12","v":3.3889508124999995E-3},{"$f":"Inputs!K153*H$12","v":3.3889508124999995E-3},{"$f":"Inputs!L153*I$12","v":3.3889508124999991E-3},{"$f":"Inputs!M153*J$12","v":3.3889508124999995E-3},{"$f":"Inputs!N153*K$12","v":3.3889508125E-3},{"$f":"Inputs!O153*L$12","v":3.3889508124999991E-3},{"$f":"Inputs!P153*M$12","v":3.3889508124999991E-3},{"$f":"Inputs!Q153*N$12","v":3.3889508124999995E-3},{"$f":"Inputs!R153*O$12","v":3.3889508124999995E-3},{"$f":"Inputs!S153*P$12","v":3.3889508124999995E-3},{"$f":"Inputs!T153*Q$12","v":3.3889508124999995E-3},{"$f":"Inputs!U153*R$12","v":3.3889508125E-3},{"$f":"Inputs!V153*S$12","v":3.3889508124999995E-3},{"$f":"Inputs!W153*T$12","v":3.3889508124999995E-3},{"$f":"Inputs!X153*U$12","v":3.3889508124999995E-3},{"$f":"Inputs!Y153*V$12","v":3.3889508124999991E-3},{"$f":"Inputs!Z153*W$12","v":3.3889508125E-3},{"$f":"Inputs!AA153*X$12","v":3.3889508124999995E-3},{"$f":"Inputs!AB153*Y$12","v":3.3889508124999995E-3},{"$f":"Inputs!AC153*Z$12","v":3.3889508124999995E-3},{"$f":"Inputs!AD153*AA$12","v":3.3889508124999995E-3},{"$f":"Inputs!AE153*AB$12","v":3.3889508124999995E-3},{"$f":"Inputs!AF153*AC$12","v":3.3889508124999995E-3},{"$f":"Inputs!AG153*AD$12","v":3.3889508124999995E-3},{"$f":"Inputs!AH153*AE$12","v":3.3889508124999995E-3},{"$f":"Inputs!AI153*AF$12","v":3.3889508124999995E-3},{"$f":"Inputs!AJ153*AG$12","v":3.3889508124999995E-3},{"$f":"Inputs!AK153*AH$12","v":3.3889508124999995E-3},{"$f":"Inputs!AL153*AI$12","v":3.3889508124999995E-3},{"$f":"Inputs!AM153*AJ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AN153*AK$12","v":3.3889508125E-3},{"$f":"Inputs!AO153*AL$12","v":3.3889508125E-3},{"$f":"Inputs!AP153*AM$12","v":3.3889508124999991E-3},{"$f":"Inputs!AQ153*AN$12","v":3.3889508124999995E-3},{"$f":"Inputs!AR153*AO$12","v":3.3889508124999995E-3},{"$f":"Inputs!AS153*AP$12","v":3.3889508124999995E-3},{"$f":"Inputs!AT153*AQ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AU153*AR$12","v":3.3889508124999856E-3},{"$f":"Inputs!AV153*AS$12","v":0},{"$f":"Inputs!AW153*AT$12","v":0},{"$f":"Inputs!AX153*AU$12","v":0},{"$f":"Inputs!AY153*AV$12","v":0},{"$f":"Inputs!AZ980*AW$12","v":3.5503963746449755E-17},{"$f":"Inputs!BA980*AX$12","v":0},{"$f":"Inputs!BB980*AY$12","v":0},{"$f":"Inputs!BC980*AZ$12","v":0},{"$f":"Inputs!BD980*BA$12","v":0},{"$f":"Inputs!BE980*BB$12","v":0},{"$f":"Inputs!BF980*BC$12","v":0},{"$f":"Inputs!BG980*BD$12","v":0},{"$f":"Inputs!BH980*BE$12","v":0},{"$f":"Inputs!BI980*BF$12","v":0},{"$f":"IF(BG294>1,BG309/BG294,BG309)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":340},"Equity Raising Cost",null,null,{"$f":"Inputs!H154*E$12","v":0},{"$f":"Inputs!I154*F$12","v":0},{"$f":"Inputs!J154*G$12","v":0},{"$f":"Inputs!K154*H$12","v":0},{"$f":"Inputs!L154*I$12","v":0},{"$f":"Inputs!M154*J$12","v":0},{"$f":"Inputs!N154*K$12","v":0},{"$f":"Inputs!O154*L$12","v":0},{"$f":"Inputs!P154*M$12","v":0},{"$f":"Inputs!Q154*N$12","v":0},{"$f":"Inputs!R154*O$12","v":0},{"$f":"Inputs!S154*P$12","v":0},{"$f":"Inputs!T154*Q$12","v":0},{"$f":"Inputs!U154*R$12","v":0},{"$f":"Inputs!V154*S$12","v":0},{"$f":"Inputs!W154*T$12","v":0},{"$f":"Inputs!X154*U$12","v":0},{"$f":"Inputs!Y154*V$12","v":0},{"$f":"Inputs!Z154*W$12","v":0},{"$f":"Inputs!AA154*X$12","v":0},{"$f":"Inputs!AB154*Y$12","v":0},{"$f":"Inputs!AC154*Z$12","v":0},{"$f":"Inputs!AD154*AA$12","v":0},{"$f":"Inputs!AE154*AB$12","v":0},{"$f":"Inputs!AF154*AC$12","v":0},{"$f":"Inputs!AG154*AD$12","v":0},{"$f":"Inputs!AH154*AE$12","v":0},{"$f":"Inputs!AI154*AF$12","v":0},{"$f":"Inputs!AJ154*AG$12","v":0},{"$f":"Inputs!AK154*AH$12","v":0},{"$f":"Inputs!AL154*AI$12","v":0},{"$f":"Inputs!AM154*AJ$12","v":0},{"$f":"Inputs!AN154*AK$12","v":0},{"$f":"Inputs!AO154*AL$12","v":0},{"$f":"Inputs!AP154*AM$12","v":0},{"$f":"Inputs!AQ154*AN$12","v":0},{"$f":"Inputs!AR154*AO$12","v":0},{"$f":"Inputs!AS154*AP$12","v":0},{"$f":"Inputs!AT154*AQ$12","v":0},{"$f":"Inputs!AU154*AR$12","v":0},{"$f":"Inputs!AV154*AS$12","v":0},{"$f":"Inputs!AW154*AT$12","v":0},{"$f":"Inputs!AX154*AU$12","v":0},{"$f":"Inputs!AY154*AV$12","v":0},{"$f":"Inputs!AZ981*AW$12","v":0},{"$f":"Inputs!BA981*AX$12","v":0},{"$f":"Inputs!BB981*AY$12","v":0},{"$f":"Inputs!BC981*AZ$12","v":0},{"$f":"Inputs!BD981*BA$12","v":0},{"$f":"Inputs!BE981*BB$12","v":0},{"$f":"Inputs!BF981*BC$12","v":0},{"$f":"Inputs!BG981*BD$12","v":0},{"$f":"Inputs!BH981*BE$12","v":0},{"$f":"Inputs!BI981*BF$12","v":0},{"$f":"IF(BG295>1,BG310/BG295,BG310)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":341},"Non-depreciable assets"]
[{"$f":"ROW()","v":342},"Shared support assets - IOT & cyber security",null,null,{"$f":"Inputs!H156*E$12","v":0},{"$f":"Inputs!I156*F$12","v":0},{"$f":"Inputs!J156*G$12","v":0},{"$f":"Inputs!K156*H$12","v":0},{"$f":"Inputs!L156*I$12","v":0},{"$f":"Inputs!M156*J$12","v":0},{"$f":"Inputs!N156*K$12","v":0},{"$f":"Inputs!O156*L$12","v":0},{"$f":"Inputs!P156*M$12","v":0},{"$f":"Inputs!Q156*N$12","v":0},{"$f":"Inputs!R156*O$12","v":0},{"$f":"Inputs!S156*P$12","v":0},{"$f":"Inputs!T156*Q$12","v":0},{"$f":"Inputs!U156*R$12","v":0},{"$f":"Inputs!V156*S$12","v":0},{"$f":"Inputs!W156*T$12","v":0},{"$f":"Inputs!X156*U$12","v":0},{"$f":"Inputs!Y156*V$12","v":0},{"$f":"Inputs!Z156*W$12","v":0},{"$f":"Inputs!AA156*X$12","v":0},{"$f":"Inputs!AB156*Y$12","v":0},{"$f":"Inputs!AC156*Z$12","v":0},{"$f":"Inputs!AD156*AA$12","v":0},{"$f":"Inputs!AE156*AB$12","v":0},{"$f":"Inputs!AF156*AC$12","v":0},{"$f":"Inputs!AG156*AD$12","v":0},{"$f":"Inputs!AH156*AE$12","v":0},{"$f":"Inputs!AI156*AF$12","v":0},{"$f":"Inputs!AJ156*AG$12","v":0},{"$f":"Inputs!AK156*AH$12","v":0},{"$f":"Inputs!AL156*AI$12","v":0},{"$f":"Inputs!AM156*AJ$12","v":0},{"$f":"Inputs!AN156*AK$12","v":0},{"$f":"Inputs!AO156*AL$12","v":0},{"$f":"Inputs!AP156*AM$12","v":0},{"$f":"Inputs!AQ156*AN$12","v":0},{"$f":"Inputs!AR156*AO$12","v":0},{"$f":"Inputs!AS156*AP$12","v":0},{"$f":"Inputs!AT156*AQ$12","v":0},{"$f":"Inputs!AU156*AR$12","v":0},{"$f":"Inputs!AV156*AS$12","v":0},{"$f":"Inputs!AW156*AT$12","v":0},{"$f":"Inputs!AX156*AU$12","v":0},{"$f":"Inputs!AY156*AV$12","v":0},{"$f":"Inputs!AZ983*AW$12","v":0},{"$f":"Inputs!BA983*AX$12","v":0},{"$f":"Inputs!BB983*AY$12","v":0},{"$f":"Inputs!BC983*AZ$12","v":0},{"$f":"Inputs!BD983*BA$12","v":0},{"$f":"Inputs!BE983*BB$12","v":0},{"$f":"Inputs!BF983*BC$12","v":0},{"$f":"Inputs!BG983*BD$12","v":0},{"$f":"Inputs!BH983*BE$12","v":0},{"$f":"Inputs!BI983*BF$12","v":0},{"$f":"IF(BG297>1,BG312/BG297,BG312)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":343},"Shared support assets (net IOT & cyber security)",null,null,{"$f":"Inputs!H157*E$12","v":0},{"$f":"Inputs!I157*F$12","v":0},{"$f":"Inputs!J157*G$12","v":0},{"$f":"Inputs!K157*H$12","v":0},{"$f":"Inputs!L157*I$12","v":0},{"$f":"Inputs!M157*J$12","v":0},{"$f":"Inputs!N157*K$12","v":0},{"$f":"Inputs!O157*L$12","v":0},{"$f":"Inputs!P157*M$12","v":0},{"$f":"Inputs!Q157*N$12","v":0},{"$f":"Inputs!R157*O$12","v":0},{"$f":"Inputs!S157*P$12","v":0},{"$f":"Inputs!T157*Q$12","v":0},{"$f":"Inputs!U157*R$12","v":0},{"$f":"Inputs!V157*S$12","v":0},{"$f":"Inputs!W157*T$12","v":0},{"$f":"Inputs!X157*U$12","v":0},{"$f":"Inputs!Y157*V$12","v":0},{"$f":"Inputs!Z157*W$12","v":0},{"$f":"Inputs!AA157*X$12","v":0},{"$f":"Inputs!AB157*Y$12","v":0},{"$f":"Inputs!AC157*Z$12","v":0},{"$f":"Inputs!AD157*AA$12","v":0},{"$f":"Inputs!AE157*AB$12","v":0},{"$f":"Inputs!AF157*AC$12","v":0},{"$f":"Inputs!AG157*AD$12","v":0},{"$f":"Inputs!AH157*AE$12","v":0},{"$f":"Inputs!AI157*AF$12","v":0},{"$f":"Inputs!AJ157*AG$12","v":0},{"$f":"Inputs!AK157*AH$12","v":0},{"$f":"Inputs!AL157*AI$12","v":0},{"$f":"Inputs!AM157*AJ$12","v":0},{"$f":"Inputs!AN157*AK$12","v":0},{"$f":"Inputs!AO157*AL$12","v":0},{"$f":"Inputs!AP157*AM$12","v":0},{"$f":"Inputs!AQ157*AN$12","v":0},{"$f":"Inputs!AR157*AO$12","v":0},{"$f":"Inputs!AS157*AP$12","v":0},{"$f":"Inputs!AT157*AQ$12","v":0},{"$f":"Inputs!AU157*AR$12","v":0},{"$f":"Inputs!AV157*AS$12","v":0},{"$f":"Inputs!AW157*AT$12","v":0},{"$f":"Inputs!AX157*AU$12","v":0},{"$f":"Inputs!AY157*AV$12","v":0},{"$f":"Inputs!AZ984*AW$12","v":0},{"$f":"Inputs!BA984*AX$12","v":0},{"$f":"Inputs!BB984*AY$12","v":0},{"$f":"Inputs!BC984*AZ$12","v":0},{"$f":"Inputs!BD984*BA$12","v":0},{"$f":"Inputs!BE984*BB$12","v":0},{"$f":"Inputs!BF984*BC$12","v":0},{"$f":"Inputs!BG984*BD$12","v":0},{"$f":"Inputs!BH984*BE$12","v":0},{"$f":"Inputs!BI984*BF$12","v":0},{"$f":"IF(BG298>1,BG313/BG298,BG313)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":344},"Miscellaneous assets",null,null,{"$f":"Inputs!H158*E$12","v":0},{"$f":"Inputs!I158*F$12","v":0},{"$f":"Inputs!J158*G$12","v":0},{"$f":"Inputs!K158*H$12","v":0},{"$f":"Inputs!L158*I$12","v":0},{"$f":"Inputs!M158*J$12","v":0},{"$f":"Inputs!N158*K$12","v":0},{"$f":"Inputs!O158*L$12","v":0},{"$f":"Inputs!P158*M$12","v":0},{"$f":"Inputs!Q158*N$12","v":0},{"$f":"Inputs!R158*O$12","v":0},{"$f":"Inputs!S158*P$12","v":0},{"$f":"Inputs!T158*Q$12","v":0},{"$f":"Inputs!U158*R$12","v":0},{"$f":"Inputs!V158*S$12","v":0},{"$f":"Inputs!W158*T$12","v":0},{"$f":"Inputs!X158*U$12","v":0},{"$f":"Inputs!Y158*V$12","v":0},{"$f":"Inputs!Z158*W$12","v":0},{"$f":"Inputs!AA158*X$12","v":0},{"$f":"Inputs!AB158*Y$12","v":0},{"$f":"Inputs!AC158*Z$12","v":0},{"$f":"Inputs!AD158*AA$12","v":0},{"$f":"Inputs!AE158*AB$12","v":0},{"$f":"Inputs!AF158*AC$12","v":0},{"$f":"Inputs!AG158*AD$12","v":0},{"$f":"Inputs!AH158*AE$12","v":0},{"$f":"Inputs!AI158*AF$12","v":0},{"$f":"Inputs!AJ158*AG$12","v":0},{"$f":"Inputs!AK158*AH$12","v":0},{"$f":"Inputs!AL158*AI$12","v":0},{"$f":"Inputs!AM158*AJ$12","v":0},{"$f":"Inputs!AN158*AK$12","v":0},{"$f":"Inputs!AO158*AL$12","v":0},{"$f":"Inputs!AP158*AM$12","v":0},{"$f":"Inputs!AQ158*AN$12","v":0},{"$f":"Inputs!AR158*AO$12","v":0},{"$f":"Inputs!AS158*AP$12","v":0},{"$f":"Inputs!AT158*AQ$12","v":0},{"$f":"Inputs!AU158*AR$12","v":0},{"$f":"Inputs!AV158*AS$12","v":0},{"$f":"Inputs!AW158*AT$12","v":0},{"$f":"Inputs!AX158*AU$12","v":0},{"$f":"Inputs!AY158*AV$12","v":0},{"$f":"Inputs!AZ985*AW$12","v":0},{"$f":"Inputs!BA985*AX$12","v":0},{"$f":"Inputs!BB985*AY$12","v":0},{"$f":"Inputs!BC985*AZ$12","v":0},{"$f":"Inputs!BD985*BA$12","v":0},{"$f":"Inputs!BE985*BB$12","v":0},{"$f":"Inputs!BF985*BC$12","v":0},{"$f":"Inputs!BG985*BD$12","v":0},{"$f":"Inputs!BH985*BE$12","v":0},{"$f":"Inputs!BI985*BF$12","v":0},{"$f":"IF(BG299>1,BG314/BG299,BG314)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":345},"Total",null,{"$f":"SUM(D332:D344)","v":0},9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333342E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,3.142576231249998E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,3.2736420503084063E-2,3.2736420503084028E-2,3.2736420503084028E-2,3.2736420503084028E-2,3.2736420503084028E-2,3.2736420503084035E-2,3.2736420503084035E-2,3.2736420503084035E-2,3.2736420503084035E-2,3.2736420503084042E-2,3.2736420503083993E-2,3.2736420503083993E-2,3.2736420503083993E-2,3.2736420503084E-2,{"$f":"SUM(BK332:BK344)","v":3.2736420503084E-2}]
[{"$f":"ROW()","v":346},"Closing Asset Values"]
[{"$f":"ROW()","v":347},"Pipeline and laterals",null,{"$f":"MAX(D302+D317-D332,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(O302+O317-O332,0)","v":0},{"$f":"MAX(P302+P317-P332,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AE302+AE317-AE332,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB302+BB317-BB332,0)","v":0},0,{"$f":"MAX(BD302+BD317-BD332,0)","v":0},0,{"$f":"MAX(BF302+BF317-BF332,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":348},"Main line valve and scraper stations",null,{"$f":"MAX(D303+D318-D333,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(O303+O318-O333,0)","v":0},0,0,0,0,{"$f":"MAX(T303+T318-T333,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB303+BB318-BB333,0)","v":0},0,{"$f":"MAX(BD303+BD318-BD333,0)","v":0},0,{"$f":"MAX(BF303+BF318-BF333,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":349},"Compressor stations",null,{"$f":"MAX(D304+D319-D334,0)","v":0.72660780749999998},0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,{"$f":"MAX(O304+O319-O334,0)","v":0.66000209181250025},0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,{"$f":"MAX(AD304+AD319-AD334,0)","v":0.56917611587500061},0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.49046027006250092,0.46624000981250091,0.4420197495625009,0.41779948931250088,0.39357922906250087,0.36935896881250085,0.44148939175303986,0.41050768005107213,0.3795259683491044,0.34854425664713667,0.31756254494516895,{"$f":"MAX(BB304+BB319-BB334,0)","v":0.28658083324320122},0.25559912154123349,{"$f":"MAX(BD304+BD319-BD334,0)","v":0.22461740983926576},0.19363569813729803,{"$f":"MAX(BF304+BF319-BF334,0)","v":0.1626539864353303},0.13167227473336263,0.10069056303139495,6.9708851329427279E-2,3.8727139627459599E-2,7.7454279254919184E-3]
[{"$f":"ROW()","v":350},"Receipt and delivery point facilities",null,{"$f":"MAX(D305+D320-D335,0)","v":4.0059059999999994E-2},3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,{"$f":"MAX(O305+O320-O335,0)","v":3.6386979499999965E-2},3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,{"$f":"MAX(AD305+AD320-AD335,0)","v":3.1379596999999926E-2},3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.7039865499999937E-2,2.5704563499999937E-2,2.4369261499999937E-2,2.3033959499999937E-2,2.1698657499999937E-2,2.0363355499999937E-2,2.4340022018822627E-2,2.2631950298203495E-2,2.0923878577584362E-2,1.921580685696523E-2,1.7507735136346098E-2,{"$f":"MAX(BB305+BB320-BB335,0)","v":1.5799663415726965E-2},1.4091591695107833E-2,{"$f":"MAX(BD305+BD320-BD335,0)","v":1.2383519974488701E-2},1.0675448253869568E-2,{"$f":"MAX(BF305+BF320-BF335,0)","v":8.967376533250436E-3},7.2593048126313054E-3,5.5512330920121748E-3,3.8431613713930442E-3,2.1350896507739137E-3,4.2701793015478265E-4]
[{"$f":"ROW()","v":351},"SCADA and communications",null,{"$f":"MAX(D306+D321-D336,0)","v":6.9851149999999992E-3},6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,{"$f":"MAX(O306+O321-O336,0)","v":5.7045105833333351E-3},5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,{"$f":"MAX(AD306+AD321-AD336,0)","v":3.9582318333333385E-3},3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333379E-3,3.4925575000000048E-3,3.3761389166666713E-3,3.2597203333333382E-3,3.1433017500000051E-3,3.026883166666672E-3,2.9104645833333389E-3,2.7940460000000053E-3,2.6776274166666718E-3,2.5612088333333387E-3,2.4447902500000056E-3,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,0,0,0,0,0,{"$f":"MAX(BB306+BB321-BB336,0)","v":0},0,{"$f":"MAX(BD306+BD321-BD336,0)","v":0},0,{"$f":"MAX(BF306+BF321-BF336,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":352},"Cathodic protection",null,{"$f":"MAX(D307+D322-D337,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(O307+O322-O337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD307+AD322-AD337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB307+BB322-BB337,0)","v":0},0,{"$f":"MAX(BD307+BD322-BD337,0)","v":0},0,{"$f":"MAX(BF307+BF322-BF337,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":353},"Maintenance bases and depots",null,{"$f":"MAX(D308+D323-D338,0)","v":1.8229499999999998E-3},1.8138352499999998E-3,1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,{"$f":"MAX(O308+O323-O338,0)","v":1.7226877499999999E-3},1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,{"$f":"MAX(AD308+AD323-AD338,0)","v":1.5859665E-3},1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4857042500000001E-3,1.4765895000000001E-3,1.4674747500000001E-3,1.4310157500000001E-3,1.3945567500000002E-3,1.3580977500000002E-3,1.3216387500000002E-3,1.2851797500000003E-3,1.597320007028612E-3,1.5506829265314263E-3,1.5040458460342406E-3,1.4574087655370549E-3,1.4107716850398691E-3,{"$f":"MAX(BB308+BB323-BB338,0)","v":1.3641346045426834E-3},1.3174975240454977E-3,{"$f":"MAX(BD308+BD323-BD338,0)","v":1.270860443548312E-3},1.2242233630511262E-3,{"$f":"MAX(BF308+BF323-BF338,0)","v":1.1775862825539405E-3},1.1309492020567548E-3,1.0843121215595691E-3,1.0376750410623834E-3,9.9103796056519765E-4,9.4440088006801193E-4]
[{"$f":"ROW()","v":354},"Other assets",null,{"$f":"MAX(D309+D324-D339,0)","v":0.13555803250000001},0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,{"$f":"MAX(AJ309+AJ324-AJ339,0)","v":2.711160650000001E-2},2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,3.3889508125000134E-3,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG309+BG324-BG339,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":355},"Equity Raising Cost",null,{"$f":"MAX(D310+D325-D340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AJ310+AJ325-AJ340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG310+BG325-BG340,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":356},"Non-depreciable assets",null,{"$f":"MAX(D311+D326-D341,0)","v":0.36669321899785023},0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263,0.46906116931827263]
[{"$f":"ROW()","v":357},"Shared support assets - IOT & cyber security",null,{"$f":"MAX(D312+D327-D342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},"Shared support assets (net IOT & cyber security)",null,{"$f":"MAX(D313+D328-D343,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},"Miscellaneous assets",null,{"$f":"MAX(D314+D329-D344,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},"Total",null,{"$f":"SUM(D347:D359)","v":1.2777261839978502},1.267822809289517,1.2579194345811837,1.2480160598728502,1.2381126851645168,1.2282093104561835,1.2183059357478503,1.208402561039517,1.1984991863311838,1.1885958116228506,1.1786924369145171,1.1687890622061836,1.1588856874978504,1.1489823127895171,1.1390789380811839,1.1291755633728506,1.1192721886645174,1.1093688139561839,1.0994654392478505,1.0895620645395172,1.079658689831184,1.0697553151228507,1.0598519404145175,1.0499485657061842,1.0400451909978505,1.0301418162895173,1.020238441581184,1.0103350668728508,1.0004316921645175,0.99052831745618419,0.98062494274785095,0.97072156803951748,0.96081819333118423,0.95091481862285088,0.94101144391451763,0.93110806920618439,0.92120469449785114,0.91130131978951778,0.90139794508118443,0.89149457037285107,0.86006880806035113,0.83447678681035109,0.80888476556035105,0.78329274431035112,0.75770072306035108,0.93648790309716379,0.90375148259407967,0.87101506209099566,0.83827864158791154,0.80554222108482754,0.77280580058174353,0.74006938007865941,0.7073329595755754,0.67459653907249129,0.64186011856940728,0.60912369806632327,0.57638727756323938,0.54365085706015537,0.51091443655707136,{"$f":"SUM(BK347:BK359)","v":0.47817801605398735}]
[{"$f":"ROW()","v":361},"2000-06-30"]
[{"$f":"ROW()","v":362},"Life (years)"]
[{"$f":"ROW()","v":363},"Pipeline and laterals",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),PipeAL),PipeAL)","v":70},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F363-0.25,0)),MAX(F363-0.25,0))","v":69.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G363-0.25,0)),MAX(G363-0.25,0))","v":69.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H363-0.25,0)),MAX(H363-0.25,0))","v":69.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I363-0.25,0)),MAX(I363-0.25,0))","v":69},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J363-0.25,0)),MAX(J363-0.25,0))","v":68.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K363-0.25,0)),MAX(K363-0.25,0))","v":68.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L363-0.25,0)),MAX(L363-0.25,0))","v":68.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M363-0.25,0)),MAX(M363-0.25,0))","v":68},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N363-0.25,0)),MAX(N363-0.25,0))","v":67.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O363-0.25,0)),MAX(O363-0.25,0))","v":67.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P363-0.25,0)),MAX(P363-0.25,0))","v":67.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q363-0.25,0)),MAX(Q363-0.25,0))","v":67},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R363-0.25,0)),MAX(R363-0.25,0))","v":66.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S363-0.25,0)),MAX(S363-0.25,0))","v":66.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T363-0.25,0)),MAX(T363-0.25,0))","v":66.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U363-0.25,0)),MAX(U363-0.25,0))","v":66},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V363-0.25,0)),MAX(V363-0.25,0))","v":65.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W363-0.25,0)),MAX(W363-0.25,0))","v":65.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X363-0.25,0)),MAX(X363-0.25,0))","v":65.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y363-0.25,0)),MAX(Y363-0.25,0))","v":65},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z363-0.25,0)),MAX(Z363-0.25,0))","v":64.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA363-0.25,0)),MAX(AA363-0.25,0))","v":64.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB363-0.25,0)),MAX(AB363-0.25,0))","v":64.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC363-0.25,0)),MAX(AC363-0.25,0))","v":64},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD363-0.25,0)),MAX(AD363-0.25,0))","v":63.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE363-0.25,0)),MAX(AE363-0.25,0))","v":63.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF363-0.25,0)),MAX(AF363-0.25,0))","v":63.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG363-0.25,0)),MAX(AG363-0.25,0))","v":63},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH363-0.25,0)),MAX(AH363-0.25,0))","v":62.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI363-0.25,0)),MAX(AI363-0.25,0))","v":62.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ363-0.25,0)),MAX(AJ363-0.25,0))","v":62.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK363-0.25,0)),MAX(AK363-0.25,0))","v":62},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL363-0.25,0)),MAX(AL363-0.25,0))","v":61.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM363-0.25,0)),MAX(AM363-0.25,0))","v":61.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN363-0.25,0)),MAX(AN363-0.25,0))","v":61.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO363-0.25,0)),MAX(AO363-0.25,0))","v":61},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP363-0.25,0)),MAX(AP363-0.25,0))","v":60.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ363-0.25,0)),MAX(AQ363-0.25,0))","v":60.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR363-1,0)),MAX(AR363-1,0))","v":59.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS363-1,0)),MAX(AS363-1,0))","v":58.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT363-1,0)),MAX(AT363-1,0))","v":57.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU363-1,0)),MAX(AU363-1,0))","v":56.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV363-1,0)),MAX(AV363-1,0))","v":55.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW363-1,0)),MAX(AW363-1,0))","v":54.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX363-1,0)),MAX(AX363-1,0))","v":53.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY363-1,0)),MAX(AY363-1,0))","v":52.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ363-1,0)),MAX(AZ363-1,0))","v":51.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA363-1,0)),MAX(BA363-1,0))","v":50.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB363-1,0)),MAX(BB363-1,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC363-1,0)),MAX(BC363-1,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD363-1,0)),MAX(BD363-1,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE363-1,0)),MAX(BE363-1,0))","v":46.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF363-1,0)),MAX(BF363-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG363-1,0)),MAX(BG363-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH363-1,0)),MAX(BH363-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI363-1,0)),MAX(BI363-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ363-1,0)),MAX(BJ363-1,0))","v":37}]
[{"$f":"ROW()","v":364},"Main line valve and scraper stations",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MainAL),MainAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F364-0.25,0)),MAX(F364-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G364-0.25,0)),MAX(G364-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H364-0.25,0)),MAX(H364-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I364-0.25,0)),MAX(I364-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J364-0.25,0)),MAX(J364-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K364-0.25,0)),MAX(K364-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L364-0.25,0)),MAX(L364-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M364-0.25,0)),MAX(M364-0.25,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N364-0.25,0)),MAX(N364-0.25,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O364-0.25,0)),MAX(O364-0.25,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P364-0.25,0)),MAX(P364-0.25,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q364-0.25,0)),MAX(Q364-0.25,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R364-0.25,0)),MAX(R364-0.25,0))","v":46.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S364-0.25,0)),MAX(S364-0.25,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T364-0.25,0)),MAX(T364-0.25,0))","v":46.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U364-0.25,0)),MAX(U364-0.25,0))","v":46},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V364-0.25,0)),MAX(V364-0.25,0))","v":45.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W364-0.25,0)),MAX(W364-0.25,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X364-0.25,0)),MAX(X364-0.25,0))","v":45.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y364-0.25,0)),MAX(Y364-0.25,0))","v":45},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z364-0.25,0)),MAX(Z364-0.25,0))","v":44.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA364-0.25,0)),MAX(AA364-0.25,0))","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB364-0.25,0)),MAX(AB364-0.25,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC364-0.25,0)),MAX(AC364-0.25,0))","v":44},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD364-0.25,0)),MAX(AD364-0.25,0))","v":43.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE364-0.25,0)),MAX(AE364-0.25,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF364-0.25,0)),MAX(AF364-0.25,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG364-0.25,0)),MAX(AG364-0.25,0))","v":43},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH364-0.25,0)),MAX(AH364-0.25,0))","v":42.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI364-0.25,0)),MAX(AI364-0.25,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ364-0.25,0)),MAX(AJ364-0.25,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK364-0.25,0)),MAX(AK364-0.25,0))","v":42},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL364-0.25,0)),MAX(AL364-0.25,0))","v":41.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM364-0.25,0)),MAX(AM364-0.25,0))","v":41.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN364-0.25,0)),MAX(AN364-0.25,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO364-0.25,0)),MAX(AO364-0.25,0))","v":41},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP364-0.25,0)),MAX(AP364-0.25,0))","v":40.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ364-0.25,0)),MAX(AQ364-0.25,0))","v":40.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR364-1,0)),MAX(AR364-1,0))","v":39.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS364-1,0)),MAX(AS364-1,0))","v":38.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT364-1,0)),MAX(AT364-1,0))","v":37.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU364-1,0)),MAX(AU364-1,0))","v":36.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV364-1,0)),MAX(AV364-1,0))","v":35.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW364-1,0)),MAX(AW364-1,0))","v":34.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX364-1,0)),MAX(AX364-1,0))","v":33.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY364-1,0)),MAX(AY364-1,0))","v":32.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ364-1,0)),MAX(AZ364-1,0))","v":31.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA364-1,0)),MAX(BA364-1,0))","v":30.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB364-1,0)),MAX(BB364-1,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC364-1,0)),MAX(BC364-1,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD364-1,0)),MAX(BD364-1,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE364-1,0)),MAX(BE364-1,0))","v":26.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF364-1,0)),MAX(BF364-1,0))","v":25.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG364-1,0)),MAX(BG364-1,0))","v":24.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH364-1,0)),MAX(BH364-1,0))","v":23.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI364-1,0)),MAX(BI364-1,0))","v":22.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ364-1,0)),MAX(BJ364-1,0))","v":21.5}]
[{"$f":"ROW()","v":365},"Compressor stations",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CompAL),CompAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F365-0.25,0)),MAX(F365-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G365-0.25,0)),MAX(G365-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H365-0.25,0)),MAX(H365-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I365-0.25,0)),MAX(I365-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J365-0.25,0)),MAX(J365-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K365-0.25,0)),MAX(K365-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L365-0.25,0)),MAX(L365-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M365-0.25,0)),MAX(M365-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N365-0.25,0)),MAX(N365-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O365-0.25,0)),MAX(O365-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P365-0.25,0)),MAX(P365-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q365-0.25,0)),MAX(Q365-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R365-0.25,0)),MAX(R365-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S365-0.25,0)),MAX(S365-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T365-0.25,0)),MAX(T365-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U365-0.25,0)),MAX(U365-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V365-0.25,0)),MAX(V365-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W365-0.25,0)),MAX(W365-0.25,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X365-0.25,0)),MAX(X365-0.25,0))","v":25.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y365-0.25,0)),MAX(Y365-0.25,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z365-0.25,0)),MAX(Z365-0.25,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA365-0.25,0)),MAX(AA365-0.25,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB365-0.25,0)),MAX(AB365-0.25,0))","v":24.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC365-0.25,0)),MAX(AC365-0.25,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD365-0.25,0)),MAX(AD365-0.25,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE365-0.25,0)),MAX(AE365-0.25,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF365-0.25,0)),MAX(AF365-0.25,0))","v":23.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG365-0.25,0)),MAX(AG365-0.25,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH365-0.25,0)),MAX(AH365-0.25,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI365-0.25,0)),MAX(AI365-0.25,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ365-0.25,0)),MAX(AJ365-0.25,0))","v":22.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK365-0.25,0)),MAX(AK365-0.25,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL365-0.25,0)),MAX(AL365-0.25,0))","v":21.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM365-0.25,0)),MAX(AM365-0.25,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN365-0.25,0)),MAX(AN365-0.25,0))","v":21.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO365-0.25,0)),MAX(AO365-0.25,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP365-0.25,0)),MAX(AP365-0.25,0))","v":20.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ365-0.25,0)),MAX(AQ365-0.25,0))","v":20.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR365-1,0)),MAX(AR365-1,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS365-1,0)),MAX(AS365-1,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT365-1,0)),MAX(AT365-1,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU365-1,0)),MAX(AU365-1,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV365-1,0)),MAX(AV365-1,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW365-1,0)),MAX(AW365-1,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX365-1,0)),MAX(AX365-1,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY365-1,0)),MAX(AY365-1,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ365-1,0)),MAX(AZ365-1,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA365-1,0)),MAX(BA365-1,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB365-1,0)),MAX(BB365-1,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC365-1,0)),MAX(BC365-1,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD365-1,0)),MAX(BD365-1,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE365-1,0)),MAX(BE365-1,0))","v":6.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF365-1,0)),MAX(BF365-1,0))","v":5.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG365-1,0)),MAX(BG365-1,0))","v":4.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH365-1,0)),MAX(BH365-1,0))","v":3.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI365-1,0)),MAX(BI365-1,0))","v":2.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ365-1,0)),MAX(BJ365-1,0))","v":1.5}]
[{"$f":"ROW()","v":366},"Receipt and delivery point facilities",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F366-0.25,0)),MAX(F366-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G366-0.25,0)),MAX(G366-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H366-0.25,0)),MAX(H366-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I366-0.25,0)),MAX(I366-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J366-0.25,0)),MAX(J366-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K366-0.25,0)),MAX(K366-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L366-0.25,0)),MAX(L366-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M366-0.25,0)),MAX(M366-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N366-0.25,0)),MAX(N366-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O366-0.25,0)),MAX(O366-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P366-0.25,0)),MAX(P366-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q366-0.25,0)),MAX(Q366-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R366-0.25,0)),MAX(R366-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S366-0.25,0)),MAX(S366-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T366-0.25,0)),MAX(T366-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U366-0.25,0)),MAX(U366-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V366-0.25,0)),MAX(V366-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W366-0.25,0)),MAX(W366-0.25,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X366-0.25,0)),MAX(X366-0.25,0))","v":25.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y366-0.25,0)),MAX(Y366-0.25,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z366-0.25,0)),MAX(Z366-0.25,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA366-0.25,0)),MAX(AA366-0.25,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB366-0.25,0)),MAX(AB366-0.25,0))","v":24.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC366-0.25,0)),MAX(AC366-0.25,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD366-0.25,0)),MAX(AD366-0.25,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE366-0.25,0)),MAX(AE366-0.25,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF366-0.25,0)),MAX(AF366-0.25,0))","v":23.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG366-0.25,0)),MAX(AG366-0.25,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH366-0.25,0)),MAX(AH366-0.25,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI366-0.25,0)),MAX(AI366-0.25,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ366-0.25,0)),MAX(AJ366-0.25,0))","v":22.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK366-0.25,0)),MAX(AK366-0.25,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL366-0.25,0)),MAX(AL366-0.25,0))","v":21.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM366-0.25,0)),MAX(AM366-0.25,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN366-0.25,0)),MAX(AN366-0.25,0))","v":21.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO366-0.25,0)),MAX(AO366-0.25,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP366-0.25,0)),MAX(AP366-0.25,0))","v":20.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ366-0.25,0)),MAX(AQ366-0.25,0))","v":20.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR366-1,0)),MAX(AR366-1,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS366-1,0)),MAX(AS366-1,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT366-1,0)),MAX(AT366-1,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU366-1,0)),MAX(AU366-1,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV366-1,0)),MAX(AV366-1,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW366-1,0)),MAX(AW366-1,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX366-1,0)),MAX(AX366-1,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY366-1,0)),MAX(AY366-1,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ366-1,0)),MAX(AZ366-1,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA366-1,0)),MAX(BA366-1,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB366-1,0)),MAX(BB366-1,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC366-1,0)),MAX(BC366-1,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD366-1,0)),MAX(BD366-1,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE366-1,0)),MAX(BE366-1,0))","v":6.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF366-1,0)),MAX(BF366-1,0))","v":5.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG366-1,0)),MAX(BG366-1,0))","v":4.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH366-1,0)),MAX(BH366-1,0))","v":3.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI366-1,0)),MAX(BI366-1,0))","v":2.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ366-1,0)),MAX(BJ366-1,0))","v":1.5}]
[{"$f":"ROW()","v":367},"SCADA and communications",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SCADAAL),SCADAAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F367-0.25,0)),MAX(F367-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G367-0.25,0)),MAX(G367-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H367-0.25,0)),MAX(H367-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I367-0.25,0)),MAX(I367-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J367-0.25,0)),MAX(J367-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K367-0.25,0)),MAX(K367-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L367-0.25,0)),MAX(L367-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M367-0.25,0)),MAX(M367-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N367-0.25,0)),MAX(N367-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O367-0.25,0)),MAX(O367-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P367-0.25,0)),MAX(P367-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q367-0.25,0)),MAX(Q367-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R367-0.25,0)),MAX(R367-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S367-0.25,0)),MAX(S367-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T367-0.25,0)),MAX(T367-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U367-0.25,0)),MAX(U367-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V367-0.25,0)),MAX(V367-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W367-0.25,0)),MAX(W367-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X367-0.25,0)),MAX(X367-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y367-0.25,0)),MAX(Y367-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z367-0.25,0)),MAX(Z367-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA367-0.25,0)),MAX(AA367-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB367-0.25,0)),MAX(AB367-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC367-0.25,0)),MAX(AC367-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD367-0.25,0)),MAX(AD367-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE367-0.25,0)),MAX(AE367-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF367-0.25,0)),MAX(AF367-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG367-0.25,0)),MAX(AG367-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH367-0.25,0)),MAX(AH367-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI367-0.25,0)),MAX(AI367-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ367-0.25,0)),MAX(AJ367-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK367-0.25,0)),MAX(AK367-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL367-0.25,0)),MAX(AL367-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM367-0.25,0)),MAX(AM367-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN367-0.25,0)),MAX(AN367-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO367-0.25,0)),MAX(AO367-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP367-0.25,0)),MAX(AP367-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ367-0.25,0)),MAX(AQ367-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR367-1,0)),MAX(AR367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS367-1,0)),MAX(AS367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT367-1,0)),MAX(AT367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU367-1,0)),MAX(AU367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV367-1,0)),MAX(AV367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW367-1,0)),MAX(AW367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX367-1,0)),MAX(AX367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY367-1,0)),MAX(AY367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ367-1,0)),MAX(AZ367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA367-1,0)),MAX(BA367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB367-1,0)),MAX(BB367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC367-1,0)),MAX(BC367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD367-1,0)),MAX(BD367-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE367-1,0)),MAX(BE367-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF367-1,0)),MAX(BF367-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG367-1,0)),MAX(BG367-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH367-1,0)),MAX(BH367-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI367-1,0)),MAX(BI367-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ367-1,0)),MAX(BJ367-1,0))","v":0}]
[{"$f":"ROW()","v":368},"Cathodic protection",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CathodAL),CathodAL)","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F368-0.25,0)),MAX(F368-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G368-0.25,0)),MAX(G368-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H368-0.25,0)),MAX(H368-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I368-0.25,0)),MAX(I368-0.25,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J368-0.25,0)),MAX(J368-0.25,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K368-0.25,0)),MAX(K368-0.25,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L368-0.25,0)),MAX(L368-0.25,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M368-0.25,0)),MAX(M368-0.25,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N368-0.25,0)),MAX(N368-0.25,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O368-0.25,0)),MAX(O368-0.25,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P368-0.25,0)),MAX(P368-0.25,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q368-0.25,0)),MAX(Q368-0.25,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R368-0.25,0)),MAX(R368-0.25,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S368-0.25,0)),MAX(S368-0.25,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T368-0.25,0)),MAX(T368-0.25,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U368-0.25,0)),MAX(U368-0.25,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V368-0.25,0)),MAX(V368-0.25,0))","v":10.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W368-0.25,0)),MAX(W368-0.25,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X368-0.25,0)),MAX(X368-0.25,0))","v":10.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y368-0.25,0)),MAX(Y368-0.25,0))","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z368-0.25,0)),MAX(Z368-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA368-0.25,0)),MAX(AA368-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB368-0.25,0)),MAX(AB368-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC368-0.25,0)),MAX(AC368-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD368-0.25,0)),MAX(AD368-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE368-0.25,0)),MAX(AE368-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF368-0.25,0)),MAX(AF368-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG368-0.25,0)),MAX(AG368-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH368-0.25,0)),MAX(AH368-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI368-0.25,0)),MAX(AI368-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ368-0.25,0)),MAX(AJ368-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK368-0.25,0)),MAX(AK368-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL368-0.25,0)),MAX(AL368-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM368-0.25,0)),MAX(AM368-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN368-0.25,0)),MAX(AN368-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO368-0.25,0)),MAX(AO368-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP368-0.25,0)),MAX(AP368-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ368-0.25,0)),MAX(AQ368-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR368-1,0)),MAX(AR368-1,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS368-1,0)),MAX(AS368-1,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT368-1,0)),MAX(AT368-1,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU368-1,0)),MAX(AU368-1,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV368-1,0)),MAX(AV368-1,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW368-1,0)),MAX(AW368-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX368-1,0)),MAX(AX368-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY368-1,0)),MAX(AY368-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ368-1,0)),MAX(AZ368-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA368-1,0)),MAX(BA368-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB368-1,0)),MAX(BB368-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC368-1,0)),MAX(BC368-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD368-1,0)),MAX(BD368-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE368-1,0)),MAX(BE368-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF368-1,0)),MAX(BF368-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG368-1,0)),MAX(BG368-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH368-1,0)),MAX(BH368-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI368-1,0)),MAX(BI368-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ368-1,0)),MAX(BJ368-1,0))","v":0}]
[{"$f":"ROW()","v":369},"Maintenance bases and depots",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MaintenAL),MaintenAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F369-0.25,0)),MAX(F369-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G369-0.25,0)),MAX(G369-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H369-0.25,0)),MAX(H369-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I369-0.25,0)),MAX(I369-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J369-0.25,0)),MAX(J369-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K369-0.25,0)),MAX(K369-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L369-0.25,0)),MAX(L369-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M369-0.25,0)),MAX(M369-0.25,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N369-0.25,0)),MAX(N369-0.25,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O369-0.25,0)),MAX(O369-0.25,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P369-0.25,0)),MAX(P369-0.25,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q369-0.25,0)),MAX(Q369-0.25,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R369-0.25,0)),MAX(R369-0.25,0))","v":46.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S369-0.25,0)),MAX(S369-0.25,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T369-0.25,0)),MAX(T369-0.25,0))","v":46.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U369-0.25,0)),MAX(U369-0.25,0))","v":46},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V369-0.25,0)),MAX(V369-0.25,0))","v":45.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W369-0.25,0)),MAX(W369-0.25,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X369-0.25,0)),MAX(X369-0.25,0))","v":45.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y369-0.25,0)),MAX(Y369-0.25,0))","v":45},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z369-0.25,0)),MAX(Z369-0.25,0))","v":44.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA369-0.25,0)),MAX(AA369-0.25,0))","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB369-0.25,0)),MAX(AB369-0.25,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC369-0.25,0)),MAX(AC369-0.25,0))","v":44},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD369-0.25,0)),MAX(AD369-0.25,0))","v":43.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE369-0.25,0)),MAX(AE369-0.25,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF369-0.25,0)),MAX(AF369-0.25,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG369-0.25,0)),MAX(AG369-0.25,0))","v":43},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH369-0.25,0)),MAX(AH369-0.25,0))","v":42.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI369-0.25,0)),MAX(AI369-0.25,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ369-0.25,0)),MAX(AJ369-0.25,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK369-0.25,0)),MAX(AK369-0.25,0))","v":42},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL369-0.25,0)),MAX(AL369-0.25,0))","v":41.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM369-0.25,0)),MAX(AM369-0.25,0))","v":41.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN369-0.25,0)),MAX(AN369-0.25,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO369-0.25,0)),MAX(AO369-0.25,0))","v":41},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP369-0.25,0)),MAX(AP369-0.25,0))","v":40.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ369-0.25,0)),MAX(AQ369-0.25,0))","v":40.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR369-1,0)),MAX(AR369-1,0))","v":39.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS369-1,0)),MAX(AS369-1,0))","v":38.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT369-1,0)),MAX(AT369-1,0))","v":37.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU369-1,0)),MAX(AU369-1,0))","v":36.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV369-1,0)),MAX(AV369-1,0))","v":35.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW369-1,0)),MAX(AW369-1,0))","v":34.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX369-1,0)),MAX(AX369-1,0))","v":33.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY369-1,0)),MAX(AY369-1,0))","v":32.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ369-1,0)),MAX(AZ369-1,0))","v":31.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA369-1,0)),MAX(BA369-1,0))","v":30.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB369-1,0)),MAX(BB369-1,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC369-1,0)),MAX(BC369-1,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD369-1,0)),MAX(BD369-1,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE369-1,0)),MAX(BE369-1,0))","v":26.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF369-1,0)),MAX(BF369-1,0))","v":25.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG369-1,0)),MAX(BG369-1,0))","v":24.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH369-1,0)),MAX(BH369-1,0))","v":23.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI369-1,0)),MAX(BI369-1,0))","v":22.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ369-1,0)),MAX(BJ369-1,0))","v":21.5}]
[{"$f":"ROW()","v":370},"Other assets",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),OtherAL),OtherAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F370-0.25,0)),MAX(F370-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G370-0.25,0)),MAX(G370-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H370-0.25,0)),MAX(H370-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I370-0.25,0)),MAX(I370-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J370-0.25,0)),MAX(J370-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K370-0.25,0)),MAX(K370-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L370-0.25,0)),MAX(L370-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M370-0.25,0)),MAX(M370-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N370-0.25,0)),MAX(N370-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O370-0.25,0)),MAX(O370-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P370-0.25,0)),MAX(P370-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q370-0.25,0)),MAX(Q370-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R370-0.25,0)),MAX(R370-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S370-0.25,0)),MAX(S370-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T370-0.25,0)),MAX(T370-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U370-0.25,0)),MAX(U370-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V370-0.25,0)),MAX(V370-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W370-0.25,0)),MAX(W370-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X370-0.25,0)),MAX(X370-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y370-0.25,0)),MAX(Y370-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z370-0.25,0)),MAX(Z370-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA370-0.25,0)),MAX(AA370-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB370-0.25,0)),MAX(AB370-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC370-0.25,0)),MAX(AC370-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD370-0.25,0)),MAX(AD370-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE370-0.25,0)),MAX(AE370-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF370-0.25,0)),MAX(AF370-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG370-0.25,0)),MAX(AG370-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH370-0.25,0)),MAX(AH370-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI370-0.25,0)),MAX(AI370-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ370-0.25,0)),MAX(AJ370-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK370-0.25,0)),MAX(AK370-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL370-0.25,0)),MAX(AL370-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM370-0.25,0)),MAX(AM370-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN370-0.25,0)),MAX(AN370-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO370-0.25,0)),MAX(AO370-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP370-0.25,0)),MAX(AP370-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ370-0.25,0)),MAX(AQ370-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR370-1,0)),MAX(AR370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS370-1,0)),MAX(AS370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT370-1,0)),MAX(AT370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU370-1,0)),MAX(AU370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV370-1,0)),MAX(AV370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW370-1,0)),MAX(AW370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX370-1,0)),MAX(AX370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY370-1,0)),MAX(AY370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ370-1,0)),MAX(AZ370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA370-1,0)),MAX(BA370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB370-1,0)),MAX(BB370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC370-1,0)),MAX(BC370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD370-1,0)),MAX(BD370-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE370-1,0)),MAX(BE370-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF370-1,0)),MAX(BF370-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG370-1,0)),MAX(BG370-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH370-1,0)),MAX(BH370-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI370-1,0)),MAX(BI370-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ370-1,0)),MAX(BJ370-1,0))","v":0}]
[{"$f":"ROW()","v":371},"Equity Raising Cost",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),EquityRCAL),EquityRCAL)","v":32.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F371-0.25,0)),MAX(F371-0.25,0))","v":32.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G371-0.25,0)),MAX(G371-0.25,0))","v":31.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H371-0.25,0)),MAX(H371-0.25,0))","v":31.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I371-0.25,0)),MAX(I371-0.25,0))","v":31.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J371-0.25,0)),MAX(J371-0.25,0))","v":31.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K371-0.25,0)),MAX(K371-0.25,0))","v":30.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L371-0.25,0)),MAX(L371-0.25,0))","v":30.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M371-0.25,0)),MAX(M371-0.25,0))","v":30.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N371-0.25,0)),MAX(N371-0.25,0))","v":30.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O371-0.25,0)),MAX(O371-0.25,0))","v":29.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P371-0.25,0)),MAX(P371-0.25,0))","v":29.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q371-0.25,0)),MAX(Q371-0.25,0))","v":29.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R371-0.25,0)),MAX(R371-0.25,0))","v":29.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S371-0.25,0)),MAX(S371-0.25,0))","v":28.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T371-0.25,0)),MAX(T371-0.25,0))","v":28.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U371-0.25,0)),MAX(U371-0.25,0))","v":28.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V371-0.25,0)),MAX(V371-0.25,0))","v":28.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W371-0.25,0)),MAX(W371-0.25,0))","v":27.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X371-0.25,0)),MAX(X371-0.25,0))","v":27.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y371-0.25,0)),MAX(Y371-0.25,0))","v":27.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z371-0.25,0)),MAX(Z371-0.25,0))","v":27.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA371-0.25,0)),MAX(AA371-0.25,0))","v":26.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB371-0.25,0)),MAX(AB371-0.25,0))","v":26.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC371-0.25,0)),MAX(AC371-0.25,0))","v":26.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD371-0.25,0)),MAX(AD371-0.25,0))","v":26.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE371-0.25,0)),MAX(AE371-0.25,0))","v":25.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF371-0.25,0)),MAX(AF371-0.25,0))","v":25.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG371-0.25,0)),MAX(AG371-0.25,0))","v":25.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH371-0.25,0)),MAX(AH371-0.25,0))","v":25.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI371-0.25,0)),MAX(AI371-0.25,0))","v":24.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ371-0.25,0)),MAX(AJ371-0.25,0))","v":24.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK371-0.25,0)),MAX(AK371-0.25,0))","v":24.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL371-0.25,0)),MAX(AL371-0.25,0))","v":24.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM371-0.25,0)),MAX(AM371-0.25,0))","v":23.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN371-0.25,0)),MAX(AN371-0.25,0))","v":23.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO371-0.25,0)),MAX(AO371-0.25,0))","v":23.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP371-0.25,0)),MAX(AP371-0.25,0))","v":23.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ371-0.25,0)),MAX(AQ371-0.25,0))","v":22.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR371-1,0)),MAX(AR371-1,0))","v":21.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS371-1,0)),MAX(AS371-1,0))","v":20.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT371-1,0)),MAX(AT371-1,0))","v":19.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU371-1,0)),MAX(AU371-1,0))","v":18.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV371-1,0)),MAX(AV371-1,0))","v":17.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW371-1,0)),MAX(AW371-1,0))","v":16.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX371-1,0)),MAX(AX371-1,0))","v":15.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY371-1,0)),MAX(AY371-1,0))","v":14.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ371-1,0)),MAX(AZ371-1,0))","v":13.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA371-1,0)),MAX(BA371-1,0))","v":12.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB371-1,0)),MAX(BB371-1,0))","v":11.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC371-1,0)),MAX(BC371-1,0))","v":10.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD371-1,0)),MAX(BD371-1,0))","v":9.8023790868455905},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE371-1,0)),MAX(BE371-1,0))","v":8.8023790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF371-1,0)),MAX(BF371-1,0))","v":7.8023790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG371-1,0)),MAX(BG371-1,0))","v":6.8023790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH371-1,0)),MAX(BH371-1,0))","v":5.8023790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI371-1,0)),MAX(BI371-1,0))","v":4.8023790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ371-1,0)),MAX(BJ371-1,0))","v":3.8023790868455905}]
[{"$f":"ROW()","v":372},"Non-depreciable assets",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$42),Inputs!$D$42)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F372-0.25,0)),MAX(F372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G372-0.25,0)),MAX(G372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H372-0.25,0)),MAX(H372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I372-0.25,0)),MAX(I372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J372-0.25,0)),MAX(J372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K372-0.25,0)),MAX(K372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L372-0.25,0)),MAX(L372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M372-0.25,0)),MAX(M372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N372-0.25,0)),MAX(N372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O372-0.25,0)),MAX(O372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P372-0.25,0)),MAX(P372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q372-0.25,0)),MAX(Q372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R372-0.25,0)),MAX(R372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S372-0.25,0)),MAX(S372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T372-0.25,0)),MAX(T372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U372-0.25,0)),MAX(U372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V372-0.25,0)),MAX(V372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W372-0.25,0)),MAX(W372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X372-0.25,0)),MAX(X372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y372-0.25,0)),MAX(Y372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z372-0.25,0)),MAX(Z372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA372-0.25,0)),MAX(AA372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB372-0.25,0)),MAX(AB372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC372-0.25,0)),MAX(AC372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD372-0.25,0)),MAX(AD372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE372-0.25,0)),MAX(AE372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF372-0.25,0)),MAX(AF372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG372-0.25,0)),MAX(AG372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH372-0.25,0)),MAX(AH372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI372-0.25,0)),MAX(AI372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ372-0.25,0)),MAX(AJ372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK372-0.25,0)),MAX(AK372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL372-0.25,0)),MAX(AL372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM372-0.25,0)),MAX(AM372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN372-0.25,0)),MAX(AN372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO372-0.25,0)),MAX(AO372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP372-0.25,0)),MAX(AP372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ372-0.25,0)),MAX(AQ372-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR372-1,0)),MAX(AR372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS372-1,0)),MAX(AS372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT372-1,0)),MAX(AT372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU372-1,0)),MAX(AU372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV372-1,0)),MAX(AV372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW372-1,0)),MAX(AW372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX372-1,0)),MAX(AX372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY372-1,0)),MAX(AY372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ372-1,0)),MAX(AZ372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA372-1,0)),MAX(BA372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB372-1,0)),MAX(BB372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC372-1,0)),MAX(BC372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD372-1,0)),MAX(BD372-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE372-1,0)),MAX(BE372-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF372-1,0)),MAX(BF372-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG372-1,0)),MAX(BG372-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH372-1,0)),MAX(BH372-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI372-1,0)),MAX(BI372-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ372-1,0)),MAX(BJ372-1,0))","v":0}]
[{"$f":"ROW()","v":373},"Shared support assets - IOT & cyber security",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SSAAL),SSAAL)","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F373-0.25,0)),MAX(F373-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G373-0.25,0)),MAX(G373-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H373-0.25,0)),MAX(H373-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I373-0.25,0)),MAX(I373-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J373-0.25,0)),MAX(J373-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K373-0.25,0)),MAX(K373-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L373-0.25,0)),MAX(L373-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M373-0.25,0)),MAX(M373-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N373-0.25,0)),MAX(N373-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O373-0.25,0)),MAX(O373-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P373-0.25,0)),MAX(P373-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q373-0.25,0)),MAX(Q373-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R373-0.25,0)),MAX(R373-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S373-0.25,0)),MAX(S373-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T373-0.25,0)),MAX(T373-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U373-0.25,0)),MAX(U373-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V373-0.25,0)),MAX(V373-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W373-0.25,0)),MAX(W373-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X373-0.25,0)),MAX(X373-0.25,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y373-0.25,0)),MAX(Y373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z373-0.25,0)),MAX(Z373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA373-0.25,0)),MAX(AA373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB373-0.25,0)),MAX(AB373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC373-0.25,0)),MAX(AC373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD373-0.25,0)),MAX(AD373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE373-0.25,0)),MAX(AE373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF373-0.25,0)),MAX(AF373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG373-0.25,0)),MAX(AG373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH373-0.25,0)),MAX(AH373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI373-0.25,0)),MAX(AI373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ373-0.25,0)),MAX(AJ373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK373-0.25,0)),MAX(AK373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL373-0.25,0)),MAX(AL373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM373-0.25,0)),MAX(AM373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN373-0.25,0)),MAX(AN373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO373-0.25,0)),MAX(AO373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP373-0.25,0)),MAX(AP373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ373-0.25,0)),MAX(AQ373-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR373-1,0)),MAX(AR373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS373-1,0)),MAX(AS373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT373-1,0)),MAX(AT373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU373-1,0)),MAX(AU373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV373-1,0)),MAX(AV373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW373-1,0)),MAX(AW373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX373-1,0)),MAX(AX373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY373-1,0)),MAX(AY373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ373-1,0)),MAX(AZ373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA373-1,0)),MAX(BA373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB373-1,0)),MAX(BB373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC373-1,0)),MAX(BC373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD373-1,0)),MAX(BD373-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE373-1,0)),MAX(BE373-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF373-1,0)),MAX(BF373-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG373-1,0)),MAX(BG373-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH373-1,0)),MAX(BH373-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI373-1,0)),MAX(BI373-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ373-1,0)),MAX(BJ373-1,0))","v":0}]
[{"$f":"ROW()","v":374},"Shared support assets (net IOT & cyber security)",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),NetSSAAL),NetSSAAL)","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F374-0.25,0)),MAX(F374-0.25,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G374-0.25,0)),MAX(G374-0.25,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H374-0.25,0)),MAX(H374-0.25,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I374-0.25,0)),MAX(I374-0.25,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J374-0.25,0)),MAX(J374-0.25,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K374-0.25,0)),MAX(K374-0.25,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L374-0.25,0)),MAX(L374-0.25,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M374-0.25,0)),MAX(M374-0.25,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N374-0.25,0)),MAX(N374-0.25,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O374-0.25,0)),MAX(O374-0.25,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P374-0.25,0)),MAX(P374-0.25,0))","v":17.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q374-0.25,0)),MAX(Q374-0.25,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R374-0.25,0)),MAX(R374-0.25,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S374-0.25,0)),MAX(S374-0.25,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T374-0.25,0)),MAX(T374-0.25,0))","v":16.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U374-0.25,0)),MAX(U374-0.25,0))","v":16},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V374-0.25,0)),MAX(V374-0.25,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W374-0.25,0)),MAX(W374-0.25,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X374-0.25,0)),MAX(X374-0.25,0))","v":15.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y374-0.25,0)),MAX(Y374-0.25,0))","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z374-0.25,0)),MAX(Z374-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA374-0.25,0)),MAX(AA374-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB374-0.25,0)),MAX(AB374-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC374-0.25,0)),MAX(AC374-0.25,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD374-0.25,0)),MAX(AD374-0.25,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE374-0.25,0)),MAX(AE374-0.25,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF374-0.25,0)),MAX(AF374-0.25,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG374-0.25,0)),MAX(AG374-0.25,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH374-0.25,0)),MAX(AH374-0.25,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI374-0.25,0)),MAX(AI374-0.25,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ374-0.25,0)),MAX(AJ374-0.25,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK374-0.25,0)),MAX(AK374-0.25,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL374-0.25,0)),MAX(AL374-0.25,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM374-0.25,0)),MAX(AM374-0.25,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN374-0.25,0)),MAX(AN374-0.25,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO374-0.25,0)),MAX(AO374-0.25,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP374-0.25,0)),MAX(AP374-0.25,0))","v":10.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ374-0.25,0)),MAX(AQ374-0.25,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR374-1,0)),MAX(AR374-1,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS374-1,0)),MAX(AS374-1,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT374-1,0)),MAX(AT374-1,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU374-1,0)),MAX(AU374-1,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV374-1,0)),MAX(AV374-1,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW374-1,0)),MAX(AW374-1,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX374-1,0)),MAX(AX374-1,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY374-1,0)),MAX(AY374-1,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ374-1,0)),MAX(AZ374-1,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA374-1,0)),MAX(BA374-1,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB374-1,0)),MAX(BB374-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC374-1,0)),MAX(BC374-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD374-1,0)),MAX(BD374-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE374-1,0)),MAX(BE374-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF374-1,0)),MAX(BF374-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG374-1,0)),MAX(BG374-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH374-1,0)),MAX(BH374-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI374-1,0)),MAX(BI374-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ374-1,0)),MAX(BJ374-1,0))","v":0}]
[{"$f":"ROW()","v":375},"Miscellaneous assets",null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(F$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(F375-0.25,0)),MAX(F375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G375-0.25,0)),MAX(G375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H375-0.25,0)),MAX(H375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I375-0.25,0)),MAX(I375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J375-0.25,0)),MAX(J375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K375-0.25,0)),MAX(K375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L375-0.25,0)),MAX(L375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M375-0.25,0)),MAX(M375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N375-0.25,0)),MAX(N375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O375-0.25,0)),MAX(O375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P375-0.25,0)),MAX(P375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q375-0.25,0)),MAX(Q375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R375-0.25,0)),MAX(R375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S375-0.25,0)),MAX(S375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T375-0.25,0)),MAX(T375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U375-0.25,0)),MAX(U375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V375-0.25,0)),MAX(V375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W375-0.25,0)),MAX(W375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X375-0.25,0)),MAX(X375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y375-0.25,0)),MAX(Y375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z375-0.25,0)),MAX(Z375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA375-0.25,0)),MAX(AA375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB375-0.25,0)),MAX(AB375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC375-0.25,0)),MAX(AC375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD375-0.25,0)),MAX(AD375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE375-0.25,0)),MAX(AE375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF375-0.25,0)),MAX(AF375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG375-0.25,0)),MAX(AG375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH375-0.25,0)),MAX(AH375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI375-0.25,0)),MAX(AI375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ375-0.25,0)),MAX(AJ375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK375-0.25,0)),MAX(AK375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL375-0.25,0)),MAX(AL375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM375-0.25,0)),MAX(AM375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN375-0.25,0)),MAX(AN375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO375-0.25,0)),MAX(AO375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP375-0.25,0)),MAX(AP375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ375-0.25,0)),MAX(AQ375-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR375-1,0)),MAX(AR375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS375-1,0)),MAX(AS375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT375-1,0)),MAX(AT375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU375-1,0)),MAX(AU375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV375-1,0)),MAX(AV375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW375-1,0)),MAX(AW375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX375-1,0)),MAX(AX375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY375-1,0)),MAX(AY375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ375-1,0)),MAX(AZ375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA375-1,0)),MAX(BA375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB375-1,0)),MAX(BB375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC375-1,0)),MAX(BC375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD375-1,0)),MAX(BD375-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE375-1,0)),MAX(BE375-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF375-1,0)),MAX(BF375-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG375-1,0)),MAX(BG375-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH375-1,0)),MAX(BH375-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI375-1,0)),MAX(BI375-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ375-1,0)),MAX(BJ375-1,0))","v":0}]
[{"$f":"ROW()","v":376}]
[{"$f":"ROW()","v":377},"Opening Asset Values"]
[{"$f":"ROW()","v":378},"Pipeline and laterals",null,null,null,{"$f":"E423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK423","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AV423*AV$15","v":0},0,0,0,0,{"$f":"BA423","v":0},{"$f":"BB423","v":0},{"$f":"BC423","v":0},{"$f":"BD423","v":0},{"$f":"BE423","v":0},{"$f":"BF423","v":0},{"$f":"BG423","v":0},{"$f":"BH423","v":0},{"$f":"BI423","v":0},{"$f":"BJ423","v":0}]
[{"$f":"ROW()","v":379},"Main line valve and scraper stations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},"Compressor stations",null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.47229507487500089,0.44807481462500087,0.42385455437500086,0.39963429412500084,0.48021653138049947,0.44923481967853174,0.41825310797656401,0.38727139627459628,0.35628968457262855,0.32530797287066082,0.29432626116869309,0.26334454946672536,0.23236283776475763,0.20138112606278991,0.17039941436082218,0.1394177026588545,0.10843599095688683,7.7454279254919156E-2,4.6472567552951496E-2]
[{"$f":"ROW()","v":381},"Receipt and delivery point facilities",null,null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.6038388999999936E-2,2.4703086999999936E-2,2.3367784999999936E-2,2.2032482999999936E-2,2.6475111669596544E-2,2.4767039948977412E-2,2.3058968228358279E-2,2.1350896507739147E-2,1.9642824787120015E-2,1.7934753066500882E-2,1.622668134588175E-2,1.4518609625262618E-2,1.2810537904643485E-2,1.1102466184024353E-2,9.3943944634052208E-3,7.6863227427860902E-3,5.9782510221669588E-3,4.2701793015478273E-3,2.5621075809286963E-3]
[{"$f":"ROW()","v":382},"SCADA and communications",null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666728E-3,2.9104645833333393E-3,2.7940460000000058E-3,2.6776274166666727E-3,2.5612088333333395E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,2.2189977341531093E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},"Cathodic protection",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},"Maintenance bases and depots",null,null,null,1.8229499999999996E-3,1.8138352499999996E-3,1.8047204999999996E-3,1.7956057499999996E-3,1.7864909999999996E-3,1.7773762499999997E-3,1.7682614999999997E-3,1.7591467499999997E-3,1.7500319999999997E-3,1.7409172499999997E-3,1.7318024999999997E-3,1.7226877499999997E-3,1.7135729999999997E-3,1.7044582499999997E-3,1.6953434999999997E-3,1.6862287499999997E-3,1.6771139999999997E-3,1.6679992499999997E-3,1.6588844999999997E-3,1.6497697499999998E-3,1.6406549999999998E-3,1.6315402499999998E-3,1.6224254999999998E-3,1.6133107499999998E-3,1.6041959999999998E-3,1.5950812499999998E-3,1.5859664999999998E-3,1.5768517499999998E-3,1.5677369999999998E-3,1.5586222499999998E-3,1.5495074999999998E-3,1.5403927499999998E-3,1.5312779999999998E-3,1.5221632499999999E-3,1.5130484999999999E-3,1.5039337499999999E-3,1.4948189999999999E-3,1.4857042499999999E-3,1.4765894999999999E-3,1.4401304999999999E-3,1.4036715E-3,1.3672125E-3,1.3307535E-3,1.6556163576500939E-3,1.6089792771529082E-3,1.5623421966557225E-3,1.5157051161585368E-3,1.4690680356613511E-3,1.4224309551641653E-3,1.3757938746669796E-3,1.3291567941697939E-3,1.2825197136726082E-3,1.2358826331754225E-3,1.1892455526782367E-3,1.142608472181051E-3,1.0959713916838653E-3,1.0493343111866796E-3,1.0026972306894939E-3]
[{"$f":"ROW()","v":385},"Other assets",null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,2.711160650000001E-2,2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.7751981873224874E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386},"Equity Raising Cost",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY431","v":0},{"$f":"AZ431","v":0},{"$f":"BA431","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":387},"Non-depreciable assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U432","v":0},{"$f":"V432","v":0},{"$f":"W432","v":0},{"$f":"X432","v":0},{"$f":"Y432","v":0},{"$f":"Z432","v":0},{"$f":"AA432","v":0},{"$f":"AB432","v":0},{"$f":"AC432","v":0},{"$f":"AD432","v":0},{"$f":"AE432","v":0},{"$f":"AF432","v":0},{"$f":"AG432","v":0},{"$f":"AH432","v":0},{"$f":"AI432","v":0},{"$f":"AJ432","v":0},{"$f":"AK432","v":0},{"$f":"AL432","v":0},{"$f":"AM432","v":0},{"$f":"AN432","v":0},{"$f":"AO432","v":0},{"$f":"AP432","v":0},{"$f":"AQ432","v":0},{"$f":"AR432","v":0},{"$f":"AS432","v":0},{"$f":"AT432","v":0},{"$f":"AU432","v":0},0,{"$f":"AW432","v":0},{"$f":"AX432","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},"Shared support assets - IOT & cyber security",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},"Shared support assets (net IOT & cyber security)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},"Miscellaneous assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},"Total",null,{"$f":"SUM(D378:D390)","v":0},0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500001,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333345,0.82190259262500021,0.81199921791666685,0.80209584320833338,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.76248234437500029,0.75257896966666704,0.74267559495833368,0.73277222025000022,0.72286884554166697,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833388,0.67335197200000041,0.66344859729166716,0.65354522258333381,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166725,0.594124974333334,0.58422159962500064,0.5743182249166674,0.56441485020833415,0.55451147550000091,0.54460810079166755,0.53470472608333419,0.49977359437500085,0.47418157312500081,0.44858955187500077,0.42299753062500078,0.50834725940774617,0.47561083890466205,0.44287441840157804,0.41013799789849398,0.37740157739540992,0.34466515689232585,0.31192873638924179,0.27919231588615778,0.24645589538307372,0.21371947487998968,0.18098305437690565,0.14824663387382164,0.11551021337073765,8.2773792867653656E-2,{"$f":"SUM(BK378:BK390)","v":5.0037372364569684E-2}]
[{"$f":"ROW()","v":392},"Capex"]
[{"$f":"ROW()","v":393},"Pipeline and laterals",null,null,{"$f":"E209","v":0}]
[{"$f":"ROW()","v":394},"Main line valve and scraper stations",null,null,{"$f":"E210","v":0}]
[{"$f":"ROW()","v":395},"Compressor stations",null,null,0.72660780749999998]
[{"$f":"ROW()","v":396},"Receipt and delivery point facilities",null,null,4.0059059999999994E-2]
[{"$f":"ROW()","v":397},"SCADA and communications",null,null,6.9851149999999992E-3]
[{"$f":"ROW()","v":398},"Cathodic protection",null,null,0]
[{"$f":"ROW()","v":399},"Maintenance bases and depots",null,null,1.8229499999999996E-3]
[{"$f":"ROW()","v":400},"Other assets",null,null,0.13555803250000001]
[{"$f":"ROW()","v":401},"Equity Raising Cost",null,null,0]
[{"$f":"ROW()","v":402},"Non-depreciable assets",null,null,0]
[{"$f":"ROW()","v":403},"Shared support assets - IOT & cyber security",null,null,0]
[{"$f":"ROW()","v":404},"Shared support assets (net IOT & cyber security)",null,null,0]
[{"$f":"ROW()","v":405},"Miscellaneous assets",null,null,0]
[{"$f":"ROW()","v":406},"Total",null,{"$f":"SUM(D393:D405)","v":0},0.91103296499999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK393:BK405)","v":0}]
[{"$f":"ROW()","v":407},"Depreciation"]
[{"$f":"ROW()","v":408},"Pipeline and laterals",null,null,null,{"$f":"Inputs!I161*F$12","v":0},{"$f":"Inputs!J161*G$12","v":0},{"$f":"Inputs!K161*H$12","v":0},{"$f":"Inputs!L161*I$12","v":0},{"$f":"Inputs!M161*J$12","v":0},{"$f":"Inputs!N161*K$12","v":0},{"$f":"Inputs!O161*L$12","v":0},{"$f":"Inputs!P161*M$12","v":0},{"$f":"Inputs!Q161*N$12","v":0},{"$f":"Inputs!R161*O$12","v":0},{"$f":"Inputs!S161*P$12","v":0},{"$f":"Inputs!T161*Q$12","v":0},{"$f":"Inputs!U161*R$12","v":0},{"$f":"Inputs!V161*S$12","v":0},{"$f":"Inputs!W161*T$12","v":0},{"$f":"Inputs!X161*U$12","v":0},{"$f":"Inputs!Y161*V$12","v":0},{"$f":"Inputs!Z161*W$12","v":0},{"$f":"Inputs!AA161*X$12","v":0},{"$f":"Inputs!AB161*Y$12","v":0},{"$f":"Inputs!AC161*Z$12","v":0},{"$f":"Inputs!AD161*AA$12","v":0},{"$f":"Inputs!AE161*AB$12","v":0},{"$f":"Inputs!AF161*AC$12","v":0},{"$f":"Inputs!AG161*AD$12","v":0},{"$f":"Inputs!AH161*AE$12","v":0},{"$f":"Inputs!AI161*AF$12","v":0},{"$f":"Inputs!AJ161*AG$12","v":0},{"$f":"Inputs!AK161*AH$12","v":0},{"$f":"Inputs!AL161*AI$12","v":0},{"$f":"Inputs!AM161*AJ$12","v":0},{"$f":"Inputs!AN161*AK$12","v":0},{"$f":"Inputs!AO161*AL$12","v":0},{"$f":"Inputs!AP161*AM$12","v":0},{"$f":"Inputs!AQ161*AN$12","v":0},{"$f":"Inputs!AR161*AO$12","v":0},{"$f":"Inputs!AS161*AP$12","v":0},{"$f":"Inputs!AT161*AQ$12","v":0},{"$f":"Inputs!AU161*AR$12","v":0},{"$f":"Inputs!AV161*AS$12","v":0},{"$f":"Inputs!AW161*AT$12","v":0},{"$f":"Inputs!AX161*AU$12","v":0},{"$f":"Inputs!AY161*AV$12","v":0},{"$f":"Inputs!AZ988*AW$12","v":0},{"$f":"Inputs!BA988*AX$12","v":0},{"$f":"Inputs!BB988*AY$12","v":0},{"$f":"Inputs!BC988*AZ$12","v":0},{"$f":"Inputs!BD988*BA$12","v":0},{"$f":"Inputs!BE988*BB$12","v":0},{"$f":"Inputs!BF988*BC$12","v":0},{"$f":"Inputs!BG988*BD$12","v":0},{"$f":"Inputs!BH988*BE$12","v":0},{"$f":"Inputs!BI988*BF$12","v":0},{"$f":"IF(BG363>1,BG378/BG363,BG378)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":409},"Main line valve and scraper stations",null,null,null,{"$f":"Inputs!I162*F$12","v":0},{"$f":"Inputs!J162*G$12","v":0},{"$f":"Inputs!K162*H$12","v":0},{"$f":"Inputs!L162*I$12","v":0},{"$f":"Inputs!M162*J$12","v":0},{"$f":"Inputs!N162*K$12","v":0},{"$f":"Inputs!O162*L$12","v":0},{"$f":"Inputs!P162*M$12","v":0},{"$f":"Inputs!Q162*N$12","v":0},{"$f":"Inputs!R162*O$12","v":0},{"$f":"Inputs!S162*P$12","v":0},{"$f":"Inputs!T162*Q$12","v":0},{"$f":"Inputs!U162*R$12","v":0},{"$f":"Inputs!V162*S$12","v":0},{"$f":"Inputs!W162*T$12","v":0},{"$f":"Inputs!X162*U$12","v":0},{"$f":"Inputs!Y162*V$12","v":0},{"$f":"Inputs!Z162*W$12","v":0},{"$f":"Inputs!AA162*X$12","v":0},{"$f":"Inputs!AB162*Y$12","v":0},{"$f":"Inputs!AC162*Z$12","v":0},{"$f":"Inputs!AD162*AA$12","v":0},{"$f":"Inputs!AE162*AB$12","v":0},{"$f":"Inputs!AF162*AC$12","v":0},{"$f":"Inputs!AG162*AD$12","v":0},{"$f":"Inputs!AH162*AE$12","v":0},{"$f":"Inputs!AI162*AF$12","v":0},{"$f":"Inputs!AJ162*AG$12","v":0},{"$f":"Inputs!AK162*AH$12","v":0},{"$f":"Inputs!AL162*AI$12","v":0},{"$f":"Inputs!AM162*AJ$12","v":0},{"$f":"Inputs!AN162*AK$12","v":0},{"$f":"Inputs!AO162*AL$12","v":0},{"$f":"Inputs!AP162*AM$12","v":0},{"$f":"Inputs!AQ162*AN$12","v":0},{"$f":"Inputs!AR162*AO$12","v":0},{"$f":"Inputs!AS162*AP$12","v":0},{"$f":"Inputs!AT162*AQ$12","v":0},{"$f":"Inputs!AU162*AR$12","v":0},{"$f":"Inputs!AV162*AS$12","v":0},{"$f":"Inputs!AW162*AT$12","v":0},{"$f":"Inputs!AX162*AU$12","v":0},{"$f":"Inputs!AY162*AV$12","v":0},{"$f":"Inputs!AZ989*AW$12","v":0},{"$f":"Inputs!BA989*AX$12","v":0},{"$f":"Inputs!BB989*AY$12","v":0},{"$f":"Inputs!BC989*AZ$12","v":0},{"$f":"Inputs!BD989*BA$12","v":0},{"$f":"Inputs!BE989*BB$12","v":0},{"$f":"Inputs!BF989*BC$12","v":0},{"$f":"Inputs!BG989*BD$12","v":0},{"$f":"Inputs!BH989*BE$12","v":0},{"$f":"Inputs!BI989*BF$12","v":0},{"$f":"IF(BG364>1,BG379/BG364,BG379)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":410},"Compressor stations",null,null,null,{"$f":"Inputs!I163*F$12","v":6.0550650625000001E-3},{"$f":"Inputs!J163*G$12","v":6.0550650625000001E-3},{"$f":"Inputs!K163*H$12","v":6.0550650625000001E-3},{"$f":"Inputs!L163*I$12","v":6.0550650625000001E-3},{"$f":"Inputs!M163*J$12","v":6.0550650625000001E-3},{"$f":"Inputs!N163*K$12","v":6.0550650625000001E-3},{"$f":"Inputs!O163*L$12","v":6.0550650625000001E-3},{"$f":"Inputs!P163*M$12","v":6.0550650625000001E-3},{"$f":"Inputs!Q163*N$12","v":6.0550650625000001E-3},{"$f":"Inputs!R163*O$12","v":6.0550650625000001E-3},{"$f":"Inputs!S163*P$12","v":6.0550650625000001E-3},{"$f":"Inputs!T163*Q$12","v":6.0550650625000001E-3},{"$f":"Inputs!U163*R$12","v":6.0550650625000001E-3},{"$f":"Inputs!V163*S$12","v":6.0550650625000001E-3},{"$f":"Inputs!W163*T$12","v":6.0550650625000001E-3},{"$f":"Inputs!X163*U$12","v":6.0550650625000001E-3},{"$f":"Inputs!Y163*V$12","v":6.0550650625000001E-3},{"$f":"Inputs!Z163*W$12","v":6.0550650625000001E-3},{"$f":"Inputs!AA163*X$12","v":6.0550650625000001E-3},{"$f":"Inputs!AB163*Y$12","v":6.0550650625000009E-3},{"$f":"Inputs!AC163*Z$12","v":6.0550650625000001E-3},{"$f":"Inputs!AD163*AA$12","v":6.0550650625000009E-3},{"$f":"Inputs!AE163*AB$12","v":6.0550650624999992E-3},{"$f":"Inputs!AF163*AC$12","v":6.0550650625000001E-3},{"$f":"Inputs!AG163*AD$12","v":6.0550650625000001E-3},{"$f":"Inputs!AH163*AE$12","v":6.0550650624999992E-3},{"$f":"Inputs!AI163*AF$12","v":6.0550650624999992E-3},{"$f":"Inputs!AJ163*AG$12","v":6.0550650625000001E-3},{"$f":"Inputs!AK163*AH$12","v":6.0550650625000009E-3},{"$f":"Inputs!AL163*AI$12","v":6.0550650625000001E-3},{"$f":"Inputs!AM163*AJ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AN163*AK$12","v":6.0550650625000009E-3},{"$f":"Inputs!AO163*AL$12","v":6.0550650625000001E-3},{"$f":"Inputs!AP163*AM$12","v":6.0550650625000001E-3},{"$f":"Inputs!AQ163*AN$12","v":6.0550650625000001E-3},{"$f":"Inputs!AR163*AO$12","v":6.0550650625000001E-3},{"$f":"Inputs!AS163*AP$12","v":6.0550650625000001E-3},{"$f":"Inputs!AT163*AQ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AU163*AR$12","v":2.4220260249999997E-2},{"$f":"Inputs!AV163*AS$12","v":2.4220260249999997E-2},{"$f":"Inputs!AW163*AT$12","v":2.422026025E-2},{"$f":"Inputs!AX163*AU$12","v":2.4220260249999997E-2},{"$f":"Inputs!AY163*AV$12","v":2.4220260249999997E-2},{"$f":"Inputs!AZ990*AW$12","v":3.0981711701967708E-2},{"$f":"Inputs!BA990*AX$12","v":3.0981711701967708E-2},{"$f":"Inputs!BB990*AY$12","v":3.0981711701967708E-2},{"$f":"Inputs!BC990*AZ$12","v":3.0981711701967701E-2},{"$f":"Inputs!BD990*BA$12","v":3.0981711701967701E-2},{"$f":"Inputs!BE990*BB$12","v":3.0981711701967715E-2},{"$f":"Inputs!BF990*BC$12","v":3.0981711701967715E-2},{"$f":"Inputs!BG990*BD$12","v":3.0981711701967719E-2},{"$f":"Inputs!BH990*BE$12","v":3.0981711701967719E-2},{"$f":"Inputs!BI990*BF$12","v":3.0981711701967722E-2},{"$f":"IF(BG365>1,BG380/BG365,BG380)*BG$12","v":3.098171170196767E-2},3.0981711701967667E-2,3.0981711701967667E-2,3.0981711701967663E-2,3.0981711701967663E-2]
[{"$f":"ROW()","v":411},"Receipt and delivery point facilities",null,null,null,{"$f":"Inputs!I164*F$12","v":3.338255E-4},{"$f":"Inputs!J164*G$12","v":3.338255E-4},{"$f":"Inputs!K164*H$12","v":3.338255E-4},{"$f":"Inputs!L164*I$12","v":3.338255E-4},{"$f":"Inputs!M164*J$12","v":3.338255E-4},{"$f":"Inputs!N164*K$12","v":3.338255E-4},{"$f":"Inputs!O164*L$12","v":3.338255E-4},{"$f":"Inputs!P164*M$12","v":3.338255E-4},{"$f":"Inputs!Q164*N$12","v":3.338255E-4},{"$f":"Inputs!R164*O$12","v":3.338255E-4},{"$f":"Inputs!S164*P$12","v":3.338255E-4},{"$f":"Inputs!T164*Q$12","v":3.338255E-4},{"$f":"Inputs!U164*R$12","v":3.338255E-4},{"$f":"Inputs!V164*S$12","v":3.338255E-4},{"$f":"Inputs!W164*T$12","v":3.338255E-4},{"$f":"Inputs!X164*U$12","v":3.338255E-4},{"$f":"Inputs!Y164*V$12","v":3.338255E-4},{"$f":"Inputs!Z164*W$12","v":3.338255E-4},{"$f":"Inputs!AA164*X$12","v":3.338255E-4},{"$f":"Inputs!AB164*Y$12","v":3.338255E-4},{"$f":"Inputs!AC164*Z$12","v":3.338255E-4},{"$f":"Inputs!AD164*AA$12","v":3.338255E-4},{"$f":"Inputs!AE164*AB$12","v":3.338255E-4},{"$f":"Inputs!AF164*AC$12","v":3.338255E-4},{"$f":"Inputs!AG164*AD$12","v":3.338255E-4},{"$f":"Inputs!AH164*AE$12","v":3.338255E-4},{"$f":"Inputs!AI164*AF$12","v":3.338255E-4},{"$f":"Inputs!AJ164*AG$12","v":3.338255E-4},{"$f":"Inputs!AK164*AH$12","v":3.338255E-4},{"$f":"Inputs!AL164*AI$12","v":3.338255E-4},{"$f":"Inputs!AM164*AJ$12","v":3.338255E-4},{"$f":"Inputs!AN164*AK$12","v":3.338255E-4},{"$f":"Inputs!AO164*AL$12","v":3.338255E-4},{"$f":"Inputs!AP164*AM$12","v":3.338255E-4},{"$f":"Inputs!AQ164*AN$12","v":3.338255E-4},{"$f":"Inputs!AR164*AO$12","v":3.338255E-4},{"$f":"Inputs!AS164*AP$12","v":3.338255E-4},{"$f":"Inputs!AT164*AQ$12","v":3.3382550000000006E-4},{"$f":"Inputs!AU164*AR$12","v":1.3353020000000002E-3},{"$f":"Inputs!AV164*AS$12","v":1.3353020000000002E-3},{"$f":"Inputs!AW164*AT$12","v":1.3353020000000005E-3},{"$f":"Inputs!AX164*AU$12","v":1.3353020000000002E-3},{"$f":"Inputs!AY164*AV$12","v":1.3353020000000002E-3},{"$f":"Inputs!AZ991*AW$12","v":1.7080717206191319E-3},{"$f":"Inputs!BA991*AX$12","v":1.7080717206191319E-3},{"$f":"Inputs!BB991*AY$12","v":1.7080717206191317E-3},{"$f":"Inputs!BC991*AZ$12","v":1.7080717206191317E-3},{"$f":"Inputs!BD991*BA$12","v":1.7080717206191317E-3},{"$f":"Inputs!BE991*BB$12","v":1.7080717206191317E-3},{"$f":"Inputs!BF991*BC$12","v":1.7080717206191317E-3},{"$f":"Inputs!BG991*BD$12","v":1.7080717206191317E-3},{"$f":"Inputs!BH991*BE$12","v":1.7080717206191317E-3},{"$f":"Inputs!BI991*BF$12","v":1.7080717206191317E-3},{"$f":"IF(BG366>1,BG381/BG366,BG381)*BG$12","v":1.708071720619131E-3},1.7080717206191312E-3,1.708071720619131E-3,1.708071720619131E-3,1.7080717206191308E-3]
[{"$f":"ROW()","v":412},"SCADA and communications",null,null,null,{"$f":"Inputs!I165*F$12","v":1.1641858333333331E-4},{"$f":"Inputs!J165*G$12","v":1.1641858333333332E-4},{"$f":"Inputs!K165*H$12","v":1.1641858333333331E-4},{"$f":"Inputs!L165*I$12","v":1.1641858333333331E-4},{"$f":"Inputs!M165*J$12","v":1.1641858333333332E-4},{"$f":"Inputs!N165*K$12","v":1.1641858333333333E-4},{"$f":"Inputs!O165*L$12","v":1.1641858333333331E-4},{"$f":"Inputs!P165*M$12","v":1.1641858333333331E-4},{"$f":"Inputs!Q165*N$12","v":1.1641858333333331E-4},{"$f":"Inputs!R165*O$12","v":1.1641858333333333E-4},{"$f":"Inputs!S165*P$12","v":1.1641858333333333E-4},{"$f":"Inputs!T165*Q$12","v":1.1641858333333333E-4},{"$f":"Inputs!U165*R$12","v":1.1641858333333332E-4},{"$f":"Inputs!V165*S$12","v":1.1641858333333332E-4},{"$f":"Inputs!W165*T$12","v":1.1641858333333333E-4},{"$f":"Inputs!X165*U$12","v":1.1641858333333332E-4},{"$f":"Inputs!Y165*V$12","v":1.1641858333333332E-4},{"$f":"Inputs!Z165*W$12","v":1.1641858333333332E-4},{"$f":"Inputs!AA165*X$12","v":1.1641858333333332E-4},{"$f":"Inputs!AB165*Y$12","v":1.1641858333333332E-4},{"$f":"Inputs!AC165*Z$12","v":1.1641858333333333E-4},{"$f":"Inputs!AD165*AA$12","v":1.1641858333333332E-4},{"$f":"Inputs!AE165*AB$12","v":1.1641858333333333E-4},{"$f":"Inputs!AF165*AC$12","v":1.1641858333333332E-4},{"$f":"Inputs!AG165*AD$12","v":1.1641858333333331E-4},{"$f":"Inputs!AH165*AE$12","v":1.1641858333333333E-4},{"$f":"Inputs!AI165*AF$12","v":1.1641858333333333E-4},{"$f":"Inputs!AJ165*AG$12","v":1.1641858333333333E-4},{"$f":"Inputs!AK165*AH$12","v":1.1641858333333331E-4},{"$f":"Inputs!AL165*AI$12","v":1.1641858333333332E-4},{"$f":"Inputs!AM165*AJ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AN165*AK$12","v":1.1641858333333332E-4},{"$f":"Inputs!AO165*AL$12","v":1.1641858333333332E-4},{"$f":"Inputs!AP165*AM$12","v":1.1641858333333332E-4},{"$f":"Inputs!AQ165*AN$12","v":1.1641858333333333E-4},{"$f":"Inputs!AR165*AO$12","v":1.1641858333333332E-4},{"$f":"Inputs!AS165*AP$12","v":1.1641858333333332E-4},{"$f":"Inputs!AT165*AQ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AU165*AR$12","v":2.5612088333333378E-3},{"$f":"Inputs!AV165*AS$12","v":0},{"$f":"Inputs!AW165*AT$12","v":0},{"$f":"Inputs!AX165*AU$12","v":0},{"$f":"Inputs!AY165*AV$12","v":0},{"$f":"Inputs!AZ992*AW$12","v":2.2189977341531097E-18},{"$f":"Inputs!BA992*AX$12","v":0},{"$f":"Inputs!BB992*AY$12","v":0},{"$f":"Inputs!BC992*AZ$12","v":0},{"$f":"Inputs!BD992*BA$12","v":0},{"$f":"Inputs!BE992*BB$12","v":0},{"$f":"Inputs!BF992*BC$12","v":0},{"$f":"Inputs!BG992*BD$12","v":0},{"$f":"Inputs!BH992*BE$12","v":0},{"$f":"Inputs!BI992*BF$12","v":0},{"$f":"IF(BG367>1,BG382/BG367,BG382)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":413},"Cathodic protection",null,null,null,{"$f":"Inputs!I166*F$12","v":0},{"$f":"Inputs!J166*G$12","v":0},{"$f":"Inputs!K166*H$12","v":0},{"$f":"Inputs!L166*I$12","v":0},{"$f":"Inputs!M166*J$12","v":0},{"$f":"Inputs!N166*K$12","v":0},{"$f":"Inputs!O166*L$12","v":0},{"$f":"Inputs!P166*M$12","v":0},{"$f":"Inputs!Q166*N$12","v":0},{"$f":"Inputs!R166*O$12","v":0},{"$f":"Inputs!S166*P$12","v":0},{"$f":"Inputs!T166*Q$12","v":0},{"$f":"Inputs!U166*R$12","v":0},{"$f":"Inputs!V166*S$12","v":0},{"$f":"Inputs!W166*T$12","v":0},{"$f":"Inputs!X166*U$12","v":0},{"$f":"Inputs!Y166*V$12","v":0},{"$f":"Inputs!Z166*W$12","v":0},{"$f":"Inputs!AA166*X$12","v":0},{"$f":"Inputs!AB166*Y$12","v":0},{"$f":"Inputs!AC166*Z$12","v":0},{"$f":"Inputs!AD166*AA$12","v":0},{"$f":"Inputs!AE166*AB$12","v":0},{"$f":"Inputs!AF166*AC$12","v":0},{"$f":"Inputs!AG166*AD$12","v":0},{"$f":"Inputs!AH166*AE$12","v":0},{"$f":"Inputs!AI166*AF$12","v":0},{"$f":"Inputs!AJ166*AG$12","v":0},{"$f":"Inputs!AK166*AH$12","v":0},{"$f":"Inputs!AL166*AI$12","v":0},{"$f":"Inputs!AM166*AJ$12","v":0},{"$f":"Inputs!AN166*AK$12","v":0},{"$f":"Inputs!AO166*AL$12","v":0},{"$f":"Inputs!AP166*AM$12","v":0},{"$f":"Inputs!AQ166*AN$12","v":0},{"$f":"Inputs!AR166*AO$12","v":0},{"$f":"Inputs!AS166*AP$12","v":0},{"$f":"Inputs!AT166*AQ$12","v":0},{"$f":"Inputs!AU166*AR$12","v":0},{"$f":"Inputs!AV166*AS$12","v":0},{"$f":"Inputs!AW166*AT$12","v":0},{"$f":"Inputs!AX166*AU$12","v":0},{"$f":"Inputs!AY166*AV$12","v":0},{"$f":"Inputs!AZ993*AW$12","v":0},{"$f":"Inputs!BA993*AX$12","v":0},{"$f":"Inputs!BB993*AY$12","v":0},{"$f":"Inputs!BC993*AZ$12","v":0},{"$f":"Inputs!BD993*BA$12","v":0},{"$f":"Inputs!BE993*BB$12","v":0},{"$f":"Inputs!BF993*BC$12","v":0},{"$f":"Inputs!BG993*BD$12","v":0},{"$f":"Inputs!BH993*BE$12","v":0},{"$f":"Inputs!BI993*BF$12","v":0},{"$f":"IF(BG368>1,BG383/BG368,BG383)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":414},"Maintenance bases and depots",null,null,null,{"$f":"Inputs!I167*F$12","v":9.1147499999999994E-6},{"$f":"Inputs!J167*G$12","v":9.1147499999999994E-6},{"$f":"Inputs!K167*H$12","v":9.1147499999999994E-6},{"$f":"Inputs!L167*I$12","v":9.1147499999999994E-6},{"$f":"Inputs!M167*J$12","v":9.1147499999999994E-6},{"$f":"Inputs!N167*K$12","v":9.1147499999999994E-6},{"$f":"Inputs!O167*L$12","v":9.1147499999999994E-6},{"$f":"Inputs!P167*M$12","v":9.1147499999999994E-6},{"$f":"Inputs!Q167*N$12","v":9.1147499999999994E-6},{"$f":"Inputs!R167*O$12","v":9.1147499999999994E-6},{"$f":"Inputs!S167*P$12","v":9.1147499999999994E-6},{"$f":"Inputs!T167*Q$12","v":9.1147499999999994E-6},{"$f":"Inputs!U167*R$12","v":9.1147499999999994E-6},{"$f":"Inputs!V167*S$12","v":9.1147499999999994E-6},{"$f":"Inputs!W167*T$12","v":9.1147499999999994E-6},{"$f":"Inputs!X167*U$12","v":9.1147499999999994E-6},{"$f":"Inputs!Y167*V$12","v":9.1147499999999994E-6},{"$f":"Inputs!Z167*W$12","v":9.1147499999999994E-6},{"$f":"Inputs!AA167*X$12","v":9.1147499999999994E-6},{"$f":"Inputs!AB167*Y$12","v":9.1147499999999994E-6},{"$f":"Inputs!AC167*Z$12","v":9.1147499999999994E-6},{"$f":"Inputs!AD167*AA$12","v":9.1147499999999994E-6},{"$f":"Inputs!AE167*AB$12","v":9.1147499999999994E-6},{"$f":"Inputs!AF167*AC$12","v":9.1147499999999994E-6},{"$f":"Inputs!AG167*AD$12","v":9.1147499999999994E-6},{"$f":"Inputs!AH167*AE$12","v":9.1147499999999994E-6},{"$f":"Inputs!AI167*AF$12","v":9.1147499999999994E-6},{"$f":"Inputs!AJ167*AG$12","v":9.1147499999999994E-6},{"$f":"Inputs!AK167*AH$12","v":9.1147499999999994E-6},{"$f":"Inputs!AL167*AI$12","v":9.1147499999999994E-6},{"$f":"Inputs!AM167*AJ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AN167*AK$12","v":9.1147499999999994E-6},{"$f":"Inputs!AO167*AL$12","v":9.1147499999999994E-6},{"$f":"Inputs!AP167*AM$12","v":9.1147499999999994E-6},{"$f":"Inputs!AQ167*AN$12","v":9.1147499999999994E-6},{"$f":"Inputs!AR167*AO$12","v":9.1147499999999994E-6},{"$f":"Inputs!AS167*AP$12","v":9.1147499999999994E-6},{"$f":"Inputs!AT167*AQ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AU167*AR$12","v":3.6459000000000004E-5},{"$f":"Inputs!AV167*AS$12","v":3.6459000000000004E-5},{"$f":"Inputs!AW167*AT$12","v":3.6459000000000004E-5},{"$f":"Inputs!AX167*AU$12","v":3.6459000000000004E-5},{"$f":"Inputs!AY167*AV$12","v":3.6459000000000004E-5},{"$f":"Inputs!AZ994*AW$12","v":4.6637080497185754E-5},{"$f":"Inputs!BA994*AX$12","v":4.6637080497185754E-5},{"$f":"Inputs!BB994*AY$12","v":4.6637080497185754E-5},{"$f":"Inputs!BC994*AZ$12","v":4.6637080497185754E-5},{"$f":"Inputs!BD994*BA$12","v":4.6637080497185754E-5},{"$f":"Inputs!BE994*BB$12","v":4.6637080497185754E-5},{"$f":"Inputs!BF994*BC$12","v":4.6637080497185741E-5},{"$f":"Inputs!BG994*BD$12","v":4.6637080497185741E-5},{"$f":"Inputs!BH994*BE$12","v":4.6637080497185741E-5},{"$f":"Inputs!BI994*BF$12","v":4.6637080497185741E-5},{"$f":"IF(BG369>1,BG384/BG369,BG384)*BG$12","v":4.6637080497185754E-5},4.6637080497185754E-5,4.6637080497185754E-5,4.6637080497185761E-5,4.6637080497185761E-5]
[{"$f":"ROW()","v":415},"Other assets",null,null,null,{"$f":"Inputs!I168*F$12","v":3.3889508124999995E-3},{"$f":"Inputs!J168*G$12","v":3.3889508124999995E-3},{"$f":"Inputs!K168*H$12","v":3.3889508124999995E-3},{"$f":"Inputs!L168*I$12","v":3.3889508124999991E-3},{"$f":"Inputs!M168*J$12","v":3.3889508124999995E-3},{"$f":"Inputs!N168*K$12","v":3.3889508125E-3},{"$f":"Inputs!O168*L$12","v":3.3889508124999991E-3},{"$f":"Inputs!P168*M$12","v":3.3889508124999991E-3},{"$f":"Inputs!Q168*N$12","v":3.3889508124999995E-3},{"$f":"Inputs!R168*O$12","v":3.3889508124999995E-3},{"$f":"Inputs!S168*P$12","v":3.3889508124999995E-3},{"$f":"Inputs!T168*Q$12","v":3.3889508124999995E-3},{"$f":"Inputs!U168*R$12","v":3.3889508125E-3},{"$f":"Inputs!V168*S$12","v":3.3889508124999995E-3},{"$f":"Inputs!W168*T$12","v":3.3889508124999995E-3},{"$f":"Inputs!X168*U$12","v":3.3889508124999995E-3},{"$f":"Inputs!Y168*V$12","v":3.3889508124999991E-3},{"$f":"Inputs!Z168*W$12","v":3.3889508125E-3},{"$f":"Inputs!AA168*X$12","v":3.3889508124999995E-3},{"$f":"Inputs!AB168*Y$12","v":3.3889508124999995E-3},{"$f":"Inputs!AC168*Z$12","v":3.3889508124999995E-3},{"$f":"Inputs!AD168*AA$12","v":3.3889508124999995E-3},{"$f":"Inputs!AE168*AB$12","v":3.3889508124999995E-3},{"$f":"Inputs!AF168*AC$12","v":3.3889508124999995E-3},{"$f":"Inputs!AG168*AD$12","v":3.3889508124999995E-3},{"$f":"Inputs!AH168*AE$12","v":3.3889508124999995E-3},{"$f":"Inputs!AI168*AF$12","v":3.3889508124999995E-3},{"$f":"Inputs!AJ168*AG$12","v":3.3889508124999995E-3},{"$f":"Inputs!AK168*AH$12","v":3.3889508124999995E-3},{"$f":"Inputs!AL168*AI$12","v":3.3889508124999995E-3},{"$f":"Inputs!AM168*AJ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AN168*AK$12","v":3.3889508125E-3},{"$f":"Inputs!AO168*AL$12","v":3.3889508125E-3},{"$f":"Inputs!AP168*AM$12","v":3.3889508124999991E-3},{"$f":"Inputs!AQ168*AN$12","v":3.3889508124999995E-3},{"$f":"Inputs!AR168*AO$12","v":3.3889508124999995E-3},{"$f":"Inputs!AS168*AP$12","v":3.3889508124999995E-3},{"$f":"Inputs!AT168*AQ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AU168*AR$12","v":6.777901624999999E-3},{"$f":"Inputs!AV168*AS$12","v":0},{"$f":"Inputs!AW168*AT$12","v":0},{"$f":"Inputs!AX168*AU$12","v":0},{"$f":"Inputs!AY168*AV$12","v":0},{"$f":"Inputs!AZ995*AW$12","v":1.7751981873224877E-17},{"$f":"Inputs!BA995*AX$12","v":0},{"$f":"Inputs!BB995*AY$12","v":0},{"$f":"Inputs!BC995*AZ$12","v":0},{"$f":"Inputs!BD995*BA$12","v":0},{"$f":"Inputs!BE995*BB$12","v":0},{"$f":"Inputs!BF995*BC$12","v":0},{"$f":"Inputs!BG995*BD$12","v":0},{"$f":"Inputs!BH995*BE$12","v":0},{"$f":"Inputs!BI995*BF$12","v":0},{"$f":"IF(BG370>1,BG385/BG370,BG385)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":416},"Equity Raising Cost",null,null,null,{"$f":"Inputs!I169*F$12","v":0},{"$f":"Inputs!J169*G$12","v":0},{"$f":"Inputs!K169*H$12","v":0},{"$f":"Inputs!L169*I$12","v":0},{"$f":"Inputs!M169*J$12","v":0},{"$f":"Inputs!N169*K$12","v":0},{"$f":"Inputs!O169*L$12","v":0},{"$f":"Inputs!P169*M$12","v":0},{"$f":"Inputs!Q169*N$12","v":0},{"$f":"Inputs!R169*O$12","v":0},{"$f":"Inputs!S169*P$12","v":0},{"$f":"Inputs!T169*Q$12","v":0},{"$f":"Inputs!U169*R$12","v":0},{"$f":"Inputs!V169*S$12","v":0},{"$f":"Inputs!W169*T$12","v":0},{"$f":"Inputs!X169*U$12","v":0},{"$f":"Inputs!Y169*V$12","v":0},{"$f":"Inputs!Z169*W$12","v":0},{"$f":"Inputs!AA169*X$12","v":0},{"$f":"Inputs!AB169*Y$12","v":0},{"$f":"Inputs!AC169*Z$12","v":0},{"$f":"Inputs!AD169*AA$12","v":0},{"$f":"Inputs!AE169*AB$12","v":0},{"$f":"Inputs!AF169*AC$12","v":0},{"$f":"Inputs!AG169*AD$12","v":0},{"$f":"Inputs!AH169*AE$12","v":0},{"$f":"Inputs!AI169*AF$12","v":0},{"$f":"Inputs!AJ169*AG$12","v":0},{"$f":"Inputs!AK169*AH$12","v":0},{"$f":"Inputs!AL169*AI$12","v":0},{"$f":"Inputs!AM169*AJ$12","v":0},{"$f":"Inputs!AN169*AK$12","v":0},{"$f":"Inputs!AO169*AL$12","v":0},{"$f":"Inputs!AP169*AM$12","v":0},{"$f":"Inputs!AQ169*AN$12","v":0},{"$f":"Inputs!AR169*AO$12","v":0},{"$f":"Inputs!AS169*AP$12","v":0},{"$f":"Inputs!AT169*AQ$12","v":0},{"$f":"Inputs!AU169*AR$12","v":0},{"$f":"Inputs!AV169*AS$12","v":0},{"$f":"Inputs!AW169*AT$12","v":0},{"$f":"Inputs!AX169*AU$12","v":0},{"$f":"Inputs!AY169*AV$12","v":0},{"$f":"Inputs!AZ996*AW$12","v":0},{"$f":"Inputs!BA996*AX$12","v":0},{"$f":"Inputs!BB996*AY$12","v":0},{"$f":"Inputs!BC996*AZ$12","v":0},{"$f":"Inputs!BD996*BA$12","v":0},{"$f":"Inputs!BE996*BB$12","v":0},{"$f":"Inputs!BF996*BC$12","v":0},{"$f":"Inputs!BG996*BD$12","v":0},{"$f":"Inputs!BH996*BE$12","v":0},{"$f":"Inputs!BI996*BF$12","v":0},{"$f":"IF(BG371>1,BG386/BG371,BG386)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":417},"Non-depreciable assets"]
[{"$f":"ROW()","v":418},"Shared support assets - IOT & cyber security",null,null,null,{"$f":"Inputs!I171*F$12","v":0},{"$f":"Inputs!J171*G$12","v":0},{"$f":"Inputs!K171*H$12","v":0},{"$f":"Inputs!L171*I$12","v":0},{"$f":"Inputs!M171*J$12","v":0},{"$f":"Inputs!N171*K$12","v":0},{"$f":"Inputs!O171*L$12","v":0},{"$f":"Inputs!P171*M$12","v":0},{"$f":"Inputs!Q171*N$12","v":0},{"$f":"Inputs!R171*O$12","v":0},{"$f":"Inputs!S171*P$12","v":0},{"$f":"Inputs!T171*Q$12","v":0},{"$f":"Inputs!U171*R$12","v":0},{"$f":"Inputs!V171*S$12","v":0},{"$f":"Inputs!W171*T$12","v":0},{"$f":"Inputs!X171*U$12","v":0},{"$f":"Inputs!Y171*V$12","v":0},{"$f":"Inputs!Z171*W$12","v":0},{"$f":"Inputs!AA171*X$12","v":0},{"$f":"Inputs!AB171*Y$12","v":0},{"$f":"Inputs!AC171*Z$12","v":0},{"$f":"Inputs!AD171*AA$12","v":0},{"$f":"Inputs!AE171*AB$12","v":0},{"$f":"Inputs!AF171*AC$12","v":0},{"$f":"Inputs!AG171*AD$12","v":0},{"$f":"Inputs!AH171*AE$12","v":0},{"$f":"Inputs!AI171*AF$12","v":0},{"$f":"Inputs!AJ171*AG$12","v":0},{"$f":"Inputs!AK171*AH$12","v":0},{"$f":"Inputs!AL171*AI$12","v":0},{"$f":"Inputs!AM171*AJ$12","v":0},{"$f":"Inputs!AN171*AK$12","v":0},{"$f":"Inputs!AO171*AL$12","v":0},{"$f":"Inputs!AP171*AM$12","v":0},{"$f":"Inputs!AQ171*AN$12","v":0},{"$f":"Inputs!AR171*AO$12","v":0},{"$f":"Inputs!AS171*AP$12","v":0},{"$f":"Inputs!AT171*AQ$12","v":0},{"$f":"Inputs!AU171*AR$12","v":0},{"$f":"Inputs!AV171*AS$12","v":0},{"$f":"Inputs!AW171*AT$12","v":0},{"$f":"Inputs!AX171*AU$12","v":0},{"$f":"Inputs!AY171*AV$12","v":0},{"$f":"Inputs!AZ998*AW$12","v":0},{"$f":"Inputs!BA998*AX$12","v":0},{"$f":"Inputs!BB998*AY$12","v":0},{"$f":"Inputs!BC998*AZ$12","v":0},{"$f":"Inputs!BD998*BA$12","v":0},{"$f":"Inputs!BE998*BB$12","v":0},{"$f":"Inputs!BF998*BC$12","v":0},{"$f":"Inputs!BG998*BD$12","v":0},{"$f":"Inputs!BH998*BE$12","v":0},{"$f":"Inputs!BI998*BF$12","v":0},{"$f":"IF(BG373>1,BG388/BG373,BG388)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":419},"Shared support assets (net IOT & cyber security)",null,null,null,{"$f":"Inputs!I172*F$12","v":0},{"$f":"Inputs!J172*G$12","v":0},{"$f":"Inputs!K172*H$12","v":0},{"$f":"Inputs!L172*I$12","v":0},{"$f":"Inputs!M172*J$12","v":0},{"$f":"Inputs!N172*K$12","v":0},{"$f":"Inputs!O172*L$12","v":0},{"$f":"Inputs!P172*M$12","v":0},{"$f":"Inputs!Q172*N$12","v":0},{"$f":"Inputs!R172*O$12","v":0},{"$f":"Inputs!S172*P$12","v":0},{"$f":"Inputs!T172*Q$12","v":0},{"$f":"Inputs!U172*R$12","v":0},{"$f":"Inputs!V172*S$12","v":0},{"$f":"Inputs!W172*T$12","v":0},{"$f":"Inputs!X172*U$12","v":0},{"$f":"Inputs!Y172*V$12","v":0},{"$f":"Inputs!Z172*W$12","v":0},{"$f":"Inputs!AA172*X$12","v":0},{"$f":"Inputs!AB172*Y$12","v":0},{"$f":"Inputs!AC172*Z$12","v":0},{"$f":"Inputs!AD172*AA$12","v":0},{"$f":"Inputs!AE172*AB$12","v":0},{"$f":"Inputs!AF172*AC$12","v":0},{"$f":"Inputs!AG172*AD$12","v":0},{"$f":"Inputs!AH172*AE$12","v":0},{"$f":"Inputs!AI172*AF$12","v":0},{"$f":"Inputs!AJ172*AG$12","v":0},{"$f":"Inputs!AK172*AH$12","v":0},{"$f":"Inputs!AL172*AI$12","v":0},{"$f":"Inputs!AM172*AJ$12","v":0},{"$f":"Inputs!AN172*AK$12","v":0},{"$f":"Inputs!AO172*AL$12","v":0},{"$f":"Inputs!AP172*AM$12","v":0},{"$f":"Inputs!AQ172*AN$12","v":0},{"$f":"Inputs!AR172*AO$12","v":0},{"$f":"Inputs!AS172*AP$12","v":0},{"$f":"Inputs!AT172*AQ$12","v":0},{"$f":"Inputs!AU172*AR$12","v":0},{"$f":"Inputs!AV172*AS$12","v":0},{"$f":"Inputs!AW172*AT$12","v":0},{"$f":"Inputs!AX172*AU$12","v":0},{"$f":"Inputs!AY172*AV$12","v":0},{"$f":"Inputs!AZ999*AW$12","v":0},{"$f":"Inputs!BA999*AX$12","v":0},{"$f":"Inputs!BB999*AY$12","v":0},{"$f":"Inputs!BC999*AZ$12","v":0},{"$f":"Inputs!BD999*BA$12","v":0},{"$f":"Inputs!BE999*BB$12","v":0},{"$f":"Inputs!BF999*BC$12","v":0},{"$f":"Inputs!BG999*BD$12","v":0},{"$f":"Inputs!BH999*BE$12","v":0},{"$f":"Inputs!BI999*BF$12","v":0},{"$f":"IF(BG374>1,BG389/BG374,BG389)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":420},"Miscellaneous assets",null,null,null,{"$f":"Inputs!I173*F$12","v":0},{"$f":"Inputs!J173*G$12","v":0},{"$f":"Inputs!K173*H$12","v":0},{"$f":"Inputs!L173*I$12","v":0},{"$f":"Inputs!M173*J$12","v":0},{"$f":"Inputs!N173*K$12","v":0},{"$f":"Inputs!O173*L$12","v":0},{"$f":"Inputs!P173*M$12","v":0},{"$f":"Inputs!Q173*N$12","v":0},{"$f":"Inputs!R173*O$12","v":0},{"$f":"Inputs!S173*P$12","v":0},{"$f":"Inputs!T173*Q$12","v":0},{"$f":"Inputs!U173*R$12","v":0},{"$f":"Inputs!V173*S$12","v":0},{"$f":"Inputs!W173*T$12","v":0},{"$f":"Inputs!X173*U$12","v":0},{"$f":"Inputs!Y173*V$12","v":0},{"$f":"Inputs!Z173*W$12","v":0},{"$f":"Inputs!AA173*X$12","v":0},{"$f":"Inputs!AB173*Y$12","v":0},{"$f":"Inputs!AC173*Z$12","v":0},{"$f":"Inputs!AD173*AA$12","v":0},{"$f":"Inputs!AE173*AB$12","v":0},{"$f":"Inputs!AF173*AC$12","v":0},{"$f":"Inputs!AG173*AD$12","v":0},{"$f":"Inputs!AH173*AE$12","v":0},{"$f":"Inputs!AI173*AF$12","v":0},{"$f":"Inputs!AJ173*AG$12","v":0},{"$f":"Inputs!AK173*AH$12","v":0},{"$f":"Inputs!AL173*AI$12","v":0},{"$f":"Inputs!AM173*AJ$12","v":0},{"$f":"Inputs!AN173*AK$12","v":0},{"$f":"Inputs!AO173*AL$12","v":0},{"$f":"Inputs!AP173*AM$12","v":0},{"$f":"Inputs!AQ173*AN$12","v":0},{"$f":"Inputs!AR173*AO$12","v":0},{"$f":"Inputs!AS173*AP$12","v":0},{"$f":"Inputs!AT173*AQ$12","v":0},{"$f":"Inputs!AU173*AR$12","v":0},{"$f":"Inputs!AV173*AS$12","v":0},{"$f":"Inputs!AW173*AT$12","v":0},{"$f":"Inputs!AX173*AU$12","v":0},{"$f":"Inputs!AY173*AV$12","v":0},{"$f":"Inputs!AZ1000*AW$12","v":0},{"$f":"Inputs!BA1000*AX$12","v":0},{"$f":"Inputs!BB1000*AY$12","v":0},{"$f":"Inputs!BC1000*AZ$12","v":0},{"$f":"Inputs!BD1000*BA$12","v":0},{"$f":"Inputs!BE1000*BB$12","v":0},{"$f":"Inputs!BF1000*BC$12","v":0},{"$f":"Inputs!BG1000*BD$12","v":0},{"$f":"Inputs!BH1000*BE$12","v":0},{"$f":"Inputs!BI1000*BF$12","v":0},{"$f":"IF(BG375>1,BG390/BG375,BG390)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":421},"Total",null,{"$f":"SUM(D408:D420)","v":0},0,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333342E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,3.4931131708333334E-2,2.5592021249999996E-2,2.5592021249999999E-2,2.5592021249999996E-2,2.5592021249999996E-2,3.2736420503084049E-2,3.2736420503084028E-2,3.2736420503084028E-2,3.2736420503084021E-2,3.2736420503084021E-2,3.2736420503084035E-2,3.2736420503084035E-2,3.2736420503084035E-2,3.2736420503084035E-2,3.2736420503084042E-2,3.2736420503083986E-2,3.2736420503083986E-2,3.2736420503083986E-2,3.2736420503083979E-2,{"$f":"SUM(BK408:BK420)","v":3.2736420503083979E-2}]
[{"$f":"ROW()","v":422},"Closing Asset Values"]
[{"$f":"ROW()","v":423},"Pipeline and laterals",null,null,{"$f":"MAX(E378+E393-E408,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AK378+AK393-AK408,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD378+BD393-BD408,0)","v":0},0,{"$f":"MAX(BF378+BF393-BF408,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":424},"Main line valve and scraper stations",null,null,{"$f":"MAX(E379+E394-E409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AK379+AK394-AK409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD379+BD394-BD409,0)","v":0},0,{"$f":"MAX(BF379+BF394-BF409,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":425},"Compressor stations",null,null,{"$f":"MAX(E380+E395-E410,0)","v":0.72660780749999998},0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,{"$f":"MAX(AK380+AK395-AK410,0)","v":0.53284572550000076},0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.47229507487500089,0.44807481462500087,0.42385455437500086,0.39963429412500084,0.37541403387500083,0.44923481967853174,0.41825310797656401,0.38727139627459628,0.35628968457262855,0.32530797287066082,0.29432626116869309,0.26334454946672536,{"$f":"MAX(BD380+BD395-BD410,0)","v":0.23236283776475763},0.20138112606278991,{"$f":"MAX(BF380+BF395-BF410,0)","v":0.17039941436082218},0.1394177026588545,0.10843599095688683,7.7454279254919156E-2,4.6472567552951496E-2,1.5490855850983833E-2]
[{"$f":"ROW()","v":426},"Receipt and delivery point facilities",null,null,{"$f":"MAX(E381+E396-E411,0)","v":4.0059059999999994E-2},3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,{"$f":"MAX(AK381+AK396-AK411,0)","v":2.9376643999999931E-2},2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.6038388999999936E-2,2.4703086999999936E-2,2.3367784999999936E-2,2.2032482999999936E-2,2.0697180999999936E-2,2.4767039948977412E-2,2.3058968228358279E-2,2.1350896507739147E-2,1.9642824787120015E-2,1.7934753066500882E-2,1.622668134588175E-2,1.4518609625262618E-2,{"$f":"MAX(BD381+BD396-BD411,0)","v":1.2810537904643485E-2},1.1102466184024353E-2,{"$f":"MAX(BF381+BF396-BF411,0)","v":9.3943944634052208E-3},7.6863227427860902E-3,5.9782510221669588E-3,4.2701793015478273E-3,2.5621075809286963E-3,8.5403586030956551E-4]
[{"$f":"ROW()","v":427},"SCADA and communications",null,null,{"$f":"MAX(E382+E397-E412,0)","v":6.9851149999999992E-3},6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,{"$f":"MAX(AK382+AK397-AK412,0)","v":3.259720333333339E-3},3.1433017500000059E-3,3.0268831666666728E-3,2.9104645833333393E-3,2.7940460000000058E-3,2.6776274166666727E-3,2.5612088333333395E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,0,0,0,0,0,0,0,{"$f":"MAX(BD382+BD397-BD412,0)","v":0},0,{"$f":"MAX(BF382+BF397-BF412,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":428},"Cathodic protection",null,null,{"$f":"MAX(E383+E398-E413,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AK383+AK398-AK413,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB383+BB398-BB413,0)","v":0},0,{"$f":"MAX(BD383+BD398-BD413,0)","v":0},0,{"$f":"MAX(BF383+BF398-BF413,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":429},"Maintenance bases and depots",null,null,{"$f":"MAX(E384+E399-E414,0)","v":1.8229499999999996E-3},1.8138352499999996E-3,1.8047204999999996E-3,1.7956057499999996E-3,1.7864909999999996E-3,1.7773762499999997E-3,1.7682614999999997E-3,1.7591467499999997E-3,1.7500319999999997E-3,1.7409172499999997E-3,1.7318024999999997E-3,1.7226877499999997E-3,1.7135729999999997E-3,1.7044582499999997E-3,1.6953434999999997E-3,1.6862287499999997E-3,1.6771139999999997E-3,1.6679992499999997E-3,1.6588844999999997E-3,1.6497697499999998E-3,1.6406549999999998E-3,1.6315402499999998E-3,1.6224254999999998E-3,1.6133107499999998E-3,1.6041959999999998E-3,1.5950812499999998E-3,1.5859664999999998E-3,1.5768517499999998E-3,1.5677369999999998E-3,1.5586222499999998E-3,1.5495074999999998E-3,1.5403927499999998E-3,{"$f":"MAX(AK384+AK399-AK414,0)","v":1.5312779999999998E-3},1.5221632499999999E-3,1.5130484999999999E-3,1.5039337499999999E-3,1.4948189999999999E-3,1.4857042499999999E-3,1.4765894999999999E-3,1.4401304999999999E-3,1.4036715E-3,1.3672125E-3,1.3307535E-3,1.2942945E-3,1.6089792771529082E-3,1.5623421966557225E-3,1.5157051161585368E-3,1.4690680356613511E-3,1.4224309551641653E-3,{"$f":"MAX(BB384+BB399-BB414,0)","v":1.3757938746669796E-3},1.3291567941697939E-3,{"$f":"MAX(BD384+BD399-BD414,0)","v":1.2825197136726082E-3},1.2358826331754225E-3,{"$f":"MAX(BF384+BF399-BF414,0)","v":1.1892455526782367E-3},1.142608472181051E-3,1.0959713916838653E-3,1.0493343111866796E-3,1.0026972306894939E-3,9.5606015019230814E-4]
[{"$f":"ROW()","v":430},"Other assets",null,null,{"$f":"MAX(E385+E400-E415,0)","v":0.13555803250000001},0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,{"$f":"MAX(AK385+AK400-AK415,0)","v":2.711160650000001E-2},2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG385+BG400-BG415,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":431},"Equity Raising Cost",null,null,{"$f":"MAX(E386+E401-E416,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AK386+AK401-AK416,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG386+BG401-BG416,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":432},"Non-depreciable assets",null,null,{"$f":"MAX(E387+E402-E417,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":433},"Shared support assets - IOT & cyber security",null,null,{"$f":"MAX(E388+E403-E418,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":434},"Shared support assets (net IOT & cyber security)",null,null,{"$f":"MAX(E389+E404-E419,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":435},"Miscellaneous assets",null,null,{"$f":"MAX(E390+E405-E420,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":436},"Total",null,{"$f":"SUM(D423:D435)","v":0},0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500001,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333345,0.82190259262500021,0.81199921791666685,0.80209584320833338,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.76248234437500029,0.75257896966666704,0.74267559495833368,0.73277222025000022,0.72286884554166697,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833388,0.67335197200000041,0.66344859729166716,0.65354522258333381,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166725,0.594124974333334,0.58422159962500064,0.5743182249166674,0.56441485020833415,0.55451147550000091,0.54460810079166755,0.53470472608333419,0.49977359437500085,0.47418157312500081,0.44858955187500077,0.42299753062500078,0.3974055093750008,0.47561083890466205,0.44287441840157804,0.41013799789849398,0.37740157739540992,0.34466515689232585,0.31192873638924179,0.27919231588615778,0.24645589538307372,0.21371947487998968,0.18098305437690565,0.14824663387382164,0.11551021337073765,8.2773792867653656E-2,5.0037372364569684E-2,{"$f":"SUM(BK423:BK435)","v":1.7300951861485708E-2}]
[{"$f":"ROW()","v":437},"2000-09-30"]
[{"$f":"ROW()","v":438},"Life (years)"]
[{"$f":"ROW()","v":439},"Pipeline and laterals",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),PipeAL),PipeAL)","v":70},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G439-0.25,0)),MAX(G439-0.25,0))","v":69.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H439-0.25,0)),MAX(H439-0.25,0))","v":69.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I439-0.25,0)),MAX(I439-0.25,0))","v":69.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J439-0.25,0)),MAX(J439-0.25,0))","v":69},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K439-0.25,0)),MAX(K439-0.25,0))","v":68.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L439-0.25,0)),MAX(L439-0.25,0))","v":68.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M439-0.25,0)),MAX(M439-0.25,0))","v":68.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N439-0.25,0)),MAX(N439-0.25,0))","v":68},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O439-0.25,0)),MAX(O439-0.25,0))","v":67.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P439-0.25,0)),MAX(P439-0.25,0))","v":67.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q439-0.25,0)),MAX(Q439-0.25,0))","v":67.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R439-0.25,0)),MAX(R439-0.25,0))","v":67},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S439-0.25,0)),MAX(S439-0.25,0))","v":66.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T439-0.25,0)),MAX(T439-0.25,0))","v":66.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U439-0.25,0)),MAX(U439-0.25,0))","v":66.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V439-0.25,0)),MAX(V439-0.25,0))","v":66},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W439-0.25,0)),MAX(W439-0.25,0))","v":65.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X439-0.25,0)),MAX(X439-0.25,0))","v":65.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y439-0.25,0)),MAX(Y439-0.25,0))","v":65.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z439-0.25,0)),MAX(Z439-0.25,0))","v":65},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA439-0.25,0)),MAX(AA439-0.25,0))","v":64.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB439-0.25,0)),MAX(AB439-0.25,0))","v":64.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC439-0.25,0)),MAX(AC439-0.25,0))","v":64.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD439-0.25,0)),MAX(AD439-0.25,0))","v":64},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE439-0.25,0)),MAX(AE439-0.25,0))","v":63.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF439-0.25,0)),MAX(AF439-0.25,0))","v":63.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG439-0.25,0)),MAX(AG439-0.25,0))","v":63.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH439-0.25,0)),MAX(AH439-0.25,0))","v":63},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI439-0.25,0)),MAX(AI439-0.25,0))","v":62.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ439-0.25,0)),MAX(AJ439-0.25,0))","v":62.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK439-0.25,0)),MAX(AK439-0.25,0))","v":62.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL439-0.25,0)),MAX(AL439-0.25,0))","v":62},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM439-0.25,0)),MAX(AM439-0.25,0))","v":61.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN439-0.25,0)),MAX(AN439-0.25,0))","v":61.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO439-0.25,0)),MAX(AO439-0.25,0))","v":61.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP439-0.25,0)),MAX(AP439-0.25,0))","v":61},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ439-0.25,0)),MAX(AQ439-0.25,0))","v":60.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR439-1,0)),MAX(AR439-1,0))","v":59.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS439-1,0)),MAX(AS439-1,0))","v":58.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT439-1,0)),MAX(AT439-1,0))","v":57.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU439-1,0)),MAX(AU439-1,0))","v":56.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV439-1,0)),MAX(AV439-1,0))","v":55.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW439-1,0)),MAX(AW439-1,0))","v":54.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX439-1,0)),MAX(AX439-1,0))","v":53.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY439-1,0)),MAX(AY439-1,0))","v":52.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ439-1,0)),MAX(AZ439-1,0))","v":51.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA439-1,0)),MAX(BA439-1,0))","v":50.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB439-1,0)),MAX(BB439-1,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC439-1,0)),MAX(BC439-1,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD439-1,0)),MAX(BD439-1,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE439-1,0)),MAX(BE439-1,0))","v":46.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF439-1,0)),MAX(BF439-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG439-1,0)),MAX(BG439-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH439-1,0)),MAX(BH439-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI439-1,0)),MAX(BI439-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ439-1,0)),MAX(BJ439-1,0))","v":37}]
[{"$f":"ROW()","v":440},"Main line valve and scraper stations",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MainAL),MainAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G440-0.25,0)),MAX(G440-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H440-0.25,0)),MAX(H440-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I440-0.25,0)),MAX(I440-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J440-0.25,0)),MAX(J440-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K440-0.25,0)),MAX(K440-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L440-0.25,0)),MAX(L440-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M440-0.25,0)),MAX(M440-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N440-0.25,0)),MAX(N440-0.25,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O440-0.25,0)),MAX(O440-0.25,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P440-0.25,0)),MAX(P440-0.25,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q440-0.25,0)),MAX(Q440-0.25,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R440-0.25,0)),MAX(R440-0.25,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S440-0.25,0)),MAX(S440-0.25,0))","v":46.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T440-0.25,0)),MAX(T440-0.25,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U440-0.25,0)),MAX(U440-0.25,0))","v":46.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V440-0.25,0)),MAX(V440-0.25,0))","v":46},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W440-0.25,0)),MAX(W440-0.25,0))","v":45.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X440-0.25,0)),MAX(X440-0.25,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y440-0.25,0)),MAX(Y440-0.25,0))","v":45.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z440-0.25,0)),MAX(Z440-0.25,0))","v":45},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA440-0.25,0)),MAX(AA440-0.25,0))","v":44.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB440-0.25,0)),MAX(AB440-0.25,0))","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC440-0.25,0)),MAX(AC440-0.25,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD440-0.25,0)),MAX(AD440-0.25,0))","v":44},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE440-0.25,0)),MAX(AE440-0.25,0))","v":43.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF440-0.25,0)),MAX(AF440-0.25,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG440-0.25,0)),MAX(AG440-0.25,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH440-0.25,0)),MAX(AH440-0.25,0))","v":43},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI440-0.25,0)),MAX(AI440-0.25,0))","v":42.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ440-0.25,0)),MAX(AJ440-0.25,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK440-0.25,0)),MAX(AK440-0.25,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL440-0.25,0)),MAX(AL440-0.25,0))","v":42},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM440-0.25,0)),MAX(AM440-0.25,0))","v":41.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN440-0.25,0)),MAX(AN440-0.25,0))","v":41.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO440-0.25,0)),MAX(AO440-0.25,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP440-0.25,0)),MAX(AP440-0.25,0))","v":41},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ440-0.25,0)),MAX(AQ440-0.25,0))","v":40.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR440-1,0)),MAX(AR440-1,0))","v":39.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS440-1,0)),MAX(AS440-1,0))","v":38.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT440-1,0)),MAX(AT440-1,0))","v":37.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU440-1,0)),MAX(AU440-1,0))","v":36.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV440-1,0)),MAX(AV440-1,0))","v":35.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW440-1,0)),MAX(AW440-1,0))","v":34.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX440-1,0)),MAX(AX440-1,0))","v":33.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY440-1,0)),MAX(AY440-1,0))","v":32.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ440-1,0)),MAX(AZ440-1,0))","v":31.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA440-1,0)),MAX(BA440-1,0))","v":30.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB440-1,0)),MAX(BB440-1,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC440-1,0)),MAX(BC440-1,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD440-1,0)),MAX(BD440-1,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE440-1,0)),MAX(BE440-1,0))","v":26.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF440-1,0)),MAX(BF440-1,0))","v":25.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG440-1,0)),MAX(BG440-1,0))","v":24.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH440-1,0)),MAX(BH440-1,0))","v":23.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI440-1,0)),MAX(BI440-1,0))","v":22.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ440-1,0)),MAX(BJ440-1,0))","v":21.75}]
[{"$f":"ROW()","v":441},"Compressor stations",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CompAL),CompAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G441-0.25,0)),MAX(G441-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H441-0.25,0)),MAX(H441-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I441-0.25,0)),MAX(I441-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J441-0.25,0)),MAX(J441-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K441-0.25,0)),MAX(K441-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L441-0.25,0)),MAX(L441-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M441-0.25,0)),MAX(M441-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N441-0.25,0)),MAX(N441-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O441-0.25,0)),MAX(O441-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P441-0.25,0)),MAX(P441-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q441-0.25,0)),MAX(Q441-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R441-0.25,0)),MAX(R441-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S441-0.25,0)),MAX(S441-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T441-0.25,0)),MAX(T441-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U441-0.25,0)),MAX(U441-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V441-0.25,0)),MAX(V441-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W441-0.25,0)),MAX(W441-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X441-0.25,0)),MAX(X441-0.25,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y441-0.25,0)),MAX(Y441-0.25,0))","v":25.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z441-0.25,0)),MAX(Z441-0.25,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA441-0.25,0)),MAX(AA441-0.25,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB441-0.25,0)),MAX(AB441-0.25,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC441-0.25,0)),MAX(AC441-0.25,0))","v":24.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD441-0.25,0)),MAX(AD441-0.25,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE441-0.25,0)),MAX(AE441-0.25,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF441-0.25,0)),MAX(AF441-0.25,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG441-0.25,0)),MAX(AG441-0.25,0))","v":23.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH441-0.25,0)),MAX(AH441-0.25,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI441-0.25,0)),MAX(AI441-0.25,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ441-0.25,0)),MAX(AJ441-0.25,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK441-0.25,0)),MAX(AK441-0.25,0))","v":22.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL441-0.25,0)),MAX(AL441-0.25,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM441-0.25,0)),MAX(AM441-0.25,0))","v":21.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN441-0.25,0)),MAX(AN441-0.25,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO441-0.25,0)),MAX(AO441-0.25,0))","v":21.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP441-0.25,0)),MAX(AP441-0.25,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ441-0.25,0)),MAX(AQ441-0.25,0))","v":20.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR441-1,0)),MAX(AR441-1,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS441-1,0)),MAX(AS441-1,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT441-1,0)),MAX(AT441-1,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU441-1,0)),MAX(AU441-1,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV441-1,0)),MAX(AV441-1,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW441-1,0)),MAX(AW441-1,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX441-1,0)),MAX(AX441-1,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY441-1,0)),MAX(AY441-1,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ441-1,0)),MAX(AZ441-1,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA441-1,0)),MAX(BA441-1,0))","v":10.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB441-1,0)),MAX(BB441-1,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC441-1,0)),MAX(BC441-1,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD441-1,0)),MAX(BD441-1,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE441-1,0)),MAX(BE441-1,0))","v":6.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF441-1,0)),MAX(BF441-1,0))","v":5.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG441-1,0)),MAX(BG441-1,0))","v":4.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH441-1,0)),MAX(BH441-1,0))","v":3.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI441-1,0)),MAX(BI441-1,0))","v":2.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ441-1,0)),MAX(BJ441-1,0))","v":1.75}]
[{"$f":"ROW()","v":442},"Receipt and delivery point facilities",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G442-0.25,0)),MAX(G442-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H442-0.25,0)),MAX(H442-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I442-0.25,0)),MAX(I442-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J442-0.25,0)),MAX(J442-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K442-0.25,0)),MAX(K442-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L442-0.25,0)),MAX(L442-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M442-0.25,0)),MAX(M442-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N442-0.25,0)),MAX(N442-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O442-0.25,0)),MAX(O442-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P442-0.25,0)),MAX(P442-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q442-0.25,0)),MAX(Q442-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R442-0.25,0)),MAX(R442-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S442-0.25,0)),MAX(S442-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T442-0.25,0)),MAX(T442-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U442-0.25,0)),MAX(U442-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V442-0.25,0)),MAX(V442-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W442-0.25,0)),MAX(W442-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X442-0.25,0)),MAX(X442-0.25,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y442-0.25,0)),MAX(Y442-0.25,0))","v":25.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z442-0.25,0)),MAX(Z442-0.25,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA442-0.25,0)),MAX(AA442-0.25,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB442-0.25,0)),MAX(AB442-0.25,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC442-0.25,0)),MAX(AC442-0.25,0))","v":24.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD442-0.25,0)),MAX(AD442-0.25,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE442-0.25,0)),MAX(AE442-0.25,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF442-0.25,0)),MAX(AF442-0.25,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG442-0.25,0)),MAX(AG442-0.25,0))","v":23.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH442-0.25,0)),MAX(AH442-0.25,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI442-0.25,0)),MAX(AI442-0.25,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ442-0.25,0)),MAX(AJ442-0.25,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK442-0.25,0)),MAX(AK442-0.25,0))","v":22.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL442-0.25,0)),MAX(AL442-0.25,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM442-0.25,0)),MAX(AM442-0.25,0))","v":21.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN442-0.25,0)),MAX(AN442-0.25,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO442-0.25,0)),MAX(AO442-0.25,0))","v":21.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP442-0.25,0)),MAX(AP442-0.25,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ442-0.25,0)),MAX(AQ442-0.25,0))","v":20.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR442-1,0)),MAX(AR442-1,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS442-1,0)),MAX(AS442-1,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT442-1,0)),MAX(AT442-1,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU442-1,0)),MAX(AU442-1,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV442-1,0)),MAX(AV442-1,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW442-1,0)),MAX(AW442-1,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX442-1,0)),MAX(AX442-1,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY442-1,0)),MAX(AY442-1,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ442-1,0)),MAX(AZ442-1,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA442-1,0)),MAX(BA442-1,0))","v":10.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB442-1,0)),MAX(BB442-1,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC442-1,0)),MAX(BC442-1,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD442-1,0)),MAX(BD442-1,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE442-1,0)),MAX(BE442-1,0))","v":6.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF442-1,0)),MAX(BF442-1,0))","v":5.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG442-1,0)),MAX(BG442-1,0))","v":4.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH442-1,0)),MAX(BH442-1,0))","v":3.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI442-1,0)),MAX(BI442-1,0))","v":2.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ442-1,0)),MAX(BJ442-1,0))","v":1.75}]
[{"$f":"ROW()","v":443},"SCADA and communications",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SCADAAL),SCADAAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G443-0.25,0)),MAX(G443-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H443-0.25,0)),MAX(H443-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I443-0.25,0)),MAX(I443-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J443-0.25,0)),MAX(J443-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K443-0.25,0)),MAX(K443-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L443-0.25,0)),MAX(L443-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M443-0.25,0)),MAX(M443-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N443-0.25,0)),MAX(N443-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O443-0.25,0)),MAX(O443-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P443-0.25,0)),MAX(P443-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q443-0.25,0)),MAX(Q443-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R443-0.25,0)),MAX(R443-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S443-0.25,0)),MAX(S443-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T443-0.25,0)),MAX(T443-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U443-0.25,0)),MAX(U443-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V443-0.25,0)),MAX(V443-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W443-0.25,0)),MAX(W443-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X443-0.25,0)),MAX(X443-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y443-0.25,0)),MAX(Y443-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z443-0.25,0)),MAX(Z443-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA443-0.25,0)),MAX(AA443-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB443-0.25,0)),MAX(AB443-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC443-0.25,0)),MAX(AC443-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD443-0.25,0)),MAX(AD443-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE443-0.25,0)),MAX(AE443-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF443-0.25,0)),MAX(AF443-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG443-0.25,0)),MAX(AG443-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH443-0.25,0)),MAX(AH443-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI443-0.25,0)),MAX(AI443-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ443-0.25,0)),MAX(AJ443-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK443-0.25,0)),MAX(AK443-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL443-0.25,0)),MAX(AL443-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM443-0.25,0)),MAX(AM443-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN443-0.25,0)),MAX(AN443-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO443-0.25,0)),MAX(AO443-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP443-0.25,0)),MAX(AP443-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ443-0.25,0)),MAX(AQ443-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR443-1,0)),MAX(AR443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS443-1,0)),MAX(AS443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT443-1,0)),MAX(AT443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU443-1,0)),MAX(AU443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV443-1,0)),MAX(AV443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW443-1,0)),MAX(AW443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX443-1,0)),MAX(AX443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY443-1,0)),MAX(AY443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ443-1,0)),MAX(AZ443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA443-1,0)),MAX(BA443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB443-1,0)),MAX(BB443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC443-1,0)),MAX(BC443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD443-1,0)),MAX(BD443-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE443-1,0)),MAX(BE443-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF443-1,0)),MAX(BF443-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG443-1,0)),MAX(BG443-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH443-1,0)),MAX(BH443-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI443-1,0)),MAX(BI443-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ443-1,0)),MAX(BJ443-1,0))","v":0}]
[{"$f":"ROW()","v":444},"Cathodic protection",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CathodAL),CathodAL)","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G444-0.25,0)),MAX(G444-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H444-0.25,0)),MAX(H444-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I444-0.25,0)),MAX(I444-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J444-0.25,0)),MAX(J444-0.25,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K444-0.25,0)),MAX(K444-0.25,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L444-0.25,0)),MAX(L444-0.25,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M444-0.25,0)),MAX(M444-0.25,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N444-0.25,0)),MAX(N444-0.25,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O444-0.25,0)),MAX(O444-0.25,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P444-0.25,0)),MAX(P444-0.25,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q444-0.25,0)),MAX(Q444-0.25,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R444-0.25,0)),MAX(R444-0.25,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S444-0.25,0)),MAX(S444-0.25,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T444-0.25,0)),MAX(T444-0.25,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U444-0.25,0)),MAX(U444-0.25,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V444-0.25,0)),MAX(V444-0.25,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W444-0.25,0)),MAX(W444-0.25,0))","v":10.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X444-0.25,0)),MAX(X444-0.25,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y444-0.25,0)),MAX(Y444-0.25,0))","v":10.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z444-0.25,0)),MAX(Z444-0.25,0))","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA444-0.25,0)),MAX(AA444-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB444-0.25,0)),MAX(AB444-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC444-0.25,0)),MAX(AC444-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD444-0.25,0)),MAX(AD444-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE444-0.25,0)),MAX(AE444-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF444-0.25,0)),MAX(AF444-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG444-0.25,0)),MAX(AG444-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH444-0.25,0)),MAX(AH444-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI444-0.25,0)),MAX(AI444-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ444-0.25,0)),MAX(AJ444-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK444-0.25,0)),MAX(AK444-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL444-0.25,0)),MAX(AL444-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM444-0.25,0)),MAX(AM444-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN444-0.25,0)),MAX(AN444-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO444-0.25,0)),MAX(AO444-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP444-0.25,0)),MAX(AP444-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ444-0.25,0)),MAX(AQ444-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR444-1,0)),MAX(AR444-1,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS444-1,0)),MAX(AS444-1,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT444-1,0)),MAX(AT444-1,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU444-1,0)),MAX(AU444-1,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV444-1,0)),MAX(AV444-1,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW444-1,0)),MAX(AW444-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX444-1,0)),MAX(AX444-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY444-1,0)),MAX(AY444-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ444-1,0)),MAX(AZ444-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA444-1,0)),MAX(BA444-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB444-1,0)),MAX(BB444-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC444-1,0)),MAX(BC444-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD444-1,0)),MAX(BD444-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE444-1,0)),MAX(BE444-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF444-1,0)),MAX(BF444-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG444-1,0)),MAX(BG444-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH444-1,0)),MAX(BH444-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI444-1,0)),MAX(BI444-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ444-1,0)),MAX(BJ444-1,0))","v":0}]
[{"$f":"ROW()","v":445},"Maintenance bases and depots",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MaintenAL),MaintenAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G445-0.25,0)),MAX(G445-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H445-0.25,0)),MAX(H445-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I445-0.25,0)),MAX(I445-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J445-0.25,0)),MAX(J445-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K445-0.25,0)),MAX(K445-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L445-0.25,0)),MAX(L445-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M445-0.25,0)),MAX(M445-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N445-0.25,0)),MAX(N445-0.25,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O445-0.25,0)),MAX(O445-0.25,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P445-0.25,0)),MAX(P445-0.25,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q445-0.25,0)),MAX(Q445-0.25,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R445-0.25,0)),MAX(R445-0.25,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S445-0.25,0)),MAX(S445-0.25,0))","v":46.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T445-0.25,0)),MAX(T445-0.25,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U445-0.25,0)),MAX(U445-0.25,0))","v":46.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V445-0.25,0)),MAX(V445-0.25,0))","v":46},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W445-0.25,0)),MAX(W445-0.25,0))","v":45.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X445-0.25,0)),MAX(X445-0.25,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y445-0.25,0)),MAX(Y445-0.25,0))","v":45.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z445-0.25,0)),MAX(Z445-0.25,0))","v":45},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA445-0.25,0)),MAX(AA445-0.25,0))","v":44.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB445-0.25,0)),MAX(AB445-0.25,0))","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC445-0.25,0)),MAX(AC445-0.25,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD445-0.25,0)),MAX(AD445-0.25,0))","v":44},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE445-0.25,0)),MAX(AE445-0.25,0))","v":43.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF445-0.25,0)),MAX(AF445-0.25,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG445-0.25,0)),MAX(AG445-0.25,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH445-0.25,0)),MAX(AH445-0.25,0))","v":43},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI445-0.25,0)),MAX(AI445-0.25,0))","v":42.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ445-0.25,0)),MAX(AJ445-0.25,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK445-0.25,0)),MAX(AK445-0.25,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL445-0.25,0)),MAX(AL445-0.25,0))","v":42},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM445-0.25,0)),MAX(AM445-0.25,0))","v":41.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN445-0.25,0)),MAX(AN445-0.25,0))","v":41.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO445-0.25,0)),MAX(AO445-0.25,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP445-0.25,0)),MAX(AP445-0.25,0))","v":41},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ445-0.25,0)),MAX(AQ445-0.25,0))","v":40.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR445-1,0)),MAX(AR445-1,0))","v":39.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS445-1,0)),MAX(AS445-1,0))","v":38.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT445-1,0)),MAX(AT445-1,0))","v":37.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU445-1,0)),MAX(AU445-1,0))","v":36.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV445-1,0)),MAX(AV445-1,0))","v":35.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW445-1,0)),MAX(AW445-1,0))","v":34.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX445-1,0)),MAX(AX445-1,0))","v":33.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY445-1,0)),MAX(AY445-1,0))","v":32.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ445-1,0)),MAX(AZ445-1,0))","v":31.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA445-1,0)),MAX(BA445-1,0))","v":30.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB445-1,0)),MAX(BB445-1,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC445-1,0)),MAX(BC445-1,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD445-1,0)),MAX(BD445-1,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE445-1,0)),MAX(BE445-1,0))","v":26.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF445-1,0)),MAX(BF445-1,0))","v":25.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG445-1,0)),MAX(BG445-1,0))","v":24.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH445-1,0)),MAX(BH445-1,0))","v":23.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI445-1,0)),MAX(BI445-1,0))","v":22.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ445-1,0)),MAX(BJ445-1,0))","v":21.75}]
[{"$f":"ROW()","v":446},"Other assets",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),OtherAL),OtherAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G446-0.25,0)),MAX(G446-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H446-0.25,0)),MAX(H446-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I446-0.25,0)),MAX(I446-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J446-0.25,0)),MAX(J446-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K446-0.25,0)),MAX(K446-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L446-0.25,0)),MAX(L446-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M446-0.25,0)),MAX(M446-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N446-0.25,0)),MAX(N446-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O446-0.25,0)),MAX(O446-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P446-0.25,0)),MAX(P446-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q446-0.25,0)),MAX(Q446-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R446-0.25,0)),MAX(R446-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S446-0.25,0)),MAX(S446-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T446-0.25,0)),MAX(T446-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U446-0.25,0)),MAX(U446-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V446-0.25,0)),MAX(V446-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W446-0.25,0)),MAX(W446-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X446-0.25,0)),MAX(X446-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y446-0.25,0)),MAX(Y446-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z446-0.25,0)),MAX(Z446-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA446-0.25,0)),MAX(AA446-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB446-0.25,0)),MAX(AB446-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC446-0.25,0)),MAX(AC446-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD446-0.25,0)),MAX(AD446-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE446-0.25,0)),MAX(AE446-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF446-0.25,0)),MAX(AF446-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG446-0.25,0)),MAX(AG446-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH446-0.25,0)),MAX(AH446-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI446-0.25,0)),MAX(AI446-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ446-0.25,0)),MAX(AJ446-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK446-0.25,0)),MAX(AK446-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL446-0.25,0)),MAX(AL446-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM446-0.25,0)),MAX(AM446-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN446-0.25,0)),MAX(AN446-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO446-0.25,0)),MAX(AO446-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP446-0.25,0)),MAX(AP446-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ446-0.25,0)),MAX(AQ446-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR446-1,0)),MAX(AR446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS446-1,0)),MAX(AS446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT446-1,0)),MAX(AT446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU446-1,0)),MAX(AU446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV446-1,0)),MAX(AV446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW446-1,0)),MAX(AW446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX446-1,0)),MAX(AX446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY446-1,0)),MAX(AY446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ446-1,0)),MAX(AZ446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA446-1,0)),MAX(BA446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB446-1,0)),MAX(BB446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC446-1,0)),MAX(BC446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD446-1,0)),MAX(BD446-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE446-1,0)),MAX(BE446-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF446-1,0)),MAX(BF446-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG446-1,0)),MAX(BG446-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH446-1,0)),MAX(BH446-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI446-1,0)),MAX(BI446-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ446-1,0)),MAX(BJ446-1,0))","v":0}]
[{"$f":"ROW()","v":447},"Equity Raising Cost",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),EquityRCAL),EquityRCAL)","v":32.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G447-0.25,0)),MAX(G447-0.25,0))","v":32.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H447-0.25,0)),MAX(H447-0.25,0))","v":31.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I447-0.25,0)),MAX(I447-0.25,0))","v":31.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J447-0.25,0)),MAX(J447-0.25,0))","v":31.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K447-0.25,0)),MAX(K447-0.25,0))","v":31.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L447-0.25,0)),MAX(L447-0.25,0))","v":30.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M447-0.25,0)),MAX(M447-0.25,0))","v":30.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N447-0.25,0)),MAX(N447-0.25,0))","v":30.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O447-0.25,0)),MAX(O447-0.25,0))","v":30.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P447-0.25,0)),MAX(P447-0.25,0))","v":29.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q447-0.25,0)),MAX(Q447-0.25,0))","v":29.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R447-0.25,0)),MAX(R447-0.25,0))","v":29.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S447-0.25,0)),MAX(S447-0.25,0))","v":29.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T447-0.25,0)),MAX(T447-0.25,0))","v":28.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U447-0.25,0)),MAX(U447-0.25,0))","v":28.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V447-0.25,0)),MAX(V447-0.25,0))","v":28.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W447-0.25,0)),MAX(W447-0.25,0))","v":28.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X447-0.25,0)),MAX(X447-0.25,0))","v":27.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y447-0.25,0)),MAX(Y447-0.25,0))","v":27.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z447-0.25,0)),MAX(Z447-0.25,0))","v":27.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA447-0.25,0)),MAX(AA447-0.25,0))","v":27.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB447-0.25,0)),MAX(AB447-0.25,0))","v":26.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC447-0.25,0)),MAX(AC447-0.25,0))","v":26.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD447-0.25,0)),MAX(AD447-0.25,0))","v":26.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE447-0.25,0)),MAX(AE447-0.25,0))","v":26.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF447-0.25,0)),MAX(AF447-0.25,0))","v":25.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG447-0.25,0)),MAX(AG447-0.25,0))","v":25.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH447-0.25,0)),MAX(AH447-0.25,0))","v":25.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI447-0.25,0)),MAX(AI447-0.25,0))","v":25.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ447-0.25,0)),MAX(AJ447-0.25,0))","v":24.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK447-0.25,0)),MAX(AK447-0.25,0))","v":24.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL447-0.25,0)),MAX(AL447-0.25,0))","v":24.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM447-0.25,0)),MAX(AM447-0.25,0))","v":24.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN447-0.25,0)),MAX(AN447-0.25,0))","v":23.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO447-0.25,0)),MAX(AO447-0.25,0))","v":23.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP447-0.25,0)),MAX(AP447-0.25,0))","v":23.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ447-0.25,0)),MAX(AQ447-0.25,0))","v":23.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR447-1,0)),MAX(AR447-1,0))","v":22.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS447-1,0)),MAX(AS447-1,0))","v":21.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT447-1,0)),MAX(AT447-1,0))","v":20.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU447-1,0)),MAX(AU447-1,0))","v":19.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV447-1,0)),MAX(AV447-1,0))","v":18.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW447-1,0)),MAX(AW447-1,0))","v":17.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX447-1,0)),MAX(AX447-1,0))","v":16.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY447-1,0)),MAX(AY447-1,0))","v":15.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ447-1,0)),MAX(AZ447-1,0))","v":14.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA447-1,0)),MAX(BA447-1,0))","v":13.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB447-1,0)),MAX(BB447-1,0))","v":12.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC447-1,0)),MAX(BC447-1,0))","v":11.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD447-1,0)),MAX(BD447-1,0))","v":10.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE447-1,0)),MAX(BE447-1,0))","v":9.0523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF447-1,0)),MAX(BF447-1,0))","v":8.0523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG447-1,0)),MAX(BG447-1,0))","v":7.0523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH447-1,0)),MAX(BH447-1,0))","v":6.0523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI447-1,0)),MAX(BI447-1,0))","v":5.0523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ447-1,0)),MAX(BJ447-1,0))","v":4.0523790868455905}]
[{"$f":"ROW()","v":448},"Non-depreciable assets",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$42),Inputs!$D$42)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G448-0.25,0)),MAX(G448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H448-0.25,0)),MAX(H448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I448-0.25,0)),MAX(I448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J448-0.25,0)),MAX(J448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K448-0.25,0)),MAX(K448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L448-0.25,0)),MAX(L448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M448-0.25,0)),MAX(M448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N448-0.25,0)),MAX(N448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O448-0.25,0)),MAX(O448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P448-0.25,0)),MAX(P448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q448-0.25,0)),MAX(Q448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R448-0.25,0)),MAX(R448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S448-0.25,0)),MAX(S448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T448-0.25,0)),MAX(T448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U448-0.25,0)),MAX(U448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V448-0.25,0)),MAX(V448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W448-0.25,0)),MAX(W448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X448-0.25,0)),MAX(X448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y448-0.25,0)),MAX(Y448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z448-0.25,0)),MAX(Z448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA448-0.25,0)),MAX(AA448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB448-0.25,0)),MAX(AB448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC448-0.25,0)),MAX(AC448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD448-0.25,0)),MAX(AD448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE448-0.25,0)),MAX(AE448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF448-0.25,0)),MAX(AF448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG448-0.25,0)),MAX(AG448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH448-0.25,0)),MAX(AH448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI448-0.25,0)),MAX(AI448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ448-0.25,0)),MAX(AJ448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK448-0.25,0)),MAX(AK448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL448-0.25,0)),MAX(AL448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM448-0.25,0)),MAX(AM448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN448-0.25,0)),MAX(AN448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO448-0.25,0)),MAX(AO448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP448-0.25,0)),MAX(AP448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ448-0.25,0)),MAX(AQ448-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR448-1,0)),MAX(AR448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS448-1,0)),MAX(AS448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT448-1,0)),MAX(AT448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU448-1,0)),MAX(AU448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV448-1,0)),MAX(AV448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW448-1,0)),MAX(AW448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX448-1,0)),MAX(AX448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY448-1,0)),MAX(AY448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ448-1,0)),MAX(AZ448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA448-1,0)),MAX(BA448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB448-1,0)),MAX(BB448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC448-1,0)),MAX(BC448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD448-1,0)),MAX(BD448-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE448-1,0)),MAX(BE448-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF448-1,0)),MAX(BF448-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG448-1,0)),MAX(BG448-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH448-1,0)),MAX(BH448-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI448-1,0)),MAX(BI448-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ448-1,0)),MAX(BJ448-1,0))","v":0}]
[{"$f":"ROW()","v":449},"Shared support assets - IOT & cyber security",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SSAAL),SSAAL)","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G449-0.25,0)),MAX(G449-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H449-0.25,0)),MAX(H449-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I449-0.25,0)),MAX(I449-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J449-0.25,0)),MAX(J449-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K449-0.25,0)),MAX(K449-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L449-0.25,0)),MAX(L449-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M449-0.25,0)),MAX(M449-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N449-0.25,0)),MAX(N449-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O449-0.25,0)),MAX(O449-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P449-0.25,0)),MAX(P449-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q449-0.25,0)),MAX(Q449-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R449-0.25,0)),MAX(R449-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S449-0.25,0)),MAX(S449-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T449-0.25,0)),MAX(T449-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U449-0.25,0)),MAX(U449-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V449-0.25,0)),MAX(V449-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W449-0.25,0)),MAX(W449-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X449-0.25,0)),MAX(X449-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y449-0.25,0)),MAX(Y449-0.25,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z449-0.25,0)),MAX(Z449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA449-0.25,0)),MAX(AA449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB449-0.25,0)),MAX(AB449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC449-0.25,0)),MAX(AC449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD449-0.25,0)),MAX(AD449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE449-0.25,0)),MAX(AE449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF449-0.25,0)),MAX(AF449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG449-0.25,0)),MAX(AG449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH449-0.25,0)),MAX(AH449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI449-0.25,0)),MAX(AI449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ449-0.25,0)),MAX(AJ449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK449-0.25,0)),MAX(AK449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL449-0.25,0)),MAX(AL449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM449-0.25,0)),MAX(AM449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN449-0.25,0)),MAX(AN449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO449-0.25,0)),MAX(AO449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP449-0.25,0)),MAX(AP449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ449-0.25,0)),MAX(AQ449-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR449-1,0)),MAX(AR449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS449-1,0)),MAX(AS449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT449-1,0)),MAX(AT449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU449-1,0)),MAX(AU449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV449-1,0)),MAX(AV449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW449-1,0)),MAX(AW449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX449-1,0)),MAX(AX449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY449-1,0)),MAX(AY449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ449-1,0)),MAX(AZ449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA449-1,0)),MAX(BA449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB449-1,0)),MAX(BB449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC449-1,0)),MAX(BC449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD449-1,0)),MAX(BD449-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE449-1,0)),MAX(BE449-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF449-1,0)),MAX(BF449-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG449-1,0)),MAX(BG449-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH449-1,0)),MAX(BH449-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI449-1,0)),MAX(BI449-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ449-1,0)),MAX(BJ449-1,0))","v":0}]
[{"$f":"ROW()","v":450},"Shared support assets (net IOT & cyber security)",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),NetSSAAL),NetSSAAL)","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G450-0.25,0)),MAX(G450-0.25,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H450-0.25,0)),MAX(H450-0.25,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I450-0.25,0)),MAX(I450-0.25,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J450-0.25,0)),MAX(J450-0.25,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K450-0.25,0)),MAX(K450-0.25,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L450-0.25,0)),MAX(L450-0.25,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M450-0.25,0)),MAX(M450-0.25,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N450-0.25,0)),MAX(N450-0.25,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O450-0.25,0)),MAX(O450-0.25,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P450-0.25,0)),MAX(P450-0.25,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q450-0.25,0)),MAX(Q450-0.25,0))","v":17.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R450-0.25,0)),MAX(R450-0.25,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S450-0.25,0)),MAX(S450-0.25,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T450-0.25,0)),MAX(T450-0.25,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U450-0.25,0)),MAX(U450-0.25,0))","v":16.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V450-0.25,0)),MAX(V450-0.25,0))","v":16},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W450-0.25,0)),MAX(W450-0.25,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X450-0.25,0)),MAX(X450-0.25,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y450-0.25,0)),MAX(Y450-0.25,0))","v":15.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z450-0.25,0)),MAX(Z450-0.25,0))","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA450-0.25,0)),MAX(AA450-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB450-0.25,0)),MAX(AB450-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC450-0.25,0)),MAX(AC450-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD450-0.25,0)),MAX(AD450-0.25,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE450-0.25,0)),MAX(AE450-0.25,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF450-0.25,0)),MAX(AF450-0.25,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG450-0.25,0)),MAX(AG450-0.25,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH450-0.25,0)),MAX(AH450-0.25,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI450-0.25,0)),MAX(AI450-0.25,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ450-0.25,0)),MAX(AJ450-0.25,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK450-0.25,0)),MAX(AK450-0.25,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL450-0.25,0)),MAX(AL450-0.25,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM450-0.25,0)),MAX(AM450-0.25,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN450-0.25,0)),MAX(AN450-0.25,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO450-0.25,0)),MAX(AO450-0.25,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP450-0.25,0)),MAX(AP450-0.25,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ450-0.25,0)),MAX(AQ450-0.25,0))","v":10.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR450-1,0)),MAX(AR450-1,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS450-1,0)),MAX(AS450-1,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT450-1,0)),MAX(AT450-1,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU450-1,0)),MAX(AU450-1,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV450-1,0)),MAX(AV450-1,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW450-1,0)),MAX(AW450-1,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX450-1,0)),MAX(AX450-1,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY450-1,0)),MAX(AY450-1,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ450-1,0)),MAX(AZ450-1,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA450-1,0)),MAX(BA450-1,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB450-1,0)),MAX(BB450-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC450-1,0)),MAX(BC450-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD450-1,0)),MAX(BD450-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE450-1,0)),MAX(BE450-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF450-1,0)),MAX(BF450-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG450-1,0)),MAX(BG450-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH450-1,0)),MAX(BH450-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI450-1,0)),MAX(BI450-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ450-1,0)),MAX(BJ450-1,0))","v":0}]
[{"$f":"ROW()","v":451},"Miscellaneous assets",null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(G$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(G451-0.25,0)),MAX(G451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H451-0.25,0)),MAX(H451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I451-0.25,0)),MAX(I451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J451-0.25,0)),MAX(J451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K451-0.25,0)),MAX(K451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L451-0.25,0)),MAX(L451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M451-0.25,0)),MAX(M451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N451-0.25,0)),MAX(N451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O451-0.25,0)),MAX(O451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P451-0.25,0)),MAX(P451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q451-0.25,0)),MAX(Q451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R451-0.25,0)),MAX(R451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S451-0.25,0)),MAX(S451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T451-0.25,0)),MAX(T451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U451-0.25,0)),MAX(U451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V451-0.25,0)),MAX(V451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W451-0.25,0)),MAX(W451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X451-0.25,0)),MAX(X451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y451-0.25,0)),MAX(Y451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z451-0.25,0)),MAX(Z451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA451-0.25,0)),MAX(AA451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB451-0.25,0)),MAX(AB451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC451-0.25,0)),MAX(AC451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD451-0.25,0)),MAX(AD451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE451-0.25,0)),MAX(AE451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF451-0.25,0)),MAX(AF451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG451-0.25,0)),MAX(AG451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH451-0.25,0)),MAX(AH451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI451-0.25,0)),MAX(AI451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ451-0.25,0)),MAX(AJ451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK451-0.25,0)),MAX(AK451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL451-0.25,0)),MAX(AL451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM451-0.25,0)),MAX(AM451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN451-0.25,0)),MAX(AN451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO451-0.25,0)),MAX(AO451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP451-0.25,0)),MAX(AP451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ451-0.25,0)),MAX(AQ451-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR451-1,0)),MAX(AR451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS451-1,0)),MAX(AS451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT451-1,0)),MAX(AT451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU451-1,0)),MAX(AU451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV451-1,0)),MAX(AV451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW451-1,0)),MAX(AW451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX451-1,0)),MAX(AX451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY451-1,0)),MAX(AY451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ451-1,0)),MAX(AZ451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA451-1,0)),MAX(BA451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB451-1,0)),MAX(BB451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC451-1,0)),MAX(BC451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD451-1,0)),MAX(BD451-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE451-1,0)),MAX(BE451-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF451-1,0)),MAX(BF451-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG451-1,0)),MAX(BG451-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH451-1,0)),MAX(BH451-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI451-1,0)),MAX(BI451-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ451-1,0)),MAX(BJ451-1,0))","v":0}]
[{"$f":"ROW()","v":452}]
[{"$f":"ROW()","v":453},"Opening Asset Values"]
[{"$f":"ROW()","v":454},"Pipeline and laterals",null,null,null,null,{"$f":"F499","v":0},{"$f":"G499","v":0},{"$f":"H499","v":0},{"$f":"I499","v":0},{"$f":"J499","v":0},{"$f":"K499","v":0},{"$f":"L499","v":0},{"$f":"M499","v":0},{"$f":"N499","v":0},{"$f":"O499","v":0},{"$f":"P499","v":0},{"$f":"Q499","v":0},{"$f":"R499","v":0},{"$f":"S499","v":0},{"$f":"T499","v":0},{"$f":"U499","v":0},{"$f":"V499","v":0},{"$f":"W499","v":0},{"$f":"X499","v":0},{"$f":"Y499","v":0},{"$f":"Z499","v":0},{"$f":"AA499","v":0},{"$f":"AB499","v":0},{"$f":"AC499","v":0},{"$f":"AD499","v":0},{"$f":"AE499","v":0},{"$f":"AF499","v":0},{"$f":"AG499","v":0},{"$f":"AH499","v":0},{"$f":"AI499","v":0},{"$f":"AJ499","v":0},{"$f":"AK499","v":0},{"$f":"AL499","v":0},{"$f":"AM499","v":0},{"$f":"AN499","v":0},{"$f":"AO499","v":0},{"$f":"AP499","v":0},{"$f":"AQ499","v":0},{"$f":"AR499","v":0},{"$f":"AS499","v":0},{"$f":"AT499","v":0},{"$f":"AU499","v":0},{"$f":"AV499*AV$15","v":0},{"$f":"AW499","v":0},{"$f":"AX499","v":0},{"$f":"AY499","v":0},{"$f":"AZ499","v":0},0,{"$f":"BB499","v":0},{"$f":"BC499","v":0},{"$f":"BD499","v":0},{"$f":"BE499","v":0},{"$f":"BF499","v":0},{"$f":"BG499","v":0},{"$f":"BH499","v":0},{"$f":"BI499","v":0},{"$f":"BJ499","v":0}]
[{"$f":"ROW()","v":455},"Main line valve and scraper stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":456},"Compressor stations",null,null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.47835013993750086,0.45412987968750085,0.42990961943750083,0.40568935918750082,0.48796195930599134,0.45698024760402361,0.42599853590205594,0.39501682420008821,0.36403511249812054,0.33305340079615287,0.30207168909418514,0.27108997739221741,0.24010826569024971,0.209126553988282,0.1781448422863143,0.1471631305843466,0.1161814188823789,8.5199707180411199E-2,5.4217995478443491E-2]
[{"$f":"ROW()","v":457},"Receipt and delivery point facilities",null,null,null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.6372214499999935E-2,2.5036912499999935E-2,2.3701610499999935E-2,2.2366308499999935E-2,2.6902129599751325E-2,2.5194057879132193E-2,2.3485986158513061E-2,2.1777914437893928E-2,2.0069842717274796E-2,1.8361770996655664E-2,1.6653699276036531E-2,1.4945627555417399E-2,1.3237555834798267E-2,1.1529484114179134E-2,9.8214123935600021E-3,8.1133406729408716E-3,6.405268952321741E-3,4.6971972317026104E-3,2.9891255110834794E-3]
[{"$f":"ROW()","v":458},"SCADA and communications",null,null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666719E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666724E-3,2.9104645833333389E-3,2.7940460000000058E-3,2.6776274166666727E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,2.2189977341531093E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":459},"Cathodic protection",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":460},"Maintenance bases and depots",null,null,null,null,1.82295E-3,1.8138352500000001E-3,1.8047205000000001E-3,1.7956057500000001E-3,1.7864910000000001E-3,1.7773762500000001E-3,1.7682615000000001E-3,1.7591467500000001E-3,1.7500320000000001E-3,1.7409172500000001E-3,1.7318025000000001E-3,1.7226877500000001E-3,1.7135730000000001E-3,1.7044582500000001E-3,1.6953435000000002E-3,1.6862287500000002E-3,1.6771140000000002E-3,1.6679992500000002E-3,1.6588845000000002E-3,1.6497697500000002E-3,1.6406550000000002E-3,1.6315402500000002E-3,1.6224255000000002E-3,1.6133107500000002E-3,1.6041960000000002E-3,1.5950812500000002E-3,1.5859665000000002E-3,1.5768517500000002E-3,1.5677370000000003E-3,1.5586222500000003E-3,1.5495075000000003E-3,1.5403927500000003E-3,1.5312780000000003E-3,1.5221632500000003E-3,1.5130485000000003E-3,1.5039337500000003E-3,1.4948190000000003E-3,1.4857042500000003E-3,1.4492452500000003E-3,1.4127862500000004E-3,1.3763272500000004E-3,1.3398682500000004E-3,1.667275627774391E-3,1.6206385472772053E-3,1.5740014667800196E-3,1.5273643862828339E-3,1.4807273057856481E-3,1.4340902252884624E-3,1.3874531447912767E-3,1.340816064294091E-3,1.2941789837969053E-3,1.2475419032997195E-3,1.2009048228025338E-3,1.1542677423053481E-3,1.1076306618081624E-3,1.0609935813109767E-3,1.0143565008137909E-3]
[{"$f":"ROW()","v":461},"Other assets",null,null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.12539118006250002,0.12200222925000002,0.11861327843750002,0.11522432762500003,0.11183537681250003,0.10844642600000003,0.10505747518750003,0.10166852437500003,9.8279573562500028E-2,9.4890622750000028E-2,9.1501671937500029E-2,8.8112721125000029E-2,8.472377031250003E-2,8.133481950000003E-2,7.7945868687500031E-2,7.4556917875000031E-2,7.1167967062500032E-2,6.7779016250000032E-2,6.4390065437500033E-2,6.1001114625000033E-2,5.7612163812500033E-2,5.4223213000000034E-2,5.0834262187500034E-2,4.7445311375000035E-2,4.4056360562500035E-2,4.0667409750000036E-2,3.7278458937500036E-2,3.3889508125000037E-2,3.0500557312500037E-2,2.7111606500000038E-2,2.3722655687500038E-2,2.0333704875000039E-2,1.6944754062500039E-2,1.355580325000004E-2,1.016685243750004E-2,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,3.5503963746449749E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":462},"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP507","v":0},0,0,0,0,0,0,0,0,{"$f":"AY507","v":0},{"$f":"AZ507","v":0},{"$f":"BA507","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":463},"Non-depreciable assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T508","v":0},{"$f":"U508","v":0},{"$f":"V508","v":0},{"$f":"W508","v":0},{"$f":"X508","v":0},{"$f":"Y508","v":0},{"$f":"Z508","v":0},{"$f":"AA508","v":0},{"$f":"AB508","v":0},{"$f":"AC508","v":0},{"$f":"AD508","v":0},{"$f":"AE508","v":0},{"$f":"AF508","v":0},{"$f":"AG508","v":0},{"$f":"AH508","v":0},{"$f":"AI508","v":0},{"$f":"AJ508","v":0},{"$f":"AK508","v":0},{"$f":"AL508","v":0},{"$f":"AM508","v":0},{"$f":"AN508","v":0},{"$f":"AO508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":464},"Shared support assets - IOT & cyber security",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":465},"Shared support assets (net IOT & cyber security)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},"Miscellaneous assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},"Total",null,{"$f":"SUM(D454:D466)","v":0},0,0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500012,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333345,0.82190259262500032,0.81199921791666696,0.80209584320833349,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.76248234437500029,0.75257896966666704,0.74267559495833368,0.73277222025000033,0.72286884554166708,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833388,0.67335197200000041,0.66344859729166727,0.65354522258333392,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166725,0.594124974333334,0.58422159962500064,0.57431822491666751,0.56441485020833415,0.55451147550000091,0.54460810079166755,0.50617159968750081,0.48057957843750088,0.45498755718750072,0.42939553593750079,0.516531364533517,0.48379494403043305,0.45105852352734899,0.41832210302426498,0.38558568252118097,0.35284926201809697,0.32011284151501296,0.2873764210119289,0.25464000050884489,0.22190358000576088,0.18916715950267682,0.15643073899959281,0.1236943184965088,9.0957897993424797E-2,{"$f":"SUM(BK454:BK466)","v":5.8221477490340762E-2}]
[{"$f":"ROW()","v":468},"Capex"]
[{"$f":"ROW()","v":469},"Pipeline and laterals",null,null,null,{"$f":"F209","v":0}]
[{"$f":"ROW()","v":470},"Main line valve and scraper stations",null,null,null,{"$f":"F210","v":0}]
[{"$f":"ROW()","v":471},"Compressor stations",null,null,null,0.72660780749999998]
[{"$f":"ROW()","v":472},"Receipt and delivery point facilities",null,null,null,4.0059059999999994E-2]
[{"$f":"ROW()","v":473},"SCADA and communications",null,null,null,6.9851149999999992E-3]
[{"$f":"ROW()","v":474},"Cathodic protection",null,null,null,0]
[{"$f":"ROW()","v":475},"Maintenance bases and depots",null,null,null,1.82295E-3]
[{"$f":"ROW()","v":476},"Other assets",null,null,null,0.13555803250000001]
[{"$f":"ROW()","v":477},"Equity Raising Cost",null,null,null,0]
[{"$f":"ROW()","v":478},"Non-depreciable assets",null,null,null,-1.9819229867415356E-2]
[{"$f":"ROW()","v":479},"Shared support assets - IOT & cyber security",null,null,null,0]
[{"$f":"ROW()","v":480},"Shared support assets (net IOT & cyber security)",null,null,null,0]
[{"$f":"ROW()","v":481},"Miscellaneous assets",null,null,null,0]
[{"$f":"ROW()","v":482},"Total",null,{"$f":"SUM(D469:D481)","v":0},0,0.89121373513258462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK469:BK481)","v":0}]
[{"$f":"ROW()","v":483},"Depreciation"]
[{"$f":"ROW()","v":484},"Pipeline and laterals",null,null,null,null,{"$f":"Inputs!J176*G$12","v":0},{"$f":"Inputs!K176*H$12","v":0},{"$f":"Inputs!L176*I$12","v":0},{"$f":"Inputs!M176*J$12","v":0},{"$f":"Inputs!N176*K$12","v":0},{"$f":"Inputs!O176*L$12","v":0},{"$f":"Inputs!P176*M$12","v":0},{"$f":"Inputs!Q176*N$12","v":0},{"$f":"Inputs!R176*O$12","v":0},{"$f":"Inputs!S176*P$12","v":0},{"$f":"Inputs!T176*Q$12","v":0},{"$f":"Inputs!U176*R$12","v":0},{"$f":"Inputs!V176*S$12","v":0},{"$f":"Inputs!W176*T$12","v":0},{"$f":"Inputs!X176*U$12","v":0},{"$f":"Inputs!Y176*V$12","v":0},{"$f":"Inputs!Z176*W$12","v":0},{"$f":"Inputs!AA176*X$12","v":0},{"$f":"Inputs!AB176*Y$12","v":0},{"$f":"Inputs!AC176*Z$12","v":0},{"$f":"Inputs!AD176*AA$12","v":0},{"$f":"Inputs!AE176*AB$12","v":0},{"$f":"Inputs!AF176*AC$12","v":0},{"$f":"Inputs!AG176*AD$12","v":0},{"$f":"Inputs!AH176*AE$12","v":0},{"$f":"Inputs!AI176*AF$12","v":0},{"$f":"Inputs!AJ176*AG$12","v":0},{"$f":"Inputs!AK176*AH$12","v":0},{"$f":"Inputs!AL176*AI$12","v":0},{"$f":"Inputs!AM176*AJ$12","v":0},{"$f":"Inputs!AN176*AK$12","v":0},{"$f":"Inputs!AO176*AL$12","v":0},{"$f":"Inputs!AP176*AM$12","v":0},{"$f":"Inputs!AQ176*AN$12","v":0},{"$f":"Inputs!AR176*AO$12","v":0},{"$f":"Inputs!AS176*AP$12","v":0},{"$f":"Inputs!AT176*AQ$12","v":0},{"$f":"Inputs!AU176*AR$12","v":0},{"$f":"Inputs!AV176*AS$12","v":0},{"$f":"Inputs!AW176*AT$12","v":0},{"$f":"Inputs!AX176*AU$12","v":0},{"$f":"Inputs!AY176*AV$12","v":0},{"$f":"Inputs!AZ1003*AW$12","v":0},{"$f":"Inputs!BA1003*AX$12","v":0},{"$f":"Inputs!BB1003*AY$12","v":0},{"$f":"Inputs!BC1003*AZ$12","v":0},{"$f":"Inputs!BD1003*BA$12","v":0},{"$f":"Inputs!BE1003*BB$12","v":0},{"$f":"Inputs!BF1003*BC$12","v":0},{"$f":"Inputs!BG1003*BD$12","v":0},{"$f":"Inputs!BH1003*BE$12","v":0},{"$f":"Inputs!BI1003*BF$12","v":0},{"$f":"IF(BG439>1,BG454/BG439,BG454)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":485},"Main line valve and scraper stations",null,null,null,null,{"$f":"Inputs!J177*G$12","v":0},{"$f":"Inputs!K177*H$12","v":0},{"$f":"Inputs!L177*I$12","v":0},{"$f":"Inputs!M177*J$12","v":0},{"$f":"Inputs!N177*K$12","v":0},{"$f":"Inputs!O177*L$12","v":0},{"$f":"Inputs!P177*M$12","v":0},{"$f":"Inputs!Q177*N$12","v":0},{"$f":"Inputs!R177*O$12","v":0},{"$f":"Inputs!S177*P$12","v":0},{"$f":"Inputs!T177*Q$12","v":0},{"$f":"Inputs!U177*R$12","v":0},{"$f":"Inputs!V177*S$12","v":0},{"$f":"Inputs!W177*T$12","v":0},{"$f":"Inputs!X177*U$12","v":0},{"$f":"Inputs!Y177*V$12","v":0},{"$f":"Inputs!Z177*W$12","v":0},{"$f":"Inputs!AA177*X$12","v":0},{"$f":"Inputs!AB177*Y$12","v":0},{"$f":"Inputs!AC177*Z$12","v":0},{"$f":"Inputs!AD177*AA$12","v":0},{"$f":"Inputs!AE177*AB$12","v":0},{"$f":"Inputs!AF177*AC$12","v":0},{"$f":"Inputs!AG177*AD$12","v":0},{"$f":"Inputs!AH177*AE$12","v":0},{"$f":"Inputs!AI177*AF$12","v":0},{"$f":"Inputs!AJ177*AG$12","v":0},{"$f":"Inputs!AK177*AH$12","v":0},{"$f":"Inputs!AL177*AI$12","v":0},{"$f":"Inputs!AM177*AJ$12","v":0},{"$f":"Inputs!AN177*AK$12","v":0},{"$f":"Inputs!AO177*AL$12","v":0},{"$f":"Inputs!AP177*AM$12","v":0},{"$f":"Inputs!AQ177*AN$12","v":0},{"$f":"Inputs!AR177*AO$12","v":0},{"$f":"Inputs!AS177*AP$12","v":0},{"$f":"Inputs!AT177*AQ$12","v":0},{"$f":"Inputs!AU177*AR$12","v":0},{"$f":"Inputs!AV177*AS$12","v":0},{"$f":"Inputs!AW177*AT$12","v":0},{"$f":"Inputs!AX177*AU$12","v":0},{"$f":"Inputs!AY177*AV$12","v":0},{"$f":"Inputs!AZ1004*AW$12","v":0},{"$f":"Inputs!BA1004*AX$12","v":0},{"$f":"Inputs!BB1004*AY$12","v":0},{"$f":"Inputs!BC1004*AZ$12","v":0},{"$f":"Inputs!BD1004*BA$12","v":0},{"$f":"Inputs!BE1004*BB$12","v":0},{"$f":"Inputs!BF1004*BC$12","v":0},{"$f":"Inputs!BG1004*BD$12","v":0},{"$f":"Inputs!BH1004*BE$12","v":0},{"$f":"Inputs!BI1004*BF$12","v":0},{"$f":"IF(BG440>1,BG455/BG440,BG455)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":486},"Compressor stations",null,null,null,null,{"$f":"Inputs!J178*G$12","v":6.0550650625000001E-3},{"$f":"Inputs!K178*H$12","v":6.0550650625000001E-3},{"$f":"Inputs!L178*I$12","v":6.0550650625000001E-3},{"$f":"Inputs!M178*J$12","v":6.0550650625000001E-3},{"$f":"Inputs!N178*K$12","v":6.0550650625000001E-3},{"$f":"Inputs!O178*L$12","v":6.0550650625000001E-3},{"$f":"Inputs!P178*M$12","v":6.0550650625000001E-3},{"$f":"Inputs!Q178*N$12","v":6.0550650625000001E-3},{"$f":"Inputs!R178*O$12","v":6.0550650625000001E-3},{"$f":"Inputs!S178*P$12","v":6.0550650625000001E-3},{"$f":"Inputs!T178*Q$12","v":6.0550650625000001E-3},{"$f":"Inputs!U178*R$12","v":6.0550650625000001E-3},{"$f":"Inputs!V178*S$12","v":6.0550650625000001E-3},{"$f":"Inputs!W178*T$12","v":6.0550650625000001E-3},{"$f":"Inputs!X178*U$12","v":6.0550650625000001E-3},{"$f":"Inputs!Y178*V$12","v":6.0550650625000001E-3},{"$f":"Inputs!Z178*W$12","v":6.0550650625000001E-3},{"$f":"Inputs!AA178*X$12","v":6.0550650625000001E-3},{"$f":"Inputs!AB178*Y$12","v":6.0550650625000009E-3},{"$f":"Inputs!AC178*Z$12","v":6.0550650625000001E-3},{"$f":"Inputs!AD178*AA$12","v":6.0550650625000009E-3},{"$f":"Inputs!AE178*AB$12","v":6.0550650624999992E-3},{"$f":"Inputs!AF178*AC$12","v":6.0550650625000001E-3},{"$f":"Inputs!AG178*AD$12","v":6.0550650625000001E-3},{"$f":"Inputs!AH178*AE$12","v":6.0550650624999992E-3},{"$f":"Inputs!AI178*AF$12","v":6.0550650624999992E-3},{"$f":"Inputs!AJ178*AG$12","v":6.0550650625000001E-3},{"$f":"Inputs!AK178*AH$12","v":6.0550650625000009E-3},{"$f":"Inputs!AL178*AI$12","v":6.0550650625000001E-3},{"$f":"Inputs!AM178*AJ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AN178*AK$12","v":6.0550650625000009E-3},{"$f":"Inputs!AO178*AL$12","v":6.0550650625000001E-3},{"$f":"Inputs!AP178*AM$12","v":6.0550650625000001E-3},{"$f":"Inputs!AQ178*AN$12","v":6.0550650625000001E-3},{"$f":"Inputs!AR178*AO$12","v":6.0550650625000001E-3},{"$f":"Inputs!AS178*AP$12","v":6.0550650625000001E-3},{"$f":"Inputs!AT178*AQ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AU178*AR$12","v":2.4220260249999993E-2},{"$f":"Inputs!AV178*AS$12","v":2.4220260249999997E-2},{"$f":"Inputs!AW178*AT$12","v":2.4220260249999993E-2},{"$f":"Inputs!AX178*AU$12","v":2.4220260249999997E-2},{"$f":"Inputs!AY178*AV$12","v":2.4220260249999993E-2},{"$f":"Inputs!AZ1005*AW$12","v":3.0981711701967708E-2},{"$f":"Inputs!BA1005*AX$12","v":3.0981711701967701E-2},{"$f":"Inputs!BB1005*AY$12","v":3.0981711701967701E-2},{"$f":"Inputs!BC1005*AZ$12","v":3.0981711701967698E-2},{"$f":"Inputs!BD1005*BA$12","v":3.0981711701967698E-2},{"$f":"Inputs!BE1005*BB$12","v":3.0981711701967708E-2},{"$f":"Inputs!BF1005*BC$12","v":3.0981711701967712E-2},{"$f":"Inputs!BG1005*BD$12","v":3.0981711701967712E-2},{"$f":"Inputs!BH1005*BE$12","v":3.0981711701967712E-2},{"$f":"Inputs!BI1005*BF$12","v":3.0981711701967712E-2},{"$f":"IF(BG441>1,BG456/BG441,BG456)*BG$12","v":3.0981711701967705E-2},3.0981711701967705E-2,3.0981711701967708E-2,3.0981711701967708E-2,3.0981711701967708E-2]
[{"$f":"ROW()","v":487},"Receipt and delivery point facilities",null,null,null,null,{"$f":"Inputs!J179*G$12","v":3.338255E-4},{"$f":"Inputs!K179*H$12","v":3.338255E-4},{"$f":"Inputs!L179*I$12","v":3.338255E-4},{"$f":"Inputs!M179*J$12","v":3.338255E-4},{"$f":"Inputs!N179*K$12","v":3.338255E-4},{"$f":"Inputs!O179*L$12","v":3.338255E-4},{"$f":"Inputs!P179*M$12","v":3.338255E-4},{"$f":"Inputs!Q179*N$12","v":3.338255E-4},{"$f":"Inputs!R179*O$12","v":3.338255E-4},{"$f":"Inputs!S179*P$12","v":3.338255E-4},{"$f":"Inputs!T179*Q$12","v":3.338255E-4},{"$f":"Inputs!U179*R$12","v":3.338255E-4},{"$f":"Inputs!V179*S$12","v":3.338255E-4},{"$f":"Inputs!W179*T$12","v":3.338255E-4},{"$f":"Inputs!X179*U$12","v":3.338255E-4},{"$f":"Inputs!Y179*V$12","v":3.338255E-4},{"$f":"Inputs!Z179*W$12","v":3.338255E-4},{"$f":"Inputs!AA179*X$12","v":3.338255E-4},{"$f":"Inputs!AB179*Y$12","v":3.338255E-4},{"$f":"Inputs!AC179*Z$12","v":3.338255E-4},{"$f":"Inputs!AD179*AA$12","v":3.338255E-4},{"$f":"Inputs!AE179*AB$12","v":3.338255E-4},{"$f":"Inputs!AF179*AC$12","v":3.338255E-4},{"$f":"Inputs!AG179*AD$12","v":3.338255E-4},{"$f":"Inputs!AH179*AE$12","v":3.338255E-4},{"$f":"Inputs!AI179*AF$12","v":3.338255E-4},{"$f":"Inputs!AJ179*AG$12","v":3.338255E-4},{"$f":"Inputs!AK179*AH$12","v":3.338255E-4},{"$f":"Inputs!AL179*AI$12","v":3.338255E-4},{"$f":"Inputs!AM179*AJ$12","v":3.338255E-4},{"$f":"Inputs!AN179*AK$12","v":3.338255E-4},{"$f":"Inputs!AO179*AL$12","v":3.338255E-4},{"$f":"Inputs!AP179*AM$12","v":3.338255E-4},{"$f":"Inputs!AQ179*AN$12","v":3.338255E-4},{"$f":"Inputs!AR179*AO$12","v":3.338255E-4},{"$f":"Inputs!AS179*AP$12","v":3.338255E-4},{"$f":"Inputs!AT179*AQ$12","v":3.3382550000000006E-4},{"$f":"Inputs!AU179*AR$12","v":1.3353020000000002E-3},{"$f":"Inputs!AV179*AS$12","v":1.3353020000000002E-3},{"$f":"Inputs!AW179*AT$12","v":1.3353020000000005E-3},{"$f":"Inputs!AX179*AU$12","v":1.3353020000000002E-3},{"$f":"Inputs!AY179*AV$12","v":1.3353020000000002E-3},{"$f":"Inputs!AZ1006*AW$12","v":1.7080717206191319E-3},{"$f":"Inputs!BA1006*AX$12","v":1.7080717206191319E-3},{"$f":"Inputs!BB1006*AY$12","v":1.7080717206191319E-3},{"$f":"Inputs!BC1006*AZ$12","v":1.7080717206191317E-3},{"$f":"Inputs!BD1006*BA$12","v":1.7080717206191317E-3},{"$f":"Inputs!BE1006*BB$12","v":1.7080717206191321E-3},{"$f":"Inputs!BF1006*BC$12","v":1.7080717206191317E-3},{"$f":"Inputs!BG1006*BD$12","v":1.7080717206191317E-3},{"$f":"Inputs!BH1006*BE$12","v":1.7080717206191317E-3},{"$f":"Inputs!BI1006*BF$12","v":1.7080717206191317E-3},{"$f":"IF(BG442>1,BG457/BG442,BG457)*BG$12","v":1.7080717206191308E-3},1.7080717206191308E-3,1.708071720619131E-3,1.708071720619131E-3,1.708071720619131E-3]
[{"$f":"ROW()","v":488},"SCADA and communications",null,null,null,null,{"$f":"Inputs!J180*G$12","v":1.1641858333333332E-4},{"$f":"Inputs!K180*H$12","v":1.1641858333333331E-4},{"$f":"Inputs!L180*I$12","v":1.1641858333333331E-4},{"$f":"Inputs!M180*J$12","v":1.1641858333333332E-4},{"$f":"Inputs!N180*K$12","v":1.1641858333333333E-4},{"$f":"Inputs!O180*L$12","v":1.1641858333333331E-4},{"$f":"Inputs!P180*M$12","v":1.1641858333333331E-4},{"$f":"Inputs!Q180*N$12","v":1.1641858333333331E-4},{"$f":"Inputs!R180*O$12","v":1.1641858333333333E-4},{"$f":"Inputs!S180*P$12","v":1.1641858333333333E-4},{"$f":"Inputs!T180*Q$12","v":1.1641858333333333E-4},{"$f":"Inputs!U180*R$12","v":1.1641858333333332E-4},{"$f":"Inputs!V180*S$12","v":1.1641858333333332E-4},{"$f":"Inputs!W180*T$12","v":1.1641858333333333E-4},{"$f":"Inputs!X180*U$12","v":1.1641858333333332E-4},{"$f":"Inputs!Y180*V$12","v":1.1641858333333332E-4},{"$f":"Inputs!Z180*W$12","v":1.1641858333333332E-4},{"$f":"Inputs!AA180*X$12","v":1.1641858333333332E-4},{"$f":"Inputs!AB180*Y$12","v":1.1641858333333332E-4},{"$f":"Inputs!AC180*Z$12","v":1.1641858333333333E-4},{"$f":"Inputs!AD180*AA$12","v":1.1641858333333332E-4},{"$f":"Inputs!AE180*AB$12","v":1.1641858333333333E-4},{"$f":"Inputs!AF180*AC$12","v":1.1641858333333332E-4},{"$f":"Inputs!AG180*AD$12","v":1.1641858333333331E-4},{"$f":"Inputs!AH180*AE$12","v":1.1641858333333333E-4},{"$f":"Inputs!AI180*AF$12","v":1.1641858333333333E-4},{"$f":"Inputs!AJ180*AG$12","v":1.1641858333333333E-4},{"$f":"Inputs!AK180*AH$12","v":1.1641858333333331E-4},{"$f":"Inputs!AL180*AI$12","v":1.1641858333333332E-4},{"$f":"Inputs!AM180*AJ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AN180*AK$12","v":1.1641858333333332E-4},{"$f":"Inputs!AO180*AL$12","v":1.1641858333333332E-4},{"$f":"Inputs!AP180*AM$12","v":1.1641858333333332E-4},{"$f":"Inputs!AQ180*AN$12","v":1.1641858333333333E-4},{"$f":"Inputs!AR180*AO$12","v":1.1641858333333332E-4},{"$f":"Inputs!AS180*AP$12","v":1.1641858333333332E-4},{"$f":"Inputs!AT180*AQ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AU180*AR$12","v":2.6776274166666709E-3},{"$f":"Inputs!AV180*AS$12","v":0},{"$f":"Inputs!AW180*AT$12","v":0},{"$f":"Inputs!AX180*AU$12","v":0},{"$f":"Inputs!AY180*AV$12","v":0},{"$f":"Inputs!AZ1007*AW$12","v":2.2189977341531097E-18},{"$f":"Inputs!BA1007*AX$12","v":0},{"$f":"Inputs!BB1007*AY$12","v":0},{"$f":"Inputs!BC1007*AZ$12","v":0},{"$f":"Inputs!BD1007*BA$12","v":0},{"$f":"Inputs!BE1007*BB$12","v":0},{"$f":"Inputs!BF1007*BC$12","v":0},{"$f":"Inputs!BG1007*BD$12","v":0},{"$f":"Inputs!BH1007*BE$12","v":0},{"$f":"Inputs!BI1007*BF$12","v":0},{"$f":"IF(BG443>1,BG458/BG443,BG458)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":489},"Cathodic protection",null,null,null,null,{"$f":"Inputs!J181*G$12","v":0},{"$f":"Inputs!K181*H$12","v":0},{"$f":"Inputs!L181*I$12","v":0},{"$f":"Inputs!M181*J$12","v":0},{"$f":"Inputs!N181*K$12","v":0},{"$f":"Inputs!O181*L$12","v":0},{"$f":"Inputs!P181*M$12","v":0},{"$f":"Inputs!Q181*N$12","v":0},{"$f":"Inputs!R181*O$12","v":0},{"$f":"Inputs!S181*P$12","v":0},{"$f":"Inputs!T181*Q$12","v":0},{"$f":"Inputs!U181*R$12","v":0},{"$f":"Inputs!V181*S$12","v":0},{"$f":"Inputs!W181*T$12","v":0},{"$f":"Inputs!X181*U$12","v":0},{"$f":"Inputs!Y181*V$12","v":0},{"$f":"Inputs!Z181*W$12","v":0},{"$f":"Inputs!AA181*X$12","v":0},{"$f":"Inputs!AB181*Y$12","v":0},{"$f":"Inputs!AC181*Z$12","v":0},{"$f":"Inputs!AD181*AA$12","v":0},{"$f":"Inputs!AE181*AB$12","v":0},{"$f":"Inputs!AF181*AC$12","v":0},{"$f":"Inputs!AG181*AD$12","v":0},{"$f":"Inputs!AH181*AE$12","v":0},{"$f":"Inputs!AI181*AF$12","v":0},{"$f":"Inputs!AJ181*AG$12","v":0},{"$f":"Inputs!AK181*AH$12","v":0},{"$f":"Inputs!AL181*AI$12","v":0},{"$f":"Inputs!AM181*AJ$12","v":0},{"$f":"Inputs!AN181*AK$12","v":0},{"$f":"Inputs!AO181*AL$12","v":0},{"$f":"Inputs!AP181*AM$12","v":0},{"$f":"Inputs!AQ181*AN$12","v":0},{"$f":"Inputs!AR181*AO$12","v":0},{"$f":"Inputs!AS181*AP$12","v":0},{"$f":"Inputs!AT181*AQ$12","v":0},{"$f":"Inputs!AU181*AR$12","v":0},{"$f":"Inputs!AV181*AS$12","v":0},{"$f":"Inputs!AW181*AT$12","v":0},{"$f":"Inputs!AX181*AU$12","v":0},{"$f":"Inputs!AY181*AV$12","v":0},{"$f":"Inputs!AZ1008*AW$12","v":0},{"$f":"Inputs!BA1008*AX$12","v":0},{"$f":"Inputs!BB1008*AY$12","v":0},{"$f":"Inputs!BC1008*AZ$12","v":0},{"$f":"Inputs!BD1008*BA$12","v":0},{"$f":"Inputs!BE1008*BB$12","v":0},{"$f":"Inputs!BF1008*BC$12","v":0},{"$f":"Inputs!BG1008*BD$12","v":0},{"$f":"Inputs!BH1008*BE$12","v":0},{"$f":"Inputs!BI1008*BF$12","v":0},{"$f":"IF(BG444>1,BG459/BG444,BG459)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":490},"Maintenance bases and depots",null,null,null,null,{"$f":"Inputs!J182*G$12","v":9.1147499999999994E-6},{"$f":"Inputs!K182*H$12","v":9.1147499999999994E-6},{"$f":"Inputs!L182*I$12","v":9.1147499999999994E-6},{"$f":"Inputs!M182*J$12","v":9.1147499999999994E-6},{"$f":"Inputs!N182*K$12","v":9.1147499999999994E-6},{"$f":"Inputs!O182*L$12","v":9.1147499999999994E-6},{"$f":"Inputs!P182*M$12","v":9.1147499999999994E-6},{"$f":"Inputs!Q182*N$12","v":9.1147499999999994E-6},{"$f":"Inputs!R182*O$12","v":9.1147499999999994E-6},{"$f":"Inputs!S182*P$12","v":9.1147499999999994E-6},{"$f":"Inputs!T182*Q$12","v":9.1147499999999994E-6},{"$f":"Inputs!U182*R$12","v":9.1147499999999994E-6},{"$f":"Inputs!V182*S$12","v":9.1147499999999994E-6},{"$f":"Inputs!W182*T$12","v":9.1147499999999994E-6},{"$f":"Inputs!X182*U$12","v":9.1147499999999994E-6},{"$f":"Inputs!Y182*V$12","v":9.1147499999999994E-6},{"$f":"Inputs!Z182*W$12","v":9.1147499999999994E-6},{"$f":"Inputs!AA182*X$12","v":9.1147499999999994E-6},{"$f":"Inputs!AB182*Y$12","v":9.1147499999999994E-6},{"$f":"Inputs!AC182*Z$12","v":9.1147499999999994E-6},{"$f":"Inputs!AD182*AA$12","v":9.1147499999999994E-6},{"$f":"Inputs!AE182*AB$12","v":9.1147499999999994E-6},{"$f":"Inputs!AF182*AC$12","v":9.1147499999999994E-6},{"$f":"Inputs!AG182*AD$12","v":9.1147499999999994E-6},{"$f":"Inputs!AH182*AE$12","v":9.1147499999999994E-6},{"$f":"Inputs!AI182*AF$12","v":9.1147499999999994E-6},{"$f":"Inputs!AJ182*AG$12","v":9.1147499999999994E-6},{"$f":"Inputs!AK182*AH$12","v":9.1147499999999994E-6},{"$f":"Inputs!AL182*AI$12","v":9.1147499999999994E-6},{"$f":"Inputs!AM182*AJ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AN182*AK$12","v":9.1147499999999994E-6},{"$f":"Inputs!AO182*AL$12","v":9.1147499999999994E-6},{"$f":"Inputs!AP182*AM$12","v":9.1147499999999994E-6},{"$f":"Inputs!AQ182*AN$12","v":9.1147499999999994E-6},{"$f":"Inputs!AR182*AO$12","v":9.1147499999999994E-6},{"$f":"Inputs!AS182*AP$12","v":9.1147499999999994E-6},{"$f":"Inputs!AT182*AQ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AU182*AR$12","v":3.6459000000000004E-5},{"$f":"Inputs!AV182*AS$12","v":3.6459000000000004E-5},{"$f":"Inputs!AW182*AT$12","v":3.6459000000000004E-5},{"$f":"Inputs!AX182*AU$12","v":3.6459000000000004E-5},{"$f":"Inputs!AY182*AV$12","v":3.6459000000000004E-5},{"$f":"Inputs!AZ1009*AW$12","v":4.6637080497185761E-5},{"$f":"Inputs!BA1009*AX$12","v":4.6637080497185761E-5},{"$f":"Inputs!BB1009*AY$12","v":4.6637080497185768E-5},{"$f":"Inputs!BC1009*AZ$12","v":4.6637080497185768E-5},{"$f":"Inputs!BD1009*BA$12","v":4.6637080497185768E-5},{"$f":"Inputs!BE1009*BB$12","v":4.6637080497185761E-5},{"$f":"Inputs!BF1009*BC$12","v":4.6637080497185761E-5},{"$f":"Inputs!BG1009*BD$12","v":4.6637080497185761E-5},{"$f":"Inputs!BH1009*BE$12","v":4.6637080497185761E-5},{"$f":"Inputs!BI1009*BF$12","v":4.6637080497185761E-5},{"$f":"IF(BG445>1,BG460/BG445,BG460)*BG$12","v":4.6637080497185782E-5},4.6637080497185782E-5,4.6637080497185782E-5,4.6637080497185788E-5,4.6637080497185788E-5]
[{"$f":"ROW()","v":491},"Other assets",null,null,null,null,{"$f":"Inputs!J183*G$12","v":3.3889508124999995E-3},{"$f":"Inputs!K183*H$12","v":3.3889508124999995E-3},{"$f":"Inputs!L183*I$12","v":3.3889508124999991E-3},{"$f":"Inputs!M183*J$12","v":3.3889508124999995E-3},{"$f":"Inputs!N183*K$12","v":3.3889508125E-3},{"$f":"Inputs!O183*L$12","v":3.3889508124999991E-3},{"$f":"Inputs!P183*M$12","v":3.3889508124999991E-3},{"$f":"Inputs!Q183*N$12","v":3.3889508124999995E-3},{"$f":"Inputs!R183*O$12","v":3.3889508124999995E-3},{"$f":"Inputs!S183*P$12","v":3.3889508124999995E-3},{"$f":"Inputs!T183*Q$12","v":3.3889508124999995E-3},{"$f":"Inputs!U183*R$12","v":3.3889508125E-3},{"$f":"Inputs!V183*S$12","v":3.3889508124999995E-3},{"$f":"Inputs!W183*T$12","v":3.3889508124999995E-3},{"$f":"Inputs!X183*U$12","v":3.3889508124999995E-3},{"$f":"Inputs!Y183*V$12","v":3.3889508124999991E-3},{"$f":"Inputs!Z183*W$12","v":3.3889508125E-3},{"$f":"Inputs!AA183*X$12","v":3.3889508124999995E-3},{"$f":"Inputs!AB183*Y$12","v":3.3889508124999995E-3},{"$f":"Inputs!AC183*Z$12","v":3.3889508124999995E-3},{"$f":"Inputs!AD183*AA$12","v":3.3889508124999995E-3},{"$f":"Inputs!AE183*AB$12","v":3.3889508124999995E-3},{"$f":"Inputs!AF183*AC$12","v":3.3889508124999995E-3},{"$f":"Inputs!AG183*AD$12","v":3.3889508124999995E-3},{"$f":"Inputs!AH183*AE$12","v":3.3889508124999995E-3},{"$f":"Inputs!AI183*AF$12","v":3.3889508124999995E-3},{"$f":"Inputs!AJ183*AG$12","v":3.3889508124999995E-3},{"$f":"Inputs!AK183*AH$12","v":3.3889508124999995E-3},{"$f":"Inputs!AL183*AI$12","v":3.3889508124999995E-3},{"$f":"Inputs!AM183*AJ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AN183*AK$12","v":3.3889508125E-3},{"$f":"Inputs!AO183*AL$12","v":3.3889508125E-3},{"$f":"Inputs!AP183*AM$12","v":3.3889508124999991E-3},{"$f":"Inputs!AQ183*AN$12","v":3.3889508124999995E-3},{"$f":"Inputs!AR183*AO$12","v":3.3889508124999995E-3},{"$f":"Inputs!AS183*AP$12","v":3.3889508124999995E-3},{"$f":"Inputs!AT183*AQ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AU183*AR$12","v":1.0166852437500012E-2},{"$f":"Inputs!AV183*AS$12","v":0},{"$f":"Inputs!AW183*AT$12","v":0},{"$f":"Inputs!AX183*AU$12","v":0},{"$f":"Inputs!AY183*AV$12","v":0},{"$f":"Inputs!AZ1010*AW$12","v":3.5503963746449755E-17},{"$f":"Inputs!BA1010*AX$12","v":0},{"$f":"Inputs!BB1010*AY$12","v":0},{"$f":"Inputs!BC1010*AZ$12","v":0},{"$f":"Inputs!BD1010*BA$12","v":0},{"$f":"Inputs!BE1010*BB$12","v":0},{"$f":"Inputs!BF1010*BC$12","v":0},{"$f":"Inputs!BG1010*BD$12","v":0},{"$f":"Inputs!BH1010*BE$12","v":0},{"$f":"Inputs!BI1010*BF$12","v":0},{"$f":"IF(BG446>1,BG461/BG446,BG461)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":492},"Equity Raising Cost",null,null,null,null,{"$f":"Inputs!J184*G$12","v":0},{"$f":"Inputs!K184*H$12","v":0},{"$f":"Inputs!L184*I$12","v":0},{"$f":"Inputs!M184*J$12","v":0},{"$f":"Inputs!N184*K$12","v":0},{"$f":"Inputs!O184*L$12","v":0},{"$f":"Inputs!P184*M$12","v":0},{"$f":"Inputs!Q184*N$12","v":0},{"$f":"Inputs!R184*O$12","v":0},{"$f":"Inputs!S184*P$12","v":0},{"$f":"Inputs!T184*Q$12","v":0},{"$f":"Inputs!U184*R$12","v":0},{"$f":"Inputs!V184*S$12","v":0},{"$f":"Inputs!W184*T$12","v":0},{"$f":"Inputs!X184*U$12","v":0},{"$f":"Inputs!Y184*V$12","v":0},{"$f":"Inputs!Z184*W$12","v":0},{"$f":"Inputs!AA184*X$12","v":0},{"$f":"Inputs!AB184*Y$12","v":0},{"$f":"Inputs!AC184*Z$12","v":0},{"$f":"Inputs!AD184*AA$12","v":0},{"$f":"Inputs!AE184*AB$12","v":0},{"$f":"Inputs!AF184*AC$12","v":0},{"$f":"Inputs!AG184*AD$12","v":0},{"$f":"Inputs!AH184*AE$12","v":0},{"$f":"Inputs!AI184*AF$12","v":0},{"$f":"Inputs!AJ184*AG$12","v":0},{"$f":"Inputs!AK184*AH$12","v":0},{"$f":"Inputs!AL184*AI$12","v":0},{"$f":"Inputs!AM184*AJ$12","v":0},{"$f":"Inputs!AN184*AK$12","v":0},{"$f":"Inputs!AO184*AL$12","v":0},{"$f":"Inputs!AP184*AM$12","v":0},{"$f":"Inputs!AQ184*AN$12","v":0},{"$f":"Inputs!AR184*AO$12","v":0},{"$f":"Inputs!AS184*AP$12","v":0},{"$f":"Inputs!AT184*AQ$12","v":0},{"$f":"Inputs!AU184*AR$12","v":0},{"$f":"Inputs!AV184*AS$12","v":0},{"$f":"Inputs!AW184*AT$12","v":0},{"$f":"Inputs!AX184*AU$12","v":0},{"$f":"Inputs!AY184*AV$12","v":0},{"$f":"Inputs!AZ1011*AW$12","v":0},{"$f":"Inputs!BA1011*AX$12","v":0},{"$f":"Inputs!BB1011*AY$12","v":0},{"$f":"Inputs!BC1011*AZ$12","v":0},{"$f":"Inputs!BD1011*BA$12","v":0},{"$f":"Inputs!BE1011*BB$12","v":0},{"$f":"Inputs!BF1011*BC$12","v":0},{"$f":"Inputs!BG1011*BD$12","v":0},{"$f":"Inputs!BH1011*BE$12","v":0},{"$f":"Inputs!BI1011*BF$12","v":0},{"$f":"IF(BG447>1,BG462/BG447,BG462)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":493},"Non-depreciable assets"]
[{"$f":"ROW()","v":494},"Shared support assets - IOT & cyber security",null,null,null,null,{"$f":"Inputs!J186*G$12","v":0},{"$f":"Inputs!K186*H$12","v":0},{"$f":"Inputs!L186*I$12","v":0},{"$f":"Inputs!M186*J$12","v":0},{"$f":"Inputs!N186*K$12","v":0},{"$f":"Inputs!O186*L$12","v":0},{"$f":"Inputs!P186*M$12","v":0},{"$f":"Inputs!Q186*N$12","v":0},{"$f":"Inputs!R186*O$12","v":0},{"$f":"Inputs!S186*P$12","v":0},{"$f":"Inputs!T186*Q$12","v":0},{"$f":"Inputs!U186*R$12","v":0},{"$f":"Inputs!V186*S$12","v":0},{"$f":"Inputs!W186*T$12","v":0},{"$f":"Inputs!X186*U$12","v":0},{"$f":"Inputs!Y186*V$12","v":0},{"$f":"Inputs!Z186*W$12","v":0},{"$f":"Inputs!AA186*X$12","v":0},{"$f":"Inputs!AB186*Y$12","v":0},{"$f":"Inputs!AC186*Z$12","v":0},{"$f":"Inputs!AD186*AA$12","v":0},{"$f":"Inputs!AE186*AB$12","v":0},{"$f":"Inputs!AF186*AC$12","v":0},{"$f":"Inputs!AG186*AD$12","v":0},{"$f":"Inputs!AH186*AE$12","v":0},{"$f":"Inputs!AI186*AF$12","v":0},{"$f":"Inputs!AJ186*AG$12","v":0},{"$f":"Inputs!AK186*AH$12","v":0},{"$f":"Inputs!AL186*AI$12","v":0},{"$f":"Inputs!AM186*AJ$12","v":0},{"$f":"Inputs!AN186*AK$12","v":0},{"$f":"Inputs!AO186*AL$12","v":0},{"$f":"Inputs!AP186*AM$12","v":0},{"$f":"Inputs!AQ186*AN$12","v":0},{"$f":"Inputs!AR186*AO$12","v":0},{"$f":"Inputs!AS186*AP$12","v":0},{"$f":"Inputs!AT186*AQ$12","v":0},{"$f":"Inputs!AU186*AR$12","v":0},{"$f":"Inputs!AV186*AS$12","v":0},{"$f":"Inputs!AW186*AT$12","v":0},{"$f":"Inputs!AX186*AU$12","v":0},{"$f":"Inputs!AY186*AV$12","v":0},{"$f":"Inputs!AZ1013*AW$12","v":0},{"$f":"Inputs!BA1013*AX$12","v":0},{"$f":"Inputs!BB1013*AY$12","v":0},{"$f":"Inputs!BC1013*AZ$12","v":0},{"$f":"Inputs!BD1013*BA$12","v":0},{"$f":"Inputs!BE1013*BB$12","v":0},{"$f":"Inputs!BF1013*BC$12","v":0},{"$f":"Inputs!BG1013*BD$12","v":0},{"$f":"Inputs!BH1013*BE$12","v":0},{"$f":"Inputs!BI1013*BF$12","v":0},{"$f":"IF(BG449>1,BG464/BG449,BG464)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":495},"Shared support assets (net IOT & cyber security)",null,null,null,null,{"$f":"Inputs!J187*G$12","v":0},{"$f":"Inputs!K187*H$12","v":0},{"$f":"Inputs!L187*I$12","v":0},{"$f":"Inputs!M187*J$12","v":0},{"$f":"Inputs!N187*K$12","v":0},{"$f":"Inputs!O187*L$12","v":0},{"$f":"Inputs!P187*M$12","v":0},{"$f":"Inputs!Q187*N$12","v":0},{"$f":"Inputs!R187*O$12","v":0},{"$f":"Inputs!S187*P$12","v":0},{"$f":"Inputs!T187*Q$12","v":0},{"$f":"Inputs!U187*R$12","v":0},{"$f":"Inputs!V187*S$12","v":0},{"$f":"Inputs!W187*T$12","v":0},{"$f":"Inputs!X187*U$12","v":0},{"$f":"Inputs!Y187*V$12","v":0},{"$f":"Inputs!Z187*W$12","v":0},{"$f":"Inputs!AA187*X$12","v":0},{"$f":"Inputs!AB187*Y$12","v":0},{"$f":"Inputs!AC187*Z$12","v":0},{"$f":"Inputs!AD187*AA$12","v":0},{"$f":"Inputs!AE187*AB$12","v":0},{"$f":"Inputs!AF187*AC$12","v":0},{"$f":"Inputs!AG187*AD$12","v":0},{"$f":"Inputs!AH187*AE$12","v":0},{"$f":"Inputs!AI187*AF$12","v":0},{"$f":"Inputs!AJ187*AG$12","v":0},{"$f":"Inputs!AK187*AH$12","v":0},{"$f":"Inputs!AL187*AI$12","v":0},{"$f":"Inputs!AM187*AJ$12","v":0},{"$f":"Inputs!AN187*AK$12","v":0},{"$f":"Inputs!AO187*AL$12","v":0},{"$f":"Inputs!AP187*AM$12","v":0},{"$f":"Inputs!AQ187*AN$12","v":0},{"$f":"Inputs!AR187*AO$12","v":0},{"$f":"Inputs!AS187*AP$12","v":0},{"$f":"Inputs!AT187*AQ$12","v":0},{"$f":"Inputs!AU187*AR$12","v":0},{"$f":"Inputs!AV187*AS$12","v":0},{"$f":"Inputs!AW187*AT$12","v":0},{"$f":"Inputs!AX187*AU$12","v":0},{"$f":"Inputs!AY187*AV$12","v":0},{"$f":"Inputs!AZ1014*AW$12","v":0},{"$f":"Inputs!BA1014*AX$12","v":0},{"$f":"Inputs!BB1014*AY$12","v":0},{"$f":"Inputs!BC1014*AZ$12","v":0},{"$f":"Inputs!BD1014*BA$12","v":0},{"$f":"Inputs!BE1014*BB$12","v":0},{"$f":"Inputs!BF1014*BC$12","v":0},{"$f":"Inputs!BG1014*BD$12","v":0},{"$f":"Inputs!BH1014*BE$12","v":0},{"$f":"Inputs!BI1014*BF$12","v":0},{"$f":"IF(BG450>1,BG465/BG450,BG465)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":496},"Miscellaneous assets",null,null,null,null,{"$f":"Inputs!J188*G$12","v":0},{"$f":"Inputs!K188*H$12","v":0},{"$f":"Inputs!L188*I$12","v":0},{"$f":"Inputs!M188*J$12","v":0},{"$f":"Inputs!N188*K$12","v":0},{"$f":"Inputs!O188*L$12","v":0},{"$f":"Inputs!P188*M$12","v":0},{"$f":"Inputs!Q188*N$12","v":0},{"$f":"Inputs!R188*O$12","v":0},{"$f":"Inputs!S188*P$12","v":0},{"$f":"Inputs!T188*Q$12","v":0},{"$f":"Inputs!U188*R$12","v":0},{"$f":"Inputs!V188*S$12","v":0},{"$f":"Inputs!W188*T$12","v":0},{"$f":"Inputs!X188*U$12","v":0},{"$f":"Inputs!Y188*V$12","v":0},{"$f":"Inputs!Z188*W$12","v":0},{"$f":"Inputs!AA188*X$12","v":0},{"$f":"Inputs!AB188*Y$12","v":0},{"$f":"Inputs!AC188*Z$12","v":0},{"$f":"Inputs!AD188*AA$12","v":0},{"$f":"Inputs!AE188*AB$12","v":0},{"$f":"Inputs!AF188*AC$12","v":0},{"$f":"Inputs!AG188*AD$12","v":0},{"$f":"Inputs!AH188*AE$12","v":0},{"$f":"Inputs!AI188*AF$12","v":0},{"$f":"Inputs!AJ188*AG$12","v":0},{"$f":"Inputs!AK188*AH$12","v":0},{"$f":"Inputs!AL188*AI$12","v":0},{"$f":"Inputs!AM188*AJ$12","v":0},{"$f":"Inputs!AN188*AK$12","v":0},{"$f":"Inputs!AO188*AL$12","v":0},{"$f":"Inputs!AP188*AM$12","v":0},{"$f":"Inputs!AQ188*AN$12","v":0},{"$f":"Inputs!AR188*AO$12","v":0},{"$f":"Inputs!AS188*AP$12","v":0},{"$f":"Inputs!AT188*AQ$12","v":0},{"$f":"Inputs!AU188*AR$12","v":0},{"$f":"Inputs!AV188*AS$12","v":0},{"$f":"Inputs!AW188*AT$12","v":0},{"$f":"Inputs!AX188*AU$12","v":0},{"$f":"Inputs!AY188*AV$12","v":0},{"$f":"Inputs!AZ1015*AW$12","v":0},{"$f":"Inputs!BA1015*AX$12","v":0},{"$f":"Inputs!BB1015*AY$12","v":0},{"$f":"Inputs!BC1015*AZ$12","v":0},{"$f":"Inputs!BD1015*BA$12","v":0},{"$f":"Inputs!BE1015*BB$12","v":0},{"$f":"Inputs!BF1015*BC$12","v":0},{"$f":"Inputs!BG1015*BD$12","v":0},{"$f":"Inputs!BH1015*BE$12","v":0},{"$f":"Inputs!BI1015*BF$12","v":0},{"$f":"IF(BG451>1,BG466/BG451,BG466)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":497},"Total",null,{"$f":"SUM(D484:D496)","v":0},0,0,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333342E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,3.8436501104166673E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,3.2736420503084063E-2,3.2736420503084021E-2,3.2736420503084021E-2,3.2736420503084014E-2,3.2736420503084014E-2,3.2736420503084028E-2,3.2736420503084028E-2,3.2736420503084028E-2,3.2736420503084028E-2,3.2736420503084028E-2,3.2736420503084021E-2,3.2736420503084021E-2,3.2736420503084028E-2,3.2736420503084028E-2,{"$f":"SUM(BK484:BK496)","v":3.2736420503084028E-2}]
[{"$f":"ROW()","v":498},"Closing Asset Values"]
[{"$f":"ROW()","v":499},"Pipeline and laterals",null,null,null,{"$f":"MAX(F454+F469-F484,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AL454+AL469-AL484,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD454+BD469-BD484,0)","v":0},0,{"$f":"MAX(BF454+BF469-BF484,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":500},"Main line valve and scraper stations",null,null,null,{"$f":"MAX(F455+F470-F485,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AL455+AL470-AL485,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD455+BD470-BD485,0)","v":0},0,{"$f":"MAX(BF455+BF470-BF485,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":502},"Receipt and delivery point facilities",null,null,null,{"$f":"MAX(F457+F472-F487,0)","v":4.0059059999999994E-2},3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,{"$f":"MAX(AL457+AL472-AL487,0)","v":2.9376643999999931E-2},2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.6372214499999935E-2,2.5036912499999935E-2,2.3701610499999935E-2,2.2366308499999935E-2,2.1031006499999935E-2,2.5194057879132193E-2,2.3485986158513061E-2,2.1777914437893928E-2,2.0069842717274796E-2,1.8361770996655664E-2,1.6653699276036531E-2,1.4945627555417399E-2,{"$f":"MAX(BD457+BD472-BD487,0)","v":1.3237555834798267E-2},1.1529484114179134E-2,{"$f":"MAX(BF457+BF472-BF487,0)","v":9.8214123935600021E-3},8.1133406729408716E-3,6.405268952321741E-3,4.6971972317026104E-3,2.9891255110834794E-3,1.2810537904643484E-3]
[{"$f":"ROW()","v":511},"Miscellaneous assets",null,null,null,null,{"$f":"MAX(G466+G481-G496,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},"Non-depreciable assets",null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(H$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$42),Inputs!$D$42)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(H524-0.25,0)),MAX(H524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I524-0.25,0)),MAX(I524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J524-0.25,0)),MAX(J524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K524-0.25,0)),MAX(K524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L524-0.25,0)),MAX(L524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M524-0.25,0)),MAX(M524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N524-0.25,0)),MAX(N524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O524-0.25,0)),MAX(O524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P524-0.25,0)),MAX(P524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q524-0.25,0)),MAX(Q524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R524-0.25,0)),MAX(R524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S524-0.25,0)),MAX(S524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T524-0.25,0)),MAX(T524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U524-0.25,0)),MAX(U524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V524-0.25,0)),MAX(V524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W524-0.25,0)),MAX(W524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X524-0.25,0)),MAX(X524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y524-0.25,0)),MAX(Y524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z524-0.25,0)),MAX(Z524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA524-0.25,0)),MAX(AA524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB524-0.25,0)),MAX(AB524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC524-0.25,0)),MAX(AC524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD524-0.25,0)),MAX(AD524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE524-0.25,0)),MAX(AE524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF524-0.25,0)),MAX(AF524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG524-0.25,0)),MAX(AG524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH524-0.25,0)),MAX(AH524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI524-0.25,0)),MAX(AI524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ524-0.25,0)),MAX(AJ524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK524-0.25,0)),MAX(AK524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL524-0.25,0)),MAX(AL524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM524-0.25,0)),MAX(AM524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN524-0.25,0)),MAX(AN524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO524-0.25,0)),MAX(AO524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP524-0.25,0)),MAX(AP524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ524-0.25,0)),MAX(AQ524-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR524-1,0)),MAX(AR524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS524-1,0)),MAX(AS524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT524-1,0)),MAX(AT524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU524-1,0)),MAX(AU524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV524-1,0)),MAX(AV524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW524-1,0)),MAX(AW524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX524-1,0)),MAX(AX524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY524-1,0)),MAX(AY524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ524-1,0)),MAX(AZ524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA524-1,0)),MAX(BA524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB524-1,0)),MAX(BB524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC524-1,0)),MAX(BC524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD524-1,0)),MAX(BD524-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE524-1,0)),MAX(BE524-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF524-1,0)),MAX(BF524-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG524-1,0)),MAX(BG524-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH524-1,0)),MAX(BH524-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI524-1,0)),MAX(BI524-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ524-1,0)),MAX(BJ524-1,0))","v":0}]
[{"$f":"ROW()","v":530},"Pipeline and laterals",null,null,null,null,null,{"$f":"G575","v":0},{"$f":"H575","v":0},{"$f":"I575","v":0},{"$f":"J575","v":0},{"$f":"K575","v":0},{"$f":"L575","v":0},{"$f":"M575","v":0},{"$f":"N575","v":0},{"$f":"O575","v":0},{"$f":"P575","v":0},{"$f":"Q575","v":0},{"$f":"R575","v":0},{"$f":"S575","v":0},{"$f":"T575","v":0},{"$f":"U575","v":0},{"$f":"V575","v":0},{"$f":"W575","v":0},{"$f":"X575","v":0},{"$f":"Y575","v":0},{"$f":"Z575","v":0},{"$f":"AA575","v":0},{"$f":"AB575","v":0},{"$f":"AC575","v":0},{"$f":"AD575","v":0},{"$f":"AE575","v":0},{"$f":"AF575","v":0},{"$f":"AG575","v":0},{"$f":"AH575","v":0},{"$f":"AI575","v":0},{"$f":"AJ575","v":0},{"$f":"AK575","v":0},{"$f":"AL575","v":0},{"$f":"AM575","v":0},{"$f":"AN575","v":0},{"$f":"AO575","v":0},{"$f":"AP575","v":0},{"$f":"AQ575","v":0},{"$f":"AR575","v":0},{"$f":"AS575","v":0},{"$f":"AT575","v":0},{"$f":"AU575","v":0},{"$f":"AV575*AV$15","v":0},{"$f":"AW575","v":0},{"$f":"AX575","v":0},{"$f":"AY575","v":0},0,0,{"$f":"BB575","v":0},{"$f":"BC575","v":0},{"$f":"BD575","v":0},{"$f":"BE575","v":0},{"$f":"BF575","v":0},{"$f":"BG575","v":0},{"$f":"BH575","v":0},{"$f":"BI575","v":0},{"$f":"BJ575","v":0}]
[{"$f":"ROW()","v":542},"Miscellaneous assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":549},"SCADA and communications",null,null,null,null,6.9851149999999992E-3]
[{"$f":"ROW()","v":551},"Maintenance bases and depots",null,null,null,null,1.8229499999999998E-3]
[{"$f":"ROW()","v":560},"Pipeline and laterals",null,null,null,null,null,{"$f":"Inputs!K191*H$12","v":0},{"$f":"Inputs!L191*I$12","v":0},{"$f":"Inputs!M191*J$12","v":0},{"$f":"Inputs!N191*K$12","v":0},{"$f":"Inputs!O191*L$12","v":0},{"$f":"Inputs!P191*M$12","v":0},{"$f":"Inputs!Q191*N$12","v":0},{"$f":"Inputs!R191*O$12","v":0},{"$f":"Inputs!S191*P$12","v":0},{"$f":"Inputs!T191*Q$12","v":0},{"$f":"Inputs!U191*R$12","v":0},{"$f":"Inputs!V191*S$12","v":0},{"$f":"Inputs!W191*T$12","v":0},{"$f":"Inputs!X191*U$12","v":0},{"$f":"Inputs!Y191*V$12","v":0},{"$f":"Inputs!Z191*W$12","v":0},{"$f":"Inputs!AA191*X$12","v":0},{"$f":"Inputs!AB191*Y$12","v":0},{"$f":"Inputs!AC191*Z$12","v":0},{"$f":"Inputs!AD191*AA$12","v":0},{"$f":"Inputs!AE191*AB$12","v":0},{"$f":"Inputs!AF191*AC$12","v":0},{"$f":"Inputs!AG191*AD$12","v":0},{"$f":"Inputs!AH191*AE$12","v":0},{"$f":"Inputs!AI191*AF$12","v":0},{"$f":"Inputs!AJ191*AG$12","v":0},{"$f":"Inputs!AK191*AH$12","v":0},{"$f":"Inputs!AL191*AI$12","v":0},{"$f":"Inputs!AM191*AJ$12","v":0},{"$f":"Inputs!AN191*AK$12","v":0},{"$f":"Inputs!AO191*AL$12","v":0},{"$f":"Inputs!AP191*AM$12","v":0},{"$f":"Inputs!AQ191*AN$12","v":0},{"$f":"Inputs!AR191*AO$12","v":0},{"$f":"Inputs!AS191*AP$12","v":0},{"$f":"Inputs!AT191*AQ$12","v":0},{"$f":"Inputs!AU191*AR$12","v":0},{"$f":"Inputs!AV191*AS$12","v":0},{"$f":"Inputs!AW191*AT$12","v":0},{"$f":"Inputs!AX191*AU$12","v":0},{"$f":"Inputs!AY191*AV$12","v":0},{"$f":"Inputs!AZ1018*AW$12","v":0},{"$f":"Inputs!BA1018*AX$12","v":0},{"$f":"Inputs!BB1018*AY$12","v":0},{"$f":"Inputs!BC1018*AZ$12","v":0},{"$f":"Inputs!BD1018*BA$12","v":0},{"$f":"Inputs!BE1018*BB$12","v":0},{"$f":"Inputs!BF1018*BC$12","v":0},{"$f":"Inputs!BG1018*BD$12","v":0},{"$f":"Inputs!BH1018*BE$12","v":0},{"$f":"Inputs!BI1018*BF$12","v":0},{"$f":"IF(BG515>1,BG530/BG515,BG530)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":569},"Non-depreciable assets"]
[{"$f":"ROW()","v":580},"Cathodic protection",null,null,null,null,{"$f":"MAX(G535+G550-G565,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB535+BB550-BB565,0)","v":0},0,{"$f":"MAX(BD535+BD550-BD565,0)","v":0},0,{"$f":"MAX(BF535+BF550-BF565,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":588},"Total",null,{"$f":"SUM(D575:D587)","v":0},0,0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500012,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333356,0.82190259262500032,0.81199921791666696,0.80209584320833349,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.7624823443750004,0.75257896966666715,0.7426755949583338,0.73277222025000033,0.72286884554166708,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833399,0.67335197200000052,0.66344859729166727,0.65354522258333392,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166736,0.59412497433333411,0.58422159962500075,0.57431822491666751,0.56441485020833415,0.55451147550000091,0.51256960500000082,0.48697758375000083,0.46138556250000079,0.4357935412500008,0.41020152000000076,0.49197904915620394,0.45924262865311993,0.42650620815003593,0.39376978764695192,0.36103336714386797,0.3282969466407839,0.2955605261376999,0.26282410563461583,0.2300876851315318,0.19735126462844779,0.16461484412536379,0.13187842362227978,9.9142003119195743E-2,6.6405582616111736E-2,{"$f":"SUM(BK575:BK587)","v":3.3669162113027729E-2}]
[{"$f":"ROW()","v":598},"Other assets",null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(I$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),OtherAL),OtherAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(I598-0.25,0)),MAX(I598-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J598-0.25,0)),MAX(J598-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K598-0.25,0)),MAX(K598-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L598-0.25,0)),MAX(L598-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M598-0.25,0)),MAX(M598-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N598-0.25,0)),MAX(N598-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O598-0.25,0)),MAX(O598-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P598-0.25,0)),MAX(P598-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q598-0.25,0)),MAX(Q598-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R598-0.25,0)),MAX(R598-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S598-0.25,0)),MAX(S598-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T598-0.25,0)),MAX(T598-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U598-0.25,0)),MAX(U598-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V598-0.25,0)),MAX(V598-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W598-0.25,0)),MAX(W598-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X598-0.25,0)),MAX(X598-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y598-0.25,0)),MAX(Y598-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z598-0.25,0)),MAX(Z598-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA598-0.25,0)),MAX(AA598-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB598-0.25,0)),MAX(AB598-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC598-0.25,0)),MAX(AC598-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD598-0.25,0)),MAX(AD598-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE598-0.25,0)),MAX(AE598-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF598-0.25,0)),MAX(AF598-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG598-0.25,0)),MAX(AG598-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH598-0.25,0)),MAX(AH598-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI598-0.25,0)),MAX(AI598-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ598-0.25,0)),MAX(AJ598-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK598-0.25,0)),MAX(AK598-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL598-0.25,0)),MAX(AL598-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM598-0.25,0)),MAX(AM598-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN598-0.25,0)),MAX(AN598-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO598-0.25,0)),MAX(AO598-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP598-0.25,0)),MAX(AP598-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ598-0.25,0)),MAX(AQ598-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR598-1,0)),MAX(AR598-1,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS598-1,0)),MAX(AS598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT598-1,0)),MAX(AT598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU598-1,0)),MAX(AU598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV598-1,0)),MAX(AV598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW598-1,0)),MAX(AW598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX598-1,0)),MAX(AX598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY598-1,0)),MAX(AY598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ598-1,0)),MAX(AZ598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA598-1,0)),MAX(BA598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB598-1,0)),MAX(BB598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC598-1,0)),MAX(BC598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD598-1,0)),MAX(BD598-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE598-1,0)),MAX(BE598-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF598-1,0)),MAX(BF598-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG598-1,0)),MAX(BG598-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH598-1,0)),MAX(BH598-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI598-1,0)),MAX(BI598-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ598-1,0)),MAX(BJ598-1,0))","v":0}]
[{"$f":"ROW()","v":607},"Main line valve and scraper stations",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},"Maintenance bases and depots",null,null,null,null,null,null,1.067045E-3,1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.8564734999999994E-4,8.8031212499999989E-4,8.589712249999999E-4,8.3763032499999991E-4,8.1628942499999992E-4,7.9494852499999993E-4,9.8957187746130399E-4,9.6227334291064729E-4,9.3497480835999058E-4,9.0767627380933388E-4,8.8037773925867717E-4,8.5307920470802047E-4,8.2578067015736376E-4,7.9848213560670706E-4,7.7118360105605036E-4,7.4388506650539365E-4,7.1658653195473695E-4,6.8928799740408035E-4,6.6198946285342375E-4,6.3469092830276716E-4,6.0739239375211045E-4]
[{"$f":"ROW()","v":626},"Cathodic protection",null,null,null,null,null,0]
[{"$f":"ROW()","v":630},"Non-depreciable assets",null,null,null,null,null,0.77527623206521756]
[{"$f":"ROW()","v":637},"Main line valve and scraper stations",null,null,null,null,null,null,{"$f":"Inputs!L207*I$12","v":0},{"$f":"Inputs!M207*J$12","v":0},{"$f":"Inputs!N207*K$12","v":0},{"$f":"Inputs!O207*L$12","v":0},{"$f":"Inputs!P207*M$12","v":0},{"$f":"Inputs!Q207*N$12","v":0},{"$f":"Inputs!R207*O$12","v":0},{"$f":"Inputs!S207*P$12","v":0},{"$f":"Inputs!T207*Q$12","v":0},{"$f":"Inputs!U207*R$12","v":0},{"$f":"Inputs!V207*S$12","v":0},{"$f":"Inputs!W207*T$12","v":0},{"$f":"Inputs!X207*U$12","v":0},{"$f":"Inputs!Y207*V$12","v":0},{"$f":"Inputs!Z207*W$12","v":0},{"$f":"Inputs!AA207*X$12","v":0},{"$f":"Inputs!AB207*Y$12","v":0},{"$f":"Inputs!AC207*Z$12","v":0},{"$f":"Inputs!AD207*AA$12","v":0},{"$f":"Inputs!AE207*AB$12","v":0},{"$f":"Inputs!AF207*AC$12","v":0},{"$f":"Inputs!AG207*AD$12","v":0},{"$f":"Inputs!AH207*AE$12","v":0},{"$f":"Inputs!AI207*AF$12","v":0},{"$f":"Inputs!AJ207*AG$12","v":0},{"$f":"Inputs!AK207*AH$12","v":0},{"$f":"Inputs!AL207*AI$12","v":0},{"$f":"Inputs!AM207*AJ$12","v":0},{"$f":"Inputs!AN207*AK$12","v":0},{"$f":"Inputs!AO207*AL$12","v":0},{"$f":"Inputs!AP207*AM$12","v":0},{"$f":"Inputs!AQ207*AN$12","v":0},{"$f":"Inputs!AR207*AO$12","v":0},{"$f":"Inputs!AS207*AP$12","v":0},{"$f":"Inputs!AT207*AQ$12","v":0},{"$f":"Inputs!AU207*AR$12","v":0},{"$f":"Inputs!AV207*AS$12","v":0},{"$f":"Inputs!AW207*AT$12","v":0},{"$f":"Inputs!AX207*AU$12","v":0},{"$f":"Inputs!AY207*AV$12","v":0},{"$f":"Inputs!AZ1034*AW$12","v":0},{"$f":"Inputs!BA1034*AX$12","v":0},{"$f":"Inputs!BB1034*AY$12","v":0},{"$f":"Inputs!BC1034*AZ$12","v":0},{"$f":"Inputs!BD1034*BA$12","v":0},{"$f":"Inputs!BE1034*BB$12","v":0},{"$f":"Inputs!BF1034*BC$12","v":0},{"$f":"Inputs!BG1034*BD$12","v":0},{"$f":"Inputs!BH1034*BE$12","v":0},{"$f":"Inputs!BI1034*BF$12","v":0},{"$f":"IF(BG592>1,BG607/BG592,BG607)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":646},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,{"$f":"Inputs!L216*I$12","v":0},{"$f":"Inputs!M216*J$12","v":0},{"$f":"Inputs!N216*K$12","v":0},{"$f":"Inputs!O216*L$12","v":0},{"$f":"Inputs!P216*M$12","v":0},{"$f":"Inputs!Q216*N$12","v":0},{"$f":"Inputs!R216*O$12","v":0},{"$f":"Inputs!S216*P$12","v":0},{"$f":"Inputs!T216*Q$12","v":0},{"$f":"Inputs!U216*R$12","v":0},{"$f":"Inputs!V216*S$12","v":0},{"$f":"Inputs!W216*T$12","v":0},{"$f":"Inputs!X216*U$12","v":0},{"$f":"Inputs!Y216*V$12","v":0},{"$f":"Inputs!Z216*W$12","v":0},{"$f":"Inputs!AA216*X$12","v":0},{"$f":"Inputs!AB216*Y$12","v":0},{"$f":"Inputs!AC216*Z$12","v":0},{"$f":"Inputs!AD216*AA$12","v":0},{"$f":"Inputs!AE216*AB$12","v":0},{"$f":"Inputs!AF216*AC$12","v":0},{"$f":"Inputs!AG216*AD$12","v":0},{"$f":"Inputs!AH216*AE$12","v":0},{"$f":"Inputs!AI216*AF$12","v":0},{"$f":"Inputs!AJ216*AG$12","v":0},{"$f":"Inputs!AK216*AH$12","v":0},{"$f":"Inputs!AL216*AI$12","v":0},{"$f":"Inputs!AM216*AJ$12","v":0},{"$f":"Inputs!AN216*AK$12","v":0},{"$f":"Inputs!AO216*AL$12","v":0},{"$f":"Inputs!AP216*AM$12","v":0},{"$f":"Inputs!AQ216*AN$12","v":0},{"$f":"Inputs!AR216*AO$12","v":0},{"$f":"Inputs!AS216*AP$12","v":0},{"$f":"Inputs!AT216*AQ$12","v":0},{"$f":"Inputs!AU216*AR$12","v":0},{"$f":"Inputs!AV216*AS$12","v":0},{"$f":"Inputs!AW216*AT$12","v":0},{"$f":"Inputs!AX216*AU$12","v":0},{"$f":"Inputs!AY216*AV$12","v":0},{"$f":"Inputs!AZ1043*AW$12","v":0},{"$f":"Inputs!BA1043*AX$12","v":0},{"$f":"Inputs!BB1043*AY$12","v":0},{"$f":"Inputs!BC1043*AZ$12","v":0},{"$f":"Inputs!BD1043*BA$12","v":0},{"$f":"Inputs!BE1043*BB$12","v":0},{"$f":"Inputs!BF1043*BC$12","v":0},{"$f":"Inputs!BG1043*BD$12","v":0},{"$f":"Inputs!BH1043*BE$12","v":0},{"$f":"Inputs!BI1043*BF$12","v":0},{"$f":"IF(BG601>1,BG616/BG601,BG616)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":659},"Equity Raising Cost",null,null,null,null,null,null,{"$f":"MAX(I614+I629-I644,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AO614+AO629-AO644,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG614+BG629-BG644,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":665},"2001-06-30"]
[{"$f":"ROW()","v":677},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(J$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SSAAL),SSAAL)","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(J677-0.25,0)),MAX(J677-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K677-0.25,0)),MAX(K677-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L677-0.25,0)),MAX(L677-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M677-0.25,0)),MAX(M677-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N677-0.25,0)),MAX(N677-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O677-0.25,0)),MAX(O677-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P677-0.25,0)),MAX(P677-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q677-0.25,0)),MAX(Q677-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R677-0.25,0)),MAX(R677-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S677-0.25,0)),MAX(S677-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T677-0.25,0)),MAX(T677-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U677-0.25,0)),MAX(U677-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V677-0.25,0)),MAX(V677-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W677-0.25,0)),MAX(W677-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X677-0.25,0)),MAX(X677-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y677-0.25,0)),MAX(Y677-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z677-0.25,0)),MAX(Z677-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA677-0.25,0)),MAX(AA677-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB677-0.25,0)),MAX(AB677-0.25,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC677-0.25,0)),MAX(AC677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD677-0.25,0)),MAX(AD677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE677-0.25,0)),MAX(AE677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF677-0.25,0)),MAX(AF677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG677-0.25,0)),MAX(AG677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH677-0.25,0)),MAX(AH677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI677-0.25,0)),MAX(AI677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ677-0.25,0)),MAX(AJ677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK677-0.25,0)),MAX(AK677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL677-0.25,0)),MAX(AL677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM677-0.25,0)),MAX(AM677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN677-0.25,0)),MAX(AN677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO677-0.25,0)),MAX(AO677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP677-0.25,0)),MAX(AP677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ677-0.25,0)),MAX(AQ677-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR677-1,0)),MAX(AR677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS677-1,0)),MAX(AS677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT677-1,0)),MAX(AT677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU677-1,0)),MAX(AU677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV677-1,0)),MAX(AV677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW677-1,0)),MAX(AW677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX677-1,0)),MAX(AX677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY677-1,0)),MAX(AY677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ677-1,0)),MAX(AZ677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA677-1,0)),MAX(BA677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB677-1,0)),MAX(BB677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC677-1,0)),MAX(BC677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD677-1,0)),MAX(BD677-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE677-1,0)),MAX(BE677-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF677-1,0)),MAX(BF677-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG677-1,0)),MAX(BG677-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH677-1,0)),MAX(BH677-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI677-1,0)),MAX(BI677-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ677-1,0)),MAX(BJ677-1,0))","v":0}]
[{"$f":"ROW()","v":684},"Compressor stations",null,null,null,null,null,null,null,2.0166781425,1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4620916533124966,1.4452860021249965,1.3780633973749965,1.3108407926249965,1.2436181878749966,1.1763955831249966,1.4188153673380504,1.3328265571963502,1.2468377470546501,1.16084893691295,1.0748601267712499,0.98887131662954986,0.90288250648784985,0.81689369634614983,0.73090488620444982,0.64491607606274981,0.5589272659210498,0.47293845577934984,0.38694964563764989,0.30096083549594993,0.21497202535424995]
[{"$f":"ROW()","v":686},"SCADA and communications",null,null,null,null,null,null,null,1.2955875000000001E-3,1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,5.8301437499999934E-4,5.6142124999999932E-4,1.871404166666662E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":695},"Total",null,{"$f":"SUM(D682:D694)","v":0},0,0,0,0,0,2.0978484500000003,2.0794504467958332,2.0610524435916666,2.0426544403874995,2.0242564371833329,2.0058584339791663,1.9874604307749992,1.9690624275708326,1.950664424366666,1.9322664211624989,1.9138684179583321,1.8954704147541652,1.8770724115499988,1.8586744083458318,1.8402764051416649,1.8218784019374983,1.8034803987333319,1.7850823955291648,1.766684392324998,1.7482863891208313,1.7298883859166647,1.7114903827124976,1.693092379508331,1.6746943763041642,1.6562963730999976,1.6378983698958305,1.6195003666916639,1.601102363487497,1.5827043602833302,1.5643063570791635,1.5459083538749967,1.5275103506708299,1.5091123474666632,1.4907143442624968,1.4723163410583298,1.3984364199083297,1.3274697182999964,1.2594162362333297,1.1913627541666634,1.436898020959507,1.3498463815492949,1.262794742139083,1.1757431027288714,1.0886914633186595,1.0016398239084479,0.91458818449823609,0.82753654508802432,0.74048490567781267,0.65343326626760079,0.56638162685738913,0.47932998744717747,0.39227834803696582,0.30522670862675411,{"$f":"SUM(BK682:BK694)","v":0.21817506921654239}]
[{"$f":"ROW()","v":704},"Other assets",null,null,null,null,null,null,5.4521582499999992E-2]
[{"$f":"ROW()","v":715},"Receipt and delivery point facilities",null,null,null,null,null,null,null,{"$f":"Inputs!M224*J$12","v":2.0238410416666667E-4},{"$f":"Inputs!N224*K$12","v":2.0238410416666667E-4},{"$f":"Inputs!O224*L$12","v":2.0238410416666667E-4},{"$f":"Inputs!P224*M$12","v":2.0238410416666667E-4},{"$f":"Inputs!Q224*N$12","v":2.0238410416666667E-4},{"$f":"Inputs!R224*O$12","v":2.0238410416666667E-4},{"$f":"Inputs!S224*P$12","v":2.023841041666667E-4},{"$f":"Inputs!T224*Q$12","v":2.023841041666667E-4},{"$f":"Inputs!U224*R$12","v":2.0238410416666664E-4},{"$f":"Inputs!V224*S$12","v":2.0238410416666667E-4},{"$f":"Inputs!W224*T$12","v":2.0238410416666667E-4},{"$f":"Inputs!X224*U$12","v":2.0238410416666667E-4},{"$f":"Inputs!Y224*V$12","v":2.0238410416666667E-4},{"$f":"Inputs!Z224*W$12","v":2.0238410416666667E-4},{"$f":"Inputs!AA224*X$12","v":2.0238410416666667E-4},{"$f":"Inputs!AB224*Y$12","v":2.0238410416666667E-4},{"$f":"Inputs!AC224*Z$12","v":2.0238410416666667E-4},{"$f":"Inputs!AD224*AA$12","v":2.023841041666667E-4},{"$f":"Inputs!AE224*AB$12","v":2.0238410416666667E-4},{"$f":"Inputs!AF224*AC$12","v":2.0238410416666667E-4},{"$f":"Inputs!AG224*AD$12","v":2.0238410416666667E-4},{"$f":"Inputs!AH224*AE$12","v":2.0238410416666667E-4},{"$f":"Inputs!AI224*AF$12","v":2.0238410416666667E-4},{"$f":"Inputs!AJ224*AG$12","v":2.023841041666667E-4},{"$f":"Inputs!AK224*AH$12","v":2.023841041666667E-4},{"$f":"Inputs!AL224*AI$12","v":2.0238410416666667E-4},{"$f":"Inputs!AM224*AJ$12","v":2.0238410416666667E-4},{"$f":"Inputs!AN224*AK$12","v":2.0238410416666667E-4},{"$f":"Inputs!AO224*AL$12","v":2.0238410416666667E-4},{"$f":"Inputs!AP224*AM$12","v":2.0238410416666667E-4},{"$f":"Inputs!AQ224*AN$12","v":2.0238410416666667E-4},{"$f":"Inputs!AR224*AO$12","v":2.023841041666667E-4},{"$f":"Inputs!AS224*AP$12","v":2.0238410416666667E-4},{"$f":"Inputs!AT224*AQ$12","v":2.0238410416666667E-4},{"$f":"Inputs!AU224*AR$12","v":8.095364166666669E-4},{"$f":"Inputs!AV224*AS$12","v":8.095364166666668E-4},{"$f":"Inputs!AW224*AT$12","v":8.095364166666669E-4},{"$f":"Inputs!AX224*AU$12","v":8.095364166666668E-4},{"$f":"Inputs!AY224*AV$12","v":8.095364166666668E-4},{"$f":"Inputs!AZ1051*AW$12","v":1.0355307339610655E-3},{"$f":"Inputs!BA1051*AX$12","v":1.0355307339610655E-3},{"$f":"Inputs!BB1051*AY$12","v":1.0355307339610655E-3},{"$f":"Inputs!BC1051*AZ$12","v":1.0355307339610655E-3},{"$f":"Inputs!BD1051*BA$12","v":1.0355307339610655E-3},{"$f":"Inputs!BE1051*BB$12","v":1.0355307339610658E-3},{"$f":"Inputs!BF1051*BC$12","v":1.035530733961066E-3},{"$f":"Inputs!BG1051*BD$12","v":1.035530733961066E-3},{"$f":"Inputs!BH1051*BE$12","v":1.035530733961066E-3},{"$f":"Inputs!BI1051*BF$12","v":1.0355307339610658E-3},{"$f":"IF(BG670>1,BG685/BG670,BG685)*BG$12","v":1.0355307339610655E-3},1.0355307339610655E-3,1.0355307339610658E-3,1.0355307339610658E-3,1.0355307339610658E-3]
[{"$f":"ROW()","v":723},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,{"$f":"Inputs!M232*J$12","v":0},{"$f":"Inputs!N232*K$12","v":0},{"$f":"Inputs!O232*L$12","v":0},{"$f":"Inputs!P232*M$12","v":0},{"$f":"Inputs!Q232*N$12","v":0},{"$f":"Inputs!R232*O$12","v":0},{"$f":"Inputs!S232*P$12","v":0},{"$f":"Inputs!T232*Q$12","v":0},{"$f":"Inputs!U232*R$12","v":0},{"$f":"Inputs!V232*S$12","v":0},{"$f":"Inputs!W232*T$12","v":0},{"$f":"Inputs!X232*U$12","v":0},{"$f":"Inputs!Y232*V$12","v":0},{"$f":"Inputs!Z232*W$12","v":0},{"$f":"Inputs!AA232*X$12","v":0},{"$f":"Inputs!AB232*Y$12","v":0},{"$f":"Inputs!AC232*Z$12","v":0},{"$f":"Inputs!AD232*AA$12","v":0},{"$f":"Inputs!AE232*AB$12","v":0},{"$f":"Inputs!AF232*AC$12","v":0},{"$f":"Inputs!AG232*AD$12","v":0},{"$f":"Inputs!AH232*AE$12","v":0},{"$f":"Inputs!AI232*AF$12","v":0},{"$f":"Inputs!AJ232*AG$12","v":0},{"$f":"Inputs!AK232*AH$12","v":0},{"$f":"Inputs!AL232*AI$12","v":0},{"$f":"Inputs!AM232*AJ$12","v":0},{"$f":"Inputs!AN232*AK$12","v":0},{"$f":"Inputs!AO232*AL$12","v":0},{"$f":"Inputs!AP232*AM$12","v":0},{"$f":"Inputs!AQ232*AN$12","v":0},{"$f":"Inputs!AR232*AO$12","v":0},{"$f":"Inputs!AS232*AP$12","v":0},{"$f":"Inputs!AT232*AQ$12","v":0},{"$f":"Inputs!AU232*AR$12","v":0},{"$f":"Inputs!AV232*AS$12","v":0},{"$f":"Inputs!AW232*AT$12","v":0},{"$f":"Inputs!AX232*AU$12","v":0},{"$f":"Inputs!AY232*AV$12","v":0},{"$f":"Inputs!AZ1059*AW$12","v":0},{"$f":"Inputs!BA1059*AX$12","v":0},{"$f":"Inputs!BB1059*AY$12","v":0},{"$f":"Inputs!BC1059*AZ$12","v":0},{"$f":"Inputs!BD1059*BA$12","v":0},{"$f":"Inputs!BE1059*BB$12","v":0},{"$f":"Inputs!BF1059*BC$12","v":0},{"$f":"Inputs!BG1059*BD$12","v":0},{"$f":"Inputs!BH1059*BE$12","v":0},{"$f":"Inputs!BI1059*BF$12","v":0},{"$f":"IF(BG678>1,BG693/BG678,BG693)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":733},"Maintenance bases and depots",null,null,null,null,null,null,{"$f":"MAX(I688+I703-I718,0)","v":1.067045E-3},1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.8564734999999994E-4,8.6430644999999995E-4,8.4296554999999996E-4,8.2162464999999997E-4,8.0028374999999998E-4,7.7894284999999999E-4,9.6909797654831144E-4,9.4179944199765473E-4,9.1450090744699803E-4,8.8720237289634132E-4,8.5990383834568462E-4,{"$f":"MAX(BB688+BB703-BB718,0)","v":8.3260530379502791E-4},8.0530676924437121E-4,{"$f":"MAX(BD688+BD703-BD718,0)","v":7.780082346937145E-4},7.507097001430578E-4,{"$f":"MAX(BF688+BF703-BF718,0)","v":7.234111655924011E-4},6.961126310417445E-4,6.688140964910879E-4,6.4151556194043131E-4,6.1421702738977471E-4,5.8691849283911801E-4]
[{"$f":"ROW()","v":742},"Life (years)"]
[{"$f":"ROW()","v":751},"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(K$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),EquityRCAL),EquityRCAL)","v":32.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(K751-0.25,0)),MAX(K751-0.25,0))","v":32.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L751-0.25,0)),MAX(L751-0.25,0))","v":31.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M751-0.25,0)),MAX(M751-0.25,0))","v":31.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N751-0.25,0)),MAX(N751-0.25,0))","v":31.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O751-0.25,0)),MAX(O751-0.25,0))","v":31.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P751-0.25,0)),MAX(P751-0.25,0))","v":30.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q751-0.25,0)),MAX(Q751-0.25,0))","v":30.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R751-0.25,0)),MAX(R751-0.25,0))","v":30.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S751-0.25,0)),MAX(S751-0.25,0))","v":30.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T751-0.25,0)),MAX(T751-0.25,0))","v":29.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U751-0.25,0)),MAX(U751-0.25,0))","v":29.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V751-0.25,0)),MAX(V751-0.25,0))","v":29.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W751-0.25,0)),MAX(W751-0.25,0))","v":29.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X751-0.25,0)),MAX(X751-0.25,0))","v":28.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y751-0.25,0)),MAX(Y751-0.25,0))","v":28.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z751-0.25,0)),MAX(Z751-0.25,0))","v":28.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA751-0.25,0)),MAX(AA751-0.25,0))","v":28.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB751-0.25,0)),MAX(AB751-0.25,0))","v":27.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC751-0.25,0)),MAX(AC751-0.25,0))","v":27.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD751-0.25,0)),MAX(AD751-0.25,0))","v":27.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE751-0.25,0)),MAX(AE751-0.25,0))","v":27.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF751-0.25,0)),MAX(AF751-0.25,0))","v":26.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG751-0.25,0)),MAX(AG751-0.25,0))","v":26.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH751-0.25,0)),MAX(AH751-0.25,0))","v":26.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI751-0.25,0)),MAX(AI751-0.25,0))","v":26.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ751-0.25,0)),MAX(AJ751-0.25,0))","v":25.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK751-0.25,0)),MAX(AK751-0.25,0))","v":25.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL751-0.25,0)),MAX(AL751-0.25,0))","v":25.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM751-0.25,0)),MAX(AM751-0.25,0))","v":25.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN751-0.25,0)),MAX(AN751-0.25,0))","v":24.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO751-0.25,0)),MAX(AO751-0.25,0))","v":24.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP751-0.25,0)),MAX(AP751-0.25,0))","v":24.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ751-0.25,0)),MAX(AQ751-0.25,0))","v":24.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR751-1,0)),MAX(AR751-1,0))","v":23.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS751-1,0)),MAX(AS751-1,0))","v":22.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT751-1,0)),MAX(AT751-1,0))","v":21.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU751-1,0)),MAX(AU751-1,0))","v":20.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV751-1,0)),MAX(AV751-1,0))","v":19.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW751-1,0)),MAX(AW751-1,0))","v":18.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX751-1,0)),MAX(AX751-1,0))","v":17.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY751-1,0)),MAX(AY751-1,0))","v":16.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ751-1,0)),MAX(AZ751-1,0))","v":15.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA751-1,0)),MAX(BA751-1,0))","v":14.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB751-1,0)),MAX(BB751-1,0))","v":13.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC751-1,0)),MAX(BC751-1,0))","v":12.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD751-1,0)),MAX(BD751-1,0))","v":11.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE751-1,0)),MAX(BE751-1,0))","v":10.05237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF751-1,0)),MAX(BF751-1,0))","v":9.0523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG751-1,0)),MAX(BG751-1,0))","v":8.0523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH751-1,0)),MAX(BH751-1,0))","v":7.0523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI751-1,0)),MAX(BI751-1,0))","v":6.0523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ751-1,0)),MAX(BJ751-1,0))","v":5.0523790868455905}]
[{"$f":"ROW()","v":761},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,2.4286092499999998E-2,2.408370839583333E-2,2.3881324291666662E-2,2.3678940187499994E-2,2.3476556083333325E-2,2.3274171979166657E-2,2.3071787874999989E-2,2.2869403770833321E-2,2.2667019666666652E-2,2.2464635562499984E-2,2.2262251458333316E-2,2.2059867354166648E-2,2.185748324999998E-2,2.1655099145833311E-2,2.1452715041666643E-2,2.1250330937499975E-2,2.1047946833333307E-2,2.0845562729166638E-2,2.064317862499997E-2,2.0440794520833302E-2,2.0238410416666634E-2,2.0036026312499965E-2,1.9833642208333297E-2,1.9631258104166629E-2,1.9428873999999961E-2,1.9226489895833292E-2,1.9024105791666624E-2,1.8821721687499956E-2,1.8619337583333288E-2,1.8416953479166619E-2,1.8214569374999951E-2,1.8012185270833283E-2,1.7809801166666615E-2,1.7607417062499946E-2,1.679788064583328E-2,1.5988344229166614E-2,1.5178807812499948E-2,1.4369271395833282E-2,1.7345139793847848E-2,1.6309609059886782E-2,1.5274078325925717E-2,1.4238547591964652E-2,1.3203016858003586E-2,1.2167486124042521E-2,1.1131955390081456E-2,1.009642465612039E-2,9.060893922159325E-3,8.0253631881982597E-3,6.9898324542371935E-3,5.9543017202761273E-3,4.918770986315062E-3,3.8832402523539962E-3,2.8477095183929305E-3]
[{"$f":"ROW()","v":765},"Other assets",null,null,null,null,null,null,null,null,5.4521582499999999E-2,5.3158542937499997E-2,5.1795503374999996E-2,5.0432463812499995E-2,4.9069424249999993E-2,4.7706384687499992E-2,4.6343345124999991E-2,4.4980305562499989E-2,4.3617265999999988E-2,4.2254226437499987E-2,4.0891186874999985E-2,3.9528147312499984E-2,3.8165107749999982E-2,3.6802068187499981E-2,3.543902862499998E-2,3.4075989062499978E-2,3.2712949499999977E-2,3.1349909937499976E-2,2.9986870374999974E-2,2.8623830812499973E-2,2.7260791249999972E-2,2.589775168749997E-2,2.4534712124999969E-2,2.3171672562499968E-2,2.1808632999999966E-2,2.0445593437499965E-2,1.9082553874999963E-2,1.7719514312499962E-2,1.6356474749999961E-2,1.4993435187499961E-2,1.3630395624999962E-2,1.2267356062499962E-2,1.0904316499999962E-2,9.5412769374999627E-3,4.0891186874999806E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":772},"Capex"]
[{"$f":"ROW()","v":781},"Equity Raising Cost",null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":794},"Maintenance bases and depots",null,null,null,null,null,null,null,null,{"$f":"Inputs!N242*K$12","v":5.3352250000000002E-6},{"$f":"Inputs!O242*L$12","v":5.3352250000000002E-6},{"$f":"Inputs!P242*M$12","v":5.3352250000000002E-6},{"$f":"Inputs!Q242*N$12","v":5.3352250000000002E-6},{"$f":"Inputs!R242*O$12","v":5.3352250000000002E-6},{"$f":"Inputs!S242*P$12","v":5.3352250000000002E-6},{"$f":"Inputs!T242*Q$12","v":5.3352250000000002E-6},{"$f":"Inputs!U242*R$12","v":5.3352250000000002E-6},{"$f":"Inputs!V242*S$12","v":5.3352250000000002E-6},{"$f":"Inputs!W242*T$12","v":5.3352250000000002E-6},{"$f":"Inputs!X242*U$12","v":5.3352250000000002E-6},{"$f":"Inputs!Y242*V$12","v":5.3352250000000002E-6},{"$f":"Inputs!Z242*W$12","v":5.3352250000000002E-6},{"$f":"Inputs!AA242*X$12","v":5.3352250000000002E-6},{"$f":"Inputs!AB242*Y$12","v":5.3352250000000002E-6},{"$f":"Inputs!AC242*Z$12","v":5.3352250000000002E-6},{"$f":"Inputs!AD242*AA$12","v":5.3352250000000002E-6},{"$f":"Inputs!AE242*AB$12","v":5.3352250000000002E-6},{"$f":"Inputs!AF242*AC$12","v":5.3352250000000002E-6},{"$f":"Inputs!AG242*AD$12","v":5.3352250000000002E-6},{"$f":"Inputs!AH242*AE$12","v":5.3352250000000002E-6},{"$f":"Inputs!AI242*AF$12","v":5.3352250000000002E-6},{"$f":"Inputs!AJ242*AG$12","v":5.3352250000000002E-6},{"$f":"Inputs!AK242*AH$12","v":5.3352250000000002E-6},{"$f":"Inputs!AL242*AI$12","v":5.3352250000000002E-6},{"$f":"Inputs!AM242*AJ$12","v":5.3352250000000002E-6},{"$f":"Inputs!AN242*AK$12","v":5.3352249999999994E-6},{"$f":"Inputs!AO242*AL$12","v":5.3352250000000002E-6},{"$f":"Inputs!AP242*AM$12","v":5.3352250000000002E-6},{"$f":"Inputs!AQ242*AN$12","v":5.3352249999999994E-6},{"$f":"Inputs!AR242*AO$12","v":5.3352250000000002E-6},{"$f":"Inputs!AS242*AP$12","v":5.3352250000000002E-6},{"$f":"Inputs!AT242*AQ$12","v":5.3352250000000011E-6},{"$f":"Inputs!AU242*AR$12","v":2.1340900000000001E-5},{"$f":"Inputs!AV242*AS$12","v":2.1340899999999998E-5},{"$f":"Inputs!AW242*AT$12","v":2.1340900000000001E-5},{"$f":"Inputs!AX242*AU$12","v":2.1340900000000001E-5},{"$f":"Inputs!AY242*AV$12","v":2.1340900000000001E-5},{"$f":"Inputs!AZ1069*AW$12","v":2.7298534550656664E-5},{"$f":"Inputs!BA1069*AX$12","v":2.7298534550656664E-5},{"$f":"Inputs!BB1069*AY$12","v":2.7298534550656664E-5},{"$f":"Inputs!BC1069*AZ$12","v":2.7298534550656664E-5},{"$f":"Inputs!BD1069*BA$12","v":2.7298534550656664E-5},{"$f":"Inputs!BE1069*BB$12","v":2.729853455065666E-5},{"$f":"Inputs!BF1069*BC$12","v":2.729853455065666E-5},{"$f":"Inputs!BG1069*BD$12","v":2.729853455065666E-5},{"$f":"Inputs!BH1069*BE$12","v":2.7298534550656657E-5},{"$f":"Inputs!BI1069*BF$12","v":2.729853455065666E-5},{"$f":"IF(BG749>1,BG764/BG749,BG764)*BG$12","v":2.7298534550656643E-5},2.7298534550656647E-5,2.729853455065665E-5,2.729853455065665E-5,2.7298534550656654E-5]
[{"$f":"ROW()","v":800},"Miscellaneous assets",null,null,null,null,null,null,null,null,{"$f":"Inputs!N248*K$12","v":0},{"$f":"Inputs!O248*L$12","v":0},{"$f":"Inputs!P248*M$12","v":0},{"$f":"Inputs!Q248*N$12","v":0},{"$f":"Inputs!R248*O$12","v":0},{"$f":"Inputs!S248*P$12","v":0},{"$f":"Inputs!T248*Q$12","v":0},{"$f":"Inputs!U248*R$12","v":0},{"$f":"Inputs!V248*S$12","v":0},{"$f":"Inputs!W248*T$12","v":0},{"$f":"Inputs!X248*U$12","v":0},{"$f":"Inputs!Y248*V$12","v":0},{"$f":"Inputs!Z248*W$12","v":0},{"$f":"Inputs!AA248*X$12","v":0},{"$f":"Inputs!AB248*Y$12","v":0},{"$f":"Inputs!AC248*Z$12","v":0},{"$f":"Inputs!AD248*AA$12","v":0},{"$f":"Inputs!AE248*AB$12","v":0},{"$f":"Inputs!AF248*AC$12","v":0},{"$f":"Inputs!AG248*AD$12","v":0},{"$f":"Inputs!AH248*AE$12","v":0},{"$f":"Inputs!AI248*AF$12","v":0},{"$f":"Inputs!AJ248*AG$12","v":0},{"$f":"Inputs!AK248*AH$12","v":0},{"$f":"Inputs!AL248*AI$12","v":0},{"$f":"Inputs!AM248*AJ$12","v":0},{"$f":"Inputs!AN248*AK$12","v":0},{"$f":"Inputs!AO248*AL$12","v":0},{"$f":"Inputs!AP248*AM$12","v":0},{"$f":"Inputs!AQ248*AN$12","v":0},{"$f":"Inputs!AR248*AO$12","v":0},{"$f":"Inputs!AS248*AP$12","v":0},{"$f":"Inputs!AT248*AQ$12","v":0},{"$f":"Inputs!AU248*AR$12","v":0},{"$f":"Inputs!AV248*AS$12","v":0},{"$f":"Inputs!AW248*AT$12","v":0},{"$f":"Inputs!AX248*AU$12","v":0},{"$f":"Inputs!AY248*AV$12","v":0},{"$f":"Inputs!AZ1075*AW$12","v":0},{"$f":"Inputs!BA1075*AX$12","v":0},{"$f":"Inputs!BB1075*AY$12","v":0},{"$f":"Inputs!BC1075*AZ$12","v":0},{"$f":"Inputs!BD1075*BA$12","v":0},{"$f":"Inputs!BE1075*BB$12","v":0},{"$f":"Inputs!BF1075*BC$12","v":0},{"$f":"Inputs!BG1075*BD$12","v":0},{"$f":"Inputs!BH1075*BE$12","v":0},{"$f":"Inputs!BI1075*BF$12","v":0},{"$f":"IF(BG755>1,BG770/BG755,BG770)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":812},"Non-depreciable assets",null,null,null,null,null,null,null,{"$f":"MAX(J767+J782-J797,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":819},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),PipeAL),PipeAL)","v":70},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L819-0.25,0)),MAX(L819-0.25,0))","v":69.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M819-0.25,0)),MAX(M819-0.25,0))","v":69.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N819-0.25,0)),MAX(N819-0.25,0))","v":69.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O819-0.25,0)),MAX(O819-0.25,0))","v":69},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P819-0.25,0)),MAX(P819-0.25,0))","v":68.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q819-0.25,0)),MAX(Q819-0.25,0))","v":68.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R819-0.25,0)),MAX(R819-0.25,0))","v":68.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S819-0.25,0)),MAX(S819-0.25,0))","v":68},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T819-0.25,0)),MAX(T819-0.25,0))","v":67.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U819-0.25,0)),MAX(U819-0.25,0))","v":67.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V819-0.25,0)),MAX(V819-0.25,0))","v":67.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W819-0.25,0)),MAX(W819-0.25,0))","v":67},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X819-0.25,0)),MAX(X819-0.25,0))","v":66.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y819-0.25,0)),MAX(Y819-0.25,0))","v":66.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z819-0.25,0)),MAX(Z819-0.25,0))","v":66.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA819-0.25,0)),MAX(AA819-0.25,0))","v":66},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB819-0.25,0)),MAX(AB819-0.25,0))","v":65.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC819-0.25,0)),MAX(AC819-0.25,0))","v":65.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD819-0.25,0)),MAX(AD819-0.25,0))","v":65.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE819-0.25,0)),MAX(AE819-0.25,0))","v":65},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF819-0.25,0)),MAX(AF819-0.25,0))","v":64.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG819-0.25,0)),MAX(AG819-0.25,0))","v":64.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH819-0.25,0)),MAX(AH819-0.25,0))","v":64.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI819-0.25,0)),MAX(AI819-0.25,0))","v":64},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ819-0.25,0)),MAX(AJ819-0.25,0))","v":63.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK819-0.25,0)),MAX(AK819-0.25,0))","v":63.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL819-0.25,0)),MAX(AL819-0.25,0))","v":63.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM819-0.25,0)),MAX(AM819-0.25,0))","v":63},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN819-0.25,0)),MAX(AN819-0.25,0))","v":62.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO819-0.25,0)),MAX(AO819-0.25,0))","v":62.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP819-0.25,0)),MAX(AP819-0.25,0))","v":62.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ819-0.25,0)),MAX(AQ819-0.25,0))","v":62},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR819-1,0)),MAX(AR819-1,0))","v":61},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS819-1,0)),MAX(AS819-1,0))","v":60},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT819-1,0)),MAX(AT819-1,0))","v":59},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU819-1,0)),MAX(AU819-1,0))","v":58},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV819-1,0)),MAX(AV819-1,0))","v":57},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW819-1,0)),MAX(AW819-1,0))","v":56},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX819-1,0)),MAX(AX819-1,0))","v":55},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY819-1,0)),MAX(AY819-1,0))","v":54},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ819-1,0)),MAX(AZ819-1,0))","v":53},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA819-1,0)),MAX(BA819-1,0))","v":52},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB819-1,0)),MAX(BB819-1,0))","v":51},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC819-1,0)),MAX(BC819-1,0))","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD819-1,0)),MAX(BD819-1,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE819-1,0)),MAX(BE819-1,0))","v":48},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF819-1,0)),MAX(BF819-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG819-1,0)),MAX(BG819-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH819-1,0)),MAX(BH819-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI819-1,0)),MAX(BI819-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ819-1,0)),MAX(BJ819-1,0))","v":37}]
[{"$f":"ROW()","v":821},"Compressor stations",null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CompAL),CompAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L821-0.25,0)),MAX(L821-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M821-0.25,0)),MAX(M821-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N821-0.25,0)),MAX(N821-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O821-0.25,0)),MAX(O821-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P821-0.25,0)),MAX(P821-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q821-0.25,0)),MAX(Q821-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R821-0.25,0)),MAX(R821-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S821-0.25,0)),MAX(S821-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T821-0.25,0)),MAX(T821-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U821-0.25,0)),MAX(U821-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V821-0.25,0)),MAX(V821-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W821-0.25,0)),MAX(W821-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X821-0.25,0)),MAX(X821-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y821-0.25,0)),MAX(Y821-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z821-0.25,0)),MAX(Z821-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA821-0.25,0)),MAX(AA821-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB821-0.25,0)),MAX(AB821-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC821-0.25,0)),MAX(AC821-0.25,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD821-0.25,0)),MAX(AD821-0.25,0))","v":25.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE821-0.25,0)),MAX(AE821-0.25,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF821-0.25,0)),MAX(AF821-0.25,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG821-0.25,0)),MAX(AG821-0.25,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH821-0.25,0)),MAX(AH821-0.25,0))","v":24.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI821-0.25,0)),MAX(AI821-0.25,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ821-0.25,0)),MAX(AJ821-0.25,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK821-0.25,0)),MAX(AK821-0.25,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL821-0.25,0)),MAX(AL821-0.25,0))","v":23.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM821-0.25,0)),MAX(AM821-0.25,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN821-0.25,0)),MAX(AN821-0.25,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO821-0.25,0)),MAX(AO821-0.25,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP821-0.25,0)),MAX(AP821-0.25,0))","v":22.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ821-0.25,0)),MAX(AQ821-0.25,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR821-1,0)),MAX(AR821-1,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS821-1,0)),MAX(AS821-1,0))","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT821-1,0)),MAX(AT821-1,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU821-1,0)),MAX(AU821-1,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV821-1,0)),MAX(AV821-1,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW821-1,0)),MAX(AW821-1,0))","v":16},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX821-1,0)),MAX(AX821-1,0))","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY821-1,0)),MAX(AY821-1,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ821-1,0)),MAX(AZ821-1,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA821-1,0)),MAX(BA821-1,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB821-1,0)),MAX(BB821-1,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC821-1,0)),MAX(BC821-1,0))","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD821-1,0)),MAX(BD821-1,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE821-1,0)),MAX(BE821-1,0))","v":8},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF821-1,0)),MAX(BF821-1,0))","v":7},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG821-1,0)),MAX(BG821-1,0))","v":6},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH821-1,0)),MAX(BH821-1,0))","v":5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI821-1,0)),MAX(BI821-1,0))","v":4},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ821-1,0)),MAX(BJ821-1,0))","v":3}]
[{"$f":"ROW()","v":830},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(L$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),NetSSAAL),NetSSAAL)","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(L830-0.25,0)),MAX(L830-0.25,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M830-0.25,0)),MAX(M830-0.25,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N830-0.25,0)),MAX(N830-0.25,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O830-0.25,0)),MAX(O830-0.25,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P830-0.25,0)),MAX(P830-0.25,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q830-0.25,0)),MAX(Q830-0.25,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R830-0.25,0)),MAX(R830-0.25,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S830-0.25,0)),MAX(S830-0.25,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T830-0.25,0)),MAX(T830-0.25,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U830-0.25,0)),MAX(U830-0.25,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V830-0.25,0)),MAX(V830-0.25,0))","v":17.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W830-0.25,0)),MAX(W830-0.25,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X830-0.25,0)),MAX(X830-0.25,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y830-0.25,0)),MAX(Y830-0.25,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z830-0.25,0)),MAX(Z830-0.25,0))","v":16.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA830-0.25,0)),MAX(AA830-0.25,0))","v":16},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB830-0.25,0)),MAX(AB830-0.25,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC830-0.25,0)),MAX(AC830-0.25,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD830-0.25,0)),MAX(AD830-0.25,0))","v":15.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE830-0.25,0)),MAX(AE830-0.25,0))","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF830-0.25,0)),MAX(AF830-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG830-0.25,0)),MAX(AG830-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH830-0.25,0)),MAX(AH830-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI830-0.25,0)),MAX(AI830-0.25,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ830-0.25,0)),MAX(AJ830-0.25,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK830-0.25,0)),MAX(AK830-0.25,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL830-0.25,0)),MAX(AL830-0.25,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM830-0.25,0)),MAX(AM830-0.25,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN830-0.25,0)),MAX(AN830-0.25,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO830-0.25,0)),MAX(AO830-0.25,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP830-0.25,0)),MAX(AP830-0.25,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ830-0.25,0)),MAX(AQ830-0.25,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR830-1,0)),MAX(AR830-1,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS830-1,0)),MAX(AS830-1,0))","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT830-1,0)),MAX(AT830-1,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU830-1,0)),MAX(AU830-1,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV830-1,0)),MAX(AV830-1,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW830-1,0)),MAX(AW830-1,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX830-1,0)),MAX(AX830-1,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY830-1,0)),MAX(AY830-1,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ830-1,0)),MAX(AZ830-1,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA830-1,0)),MAX(BA830-1,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB830-1,0)),MAX(BB830-1,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC830-1,0)),MAX(BC830-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD830-1,0)),MAX(BD830-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE830-1,0)),MAX(BE830-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF830-1,0)),MAX(BF830-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG830-1,0)),MAX(BG830-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH830-1,0)),MAX(BH830-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI830-1,0)),MAX(BI830-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ830-1,0)),MAX(BJ830-1,0))","v":0}]
[{"$f":"ROW()","v":839},"Cathodic protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":850},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,{"$f":"K210","v":0}]
[{"$f":"ROW()","v":858},"Non-depreciable assets",null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":868},"SCADA and communications",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O255*L$12","v":2.1593125E-5},{"$f":"Inputs!P255*M$12","v":2.1593125E-5},{"$f":"Inputs!Q255*N$12","v":2.1593125E-5},{"$f":"Inputs!R255*O$12","v":2.1593125E-5},{"$f":"Inputs!S255*P$12","v":2.1593125E-5},{"$f":"Inputs!T255*Q$12","v":2.1593125E-5},{"$f":"Inputs!U255*R$12","v":2.1593125E-5},{"$f":"Inputs!V255*S$12","v":2.1593125E-5},{"$f":"Inputs!W255*T$12","v":2.1593125E-5},{"$f":"Inputs!X255*U$12","v":2.1593125E-5},{"$f":"Inputs!Y255*V$12","v":2.1593125E-5},{"$f":"Inputs!Z255*W$12","v":2.1593125E-5},{"$f":"Inputs!AA255*X$12","v":2.1593125E-5},{"$f":"Inputs!AB255*Y$12","v":2.1593125E-5},{"$f":"Inputs!AC255*Z$12","v":2.1593125E-5},{"$f":"Inputs!AD255*AA$12","v":2.1593125E-5},{"$f":"Inputs!AE255*AB$12","v":2.1593125E-5},{"$f":"Inputs!AF255*AC$12","v":2.1593125E-5},{"$f":"Inputs!AG255*AD$12","v":2.1593125E-5},{"$f":"Inputs!AH255*AE$12","v":2.1593125E-5},{"$f":"Inputs!AI255*AF$12","v":2.1593125E-5},{"$f":"Inputs!AJ255*AG$12","v":2.1593125E-5},{"$f":"Inputs!AK255*AH$12","v":2.1593125E-5},{"$f":"Inputs!AL255*AI$12","v":2.1593125E-5},{"$f":"Inputs!AM255*AJ$12","v":2.1593125E-5},{"$f":"Inputs!AN255*AK$12","v":2.1593125E-5},{"$f":"Inputs!AO255*AL$12","v":2.1593125E-5},{"$f":"Inputs!AP255*AM$12","v":2.1593125E-5},{"$f":"Inputs!AQ255*AN$12","v":2.1593125E-5},{"$f":"Inputs!AR255*AO$12","v":2.1593125E-5},{"$f":"Inputs!AS255*AP$12","v":2.1593125E-5},{"$f":"Inputs!AT255*AQ$12","v":2.1593125E-5},{"$f":"Inputs!AU255*AR$12","v":3.0230374999999984E-4},{"$f":"Inputs!AV255*AS$12","v":3.0230374999999984E-4},{"$f":"Inputs!AW255*AT$12","v":0},{"$f":"Inputs!AX255*AU$12","v":0},{"$f":"Inputs!AY255*AV$12","v":0},{"$f":"Inputs!AZ1082*AW$12","v":0},{"$f":"Inputs!BA1082*AX$12","v":0},{"$f":"Inputs!BB1082*AY$12","v":0},{"$f":"Inputs!BC1082*AZ$12","v":0},{"$f":"Inputs!BD1082*BA$12","v":0},{"$f":"Inputs!BE1082*BB$12","v":0},{"$f":"Inputs!BF1082*BC$12","v":0},{"$f":"Inputs!BG1082*BD$12","v":0},{"$f":"Inputs!BH1082*BE$12","v":0},{"$f":"Inputs!BI1082*BF$12","v":0},{"$f":"IF(BG823>1,BG838/BG823,BG838)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":877},"Total",null,{"$f":"SUM(D864:D876)","v":0},0,0,0,0,0,0,0,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,7.3807944066666659E-2,7.3807944066666659E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666685E-2,8.7051639410211781E-2,8.7051639410211781E-2,8.7051639410211781E-2,8.7051639410211781E-2,8.7051639410211781E-2,8.7051639410211754E-2,8.7051639410211754E-2,8.7051639410211754E-2,8.7051639410211767E-2,8.7051639410211767E-2,8.705163941021174E-2,8.705163941021174E-2,8.705163941021174E-2,8.705163941021174E-2,{"$f":"SUM(BK864:BK876)","v":8.705163941021174E-2}]
[{"$f":"ROW()","v":886},"Other assets",null,null,null,null,null,null,null,null,{"$f":"MAX(K841+K856-K871,0)","v":5.4521582499999999E-2},5.3158542937499997E-2,5.1795503374999996E-2,5.0432463812499995E-2,4.9069424249999993E-2,4.7706384687499992E-2,4.6343345124999991E-2,4.4980305562499989E-2,4.3617265999999988E-2,4.2254226437499987E-2,4.0891186874999985E-2,3.9528147312499984E-2,3.8165107749999982E-2,3.6802068187499981E-2,3.543902862499998E-2,3.4075989062499978E-2,3.2712949499999977E-2,3.1349909937499976E-2,2.9986870374999974E-2,2.8623830812499973E-2,2.7260791249999972E-2,2.589775168749997E-2,2.4534712124999969E-2,2.3171672562499968E-2,2.1808632999999966E-2,2.0445593437499965E-2,1.9082553874999963E-2,1.7719514312499962E-2,1.6356474749999961E-2,1.4993435187499961E-2,1.3630395624999962E-2,1.2267356062499962E-2,1.0904316499999962E-2,5.4521582499999777E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG841+BG856-BG871,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":896},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MainAL),MainAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M896-0.25,0)),MAX(M896-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N896-0.25,0)),MAX(N896-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O896-0.25,0)),MAX(O896-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P896-0.25,0)),MAX(P896-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q896-0.25,0)),MAX(Q896-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R896-0.25,0)),MAX(R896-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S896-0.25,0)),MAX(S896-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T896-0.25,0)),MAX(T896-0.25,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U896-0.25,0)),MAX(U896-0.25,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V896-0.25,0)),MAX(V896-0.25,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W896-0.25,0)),MAX(W896-0.25,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X896-0.25,0)),MAX(X896-0.25,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y896-0.25,0)),MAX(Y896-0.25,0))","v":46.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z896-0.25,0)),MAX(Z896-0.25,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA896-0.25,0)),MAX(AA896-0.25,0))","v":46.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB896-0.25,0)),MAX(AB896-0.25,0))","v":46},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC896-0.25,0)),MAX(AC896-0.25,0))","v":45.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD896-0.25,0)),MAX(AD896-0.25,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE896-0.25,0)),MAX(AE896-0.25,0))","v":45.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF896-0.25,0)),MAX(AF896-0.25,0))","v":45},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG896-0.25,0)),MAX(AG896-0.25,0))","v":44.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH896-0.25,0)),MAX(AH896-0.25,0))","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI896-0.25,0)),MAX(AI896-0.25,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ896-0.25,0)),MAX(AJ896-0.25,0))","v":44},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK896-0.25,0)),MAX(AK896-0.25,0))","v":43.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL896-0.25,0)),MAX(AL896-0.25,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM896-0.25,0)),MAX(AM896-0.25,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN896-0.25,0)),MAX(AN896-0.25,0))","v":43},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO896-0.25,0)),MAX(AO896-0.25,0))","v":42.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP896-0.25,0)),MAX(AP896-0.25,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ896-0.25,0)),MAX(AQ896-0.25,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR896-1,0)),MAX(AR896-1,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS896-1,0)),MAX(AS896-1,0))","v":40.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT896-1,0)),MAX(AT896-1,0))","v":39.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU896-1,0)),MAX(AU896-1,0))","v":38.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV896-1,0)),MAX(AV896-1,0))","v":37.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW896-1,0)),MAX(AW896-1,0))","v":36.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX896-1,0)),MAX(AX896-1,0))","v":35.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY896-1,0)),MAX(AY896-1,0))","v":34.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ896-1,0)),MAX(AZ896-1,0))","v":33.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA896-1,0)),MAX(BA896-1,0))","v":32.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB896-1,0)),MAX(BB896-1,0))","v":31.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC896-1,0)),MAX(BC896-1,0))","v":30.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD896-1,0)),MAX(BD896-1,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE896-1,0)),MAX(BE896-1,0))","v":28.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF896-1,0)),MAX(BF896-1,0))","v":27.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG896-1,0)),MAX(BG896-1,0))","v":26.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH896-1,0)),MAX(BH896-1,0))","v":25.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI896-1,0)),MAX(BI896-1,0))","v":24.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ896-1,0)),MAX(BJ896-1,0))","v":23.25}]
[{"$f":"ROW()","v":900},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CathodAL),CathodAL)","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M900-0.25,0)),MAX(M900-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N900-0.25,0)),MAX(N900-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O900-0.25,0)),MAX(O900-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P900-0.25,0)),MAX(P900-0.25,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q900-0.25,0)),MAX(Q900-0.25,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R900-0.25,0)),MAX(R900-0.25,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S900-0.25,0)),MAX(S900-0.25,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T900-0.25,0)),MAX(T900-0.25,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U900-0.25,0)),MAX(U900-0.25,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V900-0.25,0)),MAX(V900-0.25,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W900-0.25,0)),MAX(W900-0.25,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X900-0.25,0)),MAX(X900-0.25,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y900-0.25,0)),MAX(Y900-0.25,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z900-0.25,0)),MAX(Z900-0.25,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA900-0.25,0)),MAX(AA900-0.25,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB900-0.25,0)),MAX(AB900-0.25,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC900-0.25,0)),MAX(AC900-0.25,0))","v":10.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD900-0.25,0)),MAX(AD900-0.25,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE900-0.25,0)),MAX(AE900-0.25,0))","v":10.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF900-0.25,0)),MAX(AF900-0.25,0))","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG900-0.25,0)),MAX(AG900-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH900-0.25,0)),MAX(AH900-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI900-0.25,0)),MAX(AI900-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ900-0.25,0)),MAX(AJ900-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK900-0.25,0)),MAX(AK900-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL900-0.25,0)),MAX(AL900-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM900-0.25,0)),MAX(AM900-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN900-0.25,0)),MAX(AN900-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO900-0.25,0)),MAX(AO900-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP900-0.25,0)),MAX(AP900-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ900-0.25,0)),MAX(AQ900-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR900-1,0)),MAX(AR900-1,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS900-1,0)),MAX(AS900-1,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT900-1,0)),MAX(AT900-1,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU900-1,0)),MAX(AU900-1,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV900-1,0)),MAX(AV900-1,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW900-1,0)),MAX(AW900-1,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX900-1,0)),MAX(AX900-1,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY900-1,0)),MAX(AY900-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ900-1,0)),MAX(AZ900-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA900-1,0)),MAX(BA900-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB900-1,0)),MAX(BB900-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC900-1,0)),MAX(BC900-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD900-1,0)),MAX(BD900-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE900-1,0)),MAX(BE900-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF900-1,0)),MAX(BF900-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG900-1,0)),MAX(BG900-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH900-1,0)),MAX(BH900-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI900-1,0)),MAX(BI900-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ900-1,0)),MAX(BJ900-1,0))","v":0}]
[{"$f":"ROW()","v":907},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(M$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(M907-0.25,0)),MAX(M907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N907-0.25,0)),MAX(N907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O907-0.25,0)),MAX(O907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P907-0.25,0)),MAX(P907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q907-0.25,0)),MAX(Q907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R907-0.25,0)),MAX(R907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S907-0.25,0)),MAX(S907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T907-0.25,0)),MAX(T907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U907-0.25,0)),MAX(U907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V907-0.25,0)),MAX(V907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W907-0.25,0)),MAX(W907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X907-0.25,0)),MAX(X907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y907-0.25,0)),MAX(Y907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z907-0.25,0)),MAX(Z907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA907-0.25,0)),MAX(AA907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB907-0.25,0)),MAX(AB907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC907-0.25,0)),MAX(AC907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD907-0.25,0)),MAX(AD907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE907-0.25,0)),MAX(AE907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF907-0.25,0)),MAX(AF907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG907-0.25,0)),MAX(AG907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH907-0.25,0)),MAX(AH907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI907-0.25,0)),MAX(AI907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ907-0.25,0)),MAX(AJ907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK907-0.25,0)),MAX(AK907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL907-0.25,0)),MAX(AL907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM907-0.25,0)),MAX(AM907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN907-0.25,0)),MAX(AN907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO907-0.25,0)),MAX(AO907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP907-0.25,0)),MAX(AP907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ907-0.25,0)),MAX(AQ907-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR907-1,0)),MAX(AR907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS907-1,0)),MAX(AS907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT907-1,0)),MAX(AT907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU907-1,0)),MAX(AU907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV907-1,0)),MAX(AV907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW907-1,0)),MAX(AW907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX907-1,0)),MAX(AX907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY907-1,0)),MAX(AY907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ907-1,0)),MAX(AZ907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA907-1,0)),MAX(BA907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB907-1,0)),MAX(BB907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC907-1,0)),MAX(BC907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD907-1,0)),MAX(BD907-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE907-1,0)),MAX(BE907-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF907-1,0)),MAX(BF907-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG907-1,0)),MAX(BG907-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH907-1,0)),MAX(BH907-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI907-1,0)),MAX(BI907-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ907-1,0)),MAX(BJ907-1,0))","v":0}]
[{"$f":"ROW()","v":916},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,5.5000000000000003E-4,5.4724999999999999E-4,5.4449999999999995E-4,5.4174999999999991E-4,5.3899999999999987E-4,5.3624999999999983E-4,5.3349999999999979E-4,5.3074999999999975E-4,5.2799999999999972E-4,5.2524999999999968E-4,5.2249999999999964E-4,5.197499999999996E-4,5.1699999999999956E-4,5.1424999999999952E-4,5.1149999999999948E-4,5.0874999999999944E-4,5.059999999999994E-4,5.0324999999999936E-4,5.0049999999999932E-4,4.9774999999999928E-4,4.9499999999999924E-4,4.922499999999992E-4,4.8949999999999916E-4,4.8674999999999917E-4,4.8399999999999919E-4,4.812499999999992E-4,4.7849999999999922E-4,4.7574999999999923E-4,4.7299999999999925E-4,4.7024999999999926E-4,4.6749999999999927E-4,4.6474999999999929E-4,4.5374999999999929E-4,4.427499999999993E-4,4.317499999999993E-4,4.207499999999993E-4,5.241379010318941E-4,5.1006708489680975E-4,4.959962687617254E-4,4.8192545262664099E-4,4.6785463649155659E-4,4.5378382035647218E-4,4.3971300422138778E-4,4.2564218808630337E-4,4.1157137195121896E-4,3.9750055581613456E-4,3.8342973968105015E-4,3.6935892354596575E-4,3.5528810741088134E-4,3.4121729127579694E-4,3.2714647514071253E-4]
[{"$f":"ROW()","v":924},"Capex"]
[{"$f":"ROW()","v":935},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":947},"Other assets",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P273*M$12","v":2.2043976874999999E-3},{"$f":"Inputs!Q273*N$12","v":2.2043976874999999E-3},{"$f":"Inputs!R273*O$12","v":2.2043976874999999E-3},{"$f":"Inputs!S273*P$12","v":2.2043976874999999E-3},{"$f":"Inputs!T273*Q$12","v":2.2043976874999999E-3},{"$f":"Inputs!U273*R$12","v":2.2043976874999999E-3},{"$f":"Inputs!V273*S$12","v":2.2043976874999999E-3},{"$f":"Inputs!W273*T$12","v":2.2043976874999999E-3},{"$f":"Inputs!X273*U$12","v":2.2043976874999999E-3},{"$f":"Inputs!Y273*V$12","v":2.2043976874999999E-3},{"$f":"Inputs!Z273*W$12","v":2.2043976874999999E-3},{"$f":"Inputs!AA273*X$12","v":2.2043976874999999E-3},{"$f":"Inputs!AB273*Y$12","v":2.2043976874999999E-3},{"$f":"Inputs!AC273*Z$12","v":2.2043976874999999E-3},{"$f":"Inputs!AD273*AA$12","v":2.2043976874999999E-3},{"$f":"Inputs!AE273*AB$12","v":2.2043976874999999E-3},{"$f":"Inputs!AF273*AC$12","v":2.2043976874999999E-3},{"$f":"Inputs!AG273*AD$12","v":2.2043976874999999E-3},{"$f":"Inputs!AH273*AE$12","v":2.2043976874999999E-3},{"$f":"Inputs!AI273*AF$12","v":2.2043976874999999E-3},{"$f":"Inputs!AJ273*AG$12","v":2.2043976874999999E-3},{"$f":"Inputs!AK273*AH$12","v":2.2043976874999999E-3},{"$f":"Inputs!AL273*AI$12","v":2.2043976874999999E-3},{"$f":"Inputs!AM273*AJ$12","v":2.2043976874999999E-3},{"$f":"Inputs!AN273*AK$12","v":2.2043976874999999E-3},{"$f":"Inputs!AO273*AL$12","v":2.2043976874999999E-3},{"$f":"Inputs!AP273*AM$12","v":2.2043976874999999E-3},{"$f":"Inputs!AQ273*AN$12","v":2.2043976874999999E-3},{"$f":"Inputs!AR273*AO$12","v":2.2043976874999999E-3},{"$f":"Inputs!AS273*AP$12","v":2.2043976874999999E-3},{"$f":"Inputs!AT273*AQ$12","v":2.2043976874999999E-3},{"$f":"Inputs!AU273*AR$12","v":8.817590750000024E-3},{"$f":"Inputs!AV273*AS$12","v":8.817590750000024E-3},{"$f":"Inputs!AW273*AT$12","v":2.2043976875000121E-3},{"$f":"Inputs!AX273*AU$12","v":0},{"$f":"Inputs!AY273*AV$12","v":0},{"$f":"Inputs!AZ1100*AW$12","v":8.8759909366124387E-18},{"$f":"Inputs!BA1100*AX$12","v":0},{"$f":"Inputs!BB1100*AY$12","v":0},{"$f":"Inputs!BC1100*AZ$12","v":0},{"$f":"Inputs!BD1100*BA$12","v":0},{"$f":"Inputs!BE1100*BB$12","v":0},{"$f":"Inputs!BF1100*BC$12","v":0},{"$f":"Inputs!BG1100*BD$12","v":0},{"$f":"Inputs!BH1100*BE$12","v":0},{"$f":"Inputs!BI1100*BF$12","v":0},{"$f":"IF(BG902>1,BG917/BG902,BG917)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":954},"Closing Asset Values"]
[{"$f":"ROW()","v":956},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L911+L926-L941,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD911+BD926-BD941,0)","v":0},0,{"$f":"MAX(BF911+BF926-BF941,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":965},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L920+L935-L950,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":974},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(N$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(N974-0.25,0)),MAX(N974-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O974-0.25,0)),MAX(O974-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P974-0.25,0)),MAX(P974-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q974-0.25,0)),MAX(Q974-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R974-0.25,0)),MAX(R974-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S974-0.25,0)),MAX(S974-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T974-0.25,0)),MAX(T974-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U974-0.25,0)),MAX(U974-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V974-0.25,0)),MAX(V974-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W974-0.25,0)),MAX(W974-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X974-0.25,0)),MAX(X974-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y974-0.25,0)),MAX(Y974-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z974-0.25,0)),MAX(Z974-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA974-0.25,0)),MAX(AA974-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB974-0.25,0)),MAX(AB974-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC974-0.25,0)),MAX(AC974-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD974-0.25,0)),MAX(AD974-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE974-0.25,0)),MAX(AE974-0.25,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF974-0.25,0)),MAX(AF974-0.25,0))","v":25.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG974-0.25,0)),MAX(AG974-0.25,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH974-0.25,0)),MAX(AH974-0.25,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI974-0.25,0)),MAX(AI974-0.25,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ974-0.25,0)),MAX(AJ974-0.25,0))","v":24.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK974-0.25,0)),MAX(AK974-0.25,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL974-0.25,0)),MAX(AL974-0.25,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM974-0.25,0)),MAX(AM974-0.25,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN974-0.25,0)),MAX(AN974-0.25,0))","v":23.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO974-0.25,0)),MAX(AO974-0.25,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP974-0.25,0)),MAX(AP974-0.25,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ974-0.25,0)),MAX(AQ974-0.25,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR974-1,0)),MAX(AR974-1,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS974-1,0)),MAX(AS974-1,0))","v":20.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT974-1,0)),MAX(AT974-1,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU974-1,0)),MAX(AU974-1,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV974-1,0)),MAX(AV974-1,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW974-1,0)),MAX(AW974-1,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX974-1,0)),MAX(AX974-1,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY974-1,0)),MAX(AY974-1,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ974-1,0)),MAX(AZ974-1,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA974-1,0)),MAX(BA974-1,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB974-1,0)),MAX(BB974-1,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC974-1,0)),MAX(BC974-1,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD974-1,0)),MAX(BD974-1,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE974-1,0)),MAX(BE974-1,0))","v":8.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF974-1,0)),MAX(BF974-1,0))","v":7.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG974-1,0)),MAX(BG974-1,0))","v":6.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH974-1,0)),MAX(BH974-1,0))","v":5.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI974-1,0)),MAX(BI974-1,0))","v":4.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ974-1,0)),MAX(BJ974-1,0))","v":3.5}]
[{"$f":"ROW()","v":985},"Opening Asset Values"]
[{"$f":"ROW()","v":993},"Other assets",null,null,null,null,null,null,null,null,null,null,null,8.8175907500000011E-2,8.5971509812500013E-2,8.3767112125000015E-2,8.1562714437500017E-2,7.9358316750000019E-2,7.715391906250002E-2,7.4949521375000022E-2,7.2745123687500024E-2,7.0540726000000026E-2,6.8336328312500028E-2,6.6131930625000029E-2,6.3927532937500031E-2,6.1723135250000033E-2,5.9518737562500035E-2,5.7314339875000037E-2,5.5109942187500038E-2,5.290554450000004E-2,5.0701146812500042E-2,4.8496749125000044E-2,4.6292351437500046E-2,4.4087953750000047E-2,4.1883556062500049E-2,3.9679158375000051E-2,3.7474760687500053E-2,3.5270363000000055E-2,3.3065965312500056E-2,3.0861567625000058E-2,2.865716993750006E-2,2.6452772250000062E-2,2.4248374562500064E-2,2.2043976875000065E-2,1.3226386125000045E-2,4.4087953750000242E-3,1.3877787807814457E-17,1.3877787807814457E-17,1.7751981873224874E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},"Compressor stations",null,null,null,null,null,null,null,null,null,null,0.16236326750000002]
[{"$f":"ROW()","v":1012},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1021},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q286*N$12","v":0},{"$f":"Inputs!R286*O$12","v":0},{"$f":"Inputs!S286*P$12","v":0},{"$f":"Inputs!T286*Q$12","v":0},{"$f":"Inputs!U286*R$12","v":0},{"$f":"Inputs!V286*S$12","v":0},{"$f":"Inputs!W286*T$12","v":0},{"$f":"Inputs!X286*U$12","v":0},{"$f":"Inputs!Y286*V$12","v":0},{"$f":"Inputs!Z286*W$12","v":0},{"$f":"Inputs!AA286*X$12","v":0},{"$f":"Inputs!AB286*Y$12","v":0},{"$f":"Inputs!AC286*Z$12","v":0},{"$f":"Inputs!AD286*AA$12","v":0},{"$f":"Inputs!AE286*AB$12","v":0},{"$f":"Inputs!AF286*AC$12","v":0},{"$f":"Inputs!AG286*AD$12","v":0},{"$f":"Inputs!AH286*AE$12","v":0},{"$f":"Inputs!AI286*AF$12","v":0},{"$f":"Inputs!AJ286*AG$12","v":0},{"$f":"Inputs!AK286*AH$12","v":0},{"$f":"Inputs!AL286*AI$12","v":0},{"$f":"Inputs!AM286*AJ$12","v":0},{"$f":"Inputs!AN286*AK$12","v":0},{"$f":"Inputs!AO286*AL$12","v":0},{"$f":"Inputs!AP286*AM$12","v":0},{"$f":"Inputs!AQ286*AN$12","v":0},{"$f":"Inputs!AR286*AO$12","v":0},{"$f":"Inputs!AS286*AP$12","v":0},{"$f":"Inputs!AT286*AQ$12","v":0},{"$f":"Inputs!AU286*AR$12","v":0},{"$f":"Inputs!AV286*AS$12","v":0},{"$f":"Inputs!AW286*AT$12","v":0},{"$f":"Inputs!AX286*AU$12","v":0},{"$f":"Inputs!AY286*AV$12","v":0},{"$f":"Inputs!AZ1113*AW$12","v":0},{"$f":"Inputs!BA1113*AX$12","v":0},{"$f":"Inputs!BB1113*AY$12","v":0},{"$f":"Inputs!BC1113*AZ$12","v":0},{"$f":"Inputs!BD1113*BA$12","v":0},{"$f":"Inputs!BE1113*BB$12","v":0},{"$f":"Inputs!BF1113*BC$12","v":0},{"$f":"Inputs!BG1113*BD$12","v":0},{"$f":"Inputs!BH1113*BE$12","v":0},{"$f":"Inputs!BI1113*BF$12","v":0},{"$f":"IF(BG976>1,BG991/BG976,BG991)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1031},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(M986+M1001-M1016,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD986+BD1001-BD1016,0)","v":0},0,{"$f":"MAX(BF986+BF1001-BF1016,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1039},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(M994+M1009-M1024,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS994+AS1009-AS1024,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(M997+M1012-M1027,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1051},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SCADAAL),SCADAAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O1051-0.25,0)),MAX(O1051-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P1051-0.25,0)),MAX(P1051-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q1051-0.25,0)),MAX(Q1051-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R1051-0.25,0)),MAX(R1051-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S1051-0.25,0)),MAX(S1051-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T1051-0.25,0)),MAX(T1051-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U1051-0.25,0)),MAX(U1051-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1051-0.25,0)),MAX(V1051-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1051-0.25,0)),MAX(W1051-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1051-0.25,0)),MAX(X1051-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1051-0.25,0)),MAX(Y1051-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1051-0.25,0)),MAX(Z1051-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1051-0.25,0)),MAX(AA1051-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1051-0.25,0)),MAX(AB1051-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1051-0.25,0)),MAX(AC1051-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1051-0.25,0)),MAX(AD1051-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1051-0.25,0)),MAX(AE1051-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1051-0.25,0)),MAX(AF1051-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1051-0.25,0)),MAX(AG1051-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1051-0.25,0)),MAX(AH1051-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1051-0.25,0)),MAX(AI1051-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1051-0.25,0)),MAX(AJ1051-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1051-0.25,0)),MAX(AK1051-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1051-0.25,0)),MAX(AL1051-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1051-0.25,0)),MAX(AM1051-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1051-0.25,0)),MAX(AN1051-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1051-0.25,0)),MAX(AO1051-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1051-0.25,0)),MAX(AP1051-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1051-0.25,0)),MAX(AQ1051-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1051-1,0)),MAX(AR1051-1,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1051-1,0)),MAX(AS1051-1,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1051-1,0)),MAX(AT1051-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1051-1,0)),MAX(AU1051-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1051-1,0)),MAX(AV1051-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1051-1,0)),MAX(AW1051-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1051-1,0)),MAX(AX1051-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1051-1,0)),MAX(AY1051-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1051-1,0)),MAX(AZ1051-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1051-1,0)),MAX(BA1051-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1051-1,0)),MAX(BB1051-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1051-1,0)),MAX(BC1051-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1051-1,0)),MAX(BD1051-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1051-1,0)),MAX(BE1051-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1051-1,0)),MAX(BF1051-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1051-1,0)),MAX(BG1051-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1051-1,0)),MAX(BH1051-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1051-1,0)),MAX(BI1051-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1051-1,0)),MAX(BJ1051-1,0))","v":0}]
[{"$f":"ROW()","v":1059},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(O$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(O1059-0.25,0)),MAX(O1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P1059-0.25,0)),MAX(P1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q1059-0.25,0)),MAX(Q1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R1059-0.25,0)),MAX(R1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S1059-0.25,0)),MAX(S1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T1059-0.25,0)),MAX(T1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U1059-0.25,0)),MAX(U1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1059-0.25,0)),MAX(V1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1059-0.25,0)),MAX(W1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1059-0.25,0)),MAX(X1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1059-0.25,0)),MAX(Y1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1059-0.25,0)),MAX(Z1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1059-0.25,0)),MAX(AA1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1059-0.25,0)),MAX(AB1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1059-0.25,0)),MAX(AC1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1059-0.25,0)),MAX(AD1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1059-0.25,0)),MAX(AE1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1059-0.25,0)),MAX(AF1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1059-0.25,0)),MAX(AG1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1059-0.25,0)),MAX(AH1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1059-0.25,0)),MAX(AI1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1059-0.25,0)),MAX(AJ1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1059-0.25,0)),MAX(AK1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1059-0.25,0)),MAX(AL1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1059-0.25,0)),MAX(AM1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1059-0.25,0)),MAX(AN1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1059-0.25,0)),MAX(AO1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1059-0.25,0)),MAX(AP1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1059-0.25,0)),MAX(AQ1059-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1059-1,0)),MAX(AR1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1059-1,0)),MAX(AS1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1059-1,0)),MAX(AT1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1059-1,0)),MAX(AU1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1059-1,0)),MAX(AV1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1059-1,0)),MAX(AW1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1059-1,0)),MAX(AX1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1059-1,0)),MAX(AY1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1059-1,0)),MAX(AZ1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1059-1,0)),MAX(BA1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1059-1,0)),MAX(BB1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1059-1,0)),MAX(BC1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1059-1,0)),MAX(BD1059-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1059-1,0)),MAX(BE1059-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1059-1,0)),MAX(BF1059-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1059-1,0)),MAX(BG1059-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1059-1,0)),MAX(BH1059-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1059-1,0)),MAX(BI1059-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1059-1,0)),MAX(BJ1059-1,0))","v":0}]
[{"$f":"ROW()","v":1070},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1089},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1091},"Depreciation"]
[{"$f":"ROW()","v":1100},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R304*O$12","v":0},{"$f":"Inputs!S304*P$12","v":0},{"$f":"Inputs!T304*Q$12","v":0},{"$f":"Inputs!U304*R$12","v":0},{"$f":"Inputs!V304*S$12","v":0},{"$f":"Inputs!W304*T$12","v":0},{"$f":"Inputs!X304*U$12","v":0},{"$f":"Inputs!Y304*V$12","v":0},{"$f":"Inputs!Z304*W$12","v":0},{"$f":"Inputs!AA304*X$12","v":0},{"$f":"Inputs!AB304*Y$12","v":0},{"$f":"Inputs!AC304*Z$12","v":0},{"$f":"Inputs!AD304*AA$12","v":0},{"$f":"Inputs!AE304*AB$12","v":0},{"$f":"Inputs!AF304*AC$12","v":0},{"$f":"Inputs!AG304*AD$12","v":0},{"$f":"Inputs!AH304*AE$12","v":0},{"$f":"Inputs!AI304*AF$12","v":0},{"$f":"Inputs!AJ304*AG$12","v":0},{"$f":"Inputs!AK304*AH$12","v":0},{"$f":"Inputs!AL304*AI$12","v":0},{"$f":"Inputs!AM304*AJ$12","v":0},{"$f":"Inputs!AN304*AK$12","v":0},{"$f":"Inputs!AO304*AL$12","v":0},{"$f":"Inputs!AP304*AM$12","v":0},{"$f":"Inputs!AQ304*AN$12","v":0},{"$f":"Inputs!AR304*AO$12","v":0},{"$f":"Inputs!AS304*AP$12","v":0},{"$f":"Inputs!AT304*AQ$12","v":0},{"$f":"Inputs!AU304*AR$12","v":0},{"$f":"Inputs!AV304*AS$12","v":0},{"$f":"Inputs!AW304*AT$12","v":0},{"$f":"Inputs!AX304*AU$12","v":0},{"$f":"Inputs!AY304*AV$12","v":0},{"$f":"Inputs!AZ1131*AW$12","v":0},{"$f":"Inputs!BA1131*AX$12","v":0},{"$f":"Inputs!BB1131*AY$12","v":0},{"$f":"Inputs!BC1131*AZ$12","v":0},{"$f":"Inputs!BD1131*BA$12","v":0},{"$f":"Inputs!BE1131*BB$12","v":0},{"$f":"Inputs!BF1131*BC$12","v":0},{"$f":"Inputs!BG1131*BD$12","v":0},{"$f":"Inputs!BH1131*BE$12","v":0},{"$f":"Inputs!BI1131*BF$12","v":0},{"$f":"IF(BG1055>1,BG1070/BG1055,BG1070)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1109},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(N1064+N1079-N1094,0)","v":0.16236326750000002},0.16101024027083335,0.15965721304166669,0.15830418581250003,0.15695115858333336,0.1555981313541667,0.15424510412500003,0.15289207689583337,0.1515390496666667,0.15018602243750004,0.14883299520833337,0.14747996797916671,0.14612694075000005,0.14477391352083338,0.14342088629166672,0.14206785906250005,0.14071483183333339,0.13936180460416672,0.13800877737500006,0.13665575014583339,0.13530272291666673,0.13394969568750006,0.1325966684583334,0.13124364122916674,0.12989061400000007,0.12853758677083341,0.12718455954166674,0.12583153231250008,0.12447850508333341,0.12312547785416675,0.11771336893750008,0.1123012600208334,0.10688915110416673,0.10147704218750006,9.6064933270833389E-2,0.1159599294194167,0.109036948558556,0.1021139676976953,9.5190986836834607E-2,8.8268005975973909E-2,8.1345025115113212E-2,7.4422044254252515E-2,{"$f":"MAX(BD1064+BD1079-BD1094,0)","v":6.7499063393391817E-2},6.057608253253112E-2,{"$f":"MAX(BF1064+BF1079-BF1094,0)","v":5.3653101671670422E-2},4.6730120810809725E-2,3.9807139949949027E-2,3.288415908908833E-2,2.5961178228227629E-2,1.9038197367366928E-2]
[{"$f":"ROW()","v":1120},"Total",null,{"$f":"SUM(D1107:D1119)","v":0},0,0,0,0,0,0,0,0,0,0.27984450999999999,0.27592825222916673,0.27201199445833335,0.26809573668750009,0.26417947891666671,0.26026322114583333,0.25634696337500007,0.25243070560416669,0.24851444783333337,0.24459819006250008,0.24068193229166673,0.23676567452083341,0.23284941675000007,0.22893315897916675,0.22501690120833343,0.22110064343750008,0.21718438566666678,0.21326812789583344,0.20935187012500006,0.20543561235416677,0.20151935458333342,0.1976030968125001,0.19368683904166678,0.18977058127083346,0.18585432350000014,0.18193806572916679,0.17802180795833347,0.17410555018750012,0.1701892924166668,0.16627303464583348,0.14891411174431829,0.13155518884280312,0.1170570467083334,0.11114124687500007,0.10522544704166674,0.12703343511895995,0.11946615041470572,0.11189886571045149,0.10433158100619727,9.6764296301943054E-2,8.9197011597688822E-2,8.162972689343459E-2,7.4062442189180372E-2,6.6495157484926154E-2,5.8927872780671929E-2,5.1360588076417711E-2,4.3793303372163486E-2,3.6226018667909261E-2,2.8658733963655036E-2,{"$f":"SUM(BK1107:BK1119)","v":2.1091449259400812E-2}]
[{"$f":"ROW()","v":1128},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(P$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CathodAL),CathodAL)","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(P1128-0.25,0)),MAX(P1128-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q1128-0.25,0)),MAX(Q1128-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R1128-0.25,0)),MAX(R1128-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S1128-0.25,0)),MAX(S1128-0.25,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T1128-0.25,0)),MAX(T1128-0.25,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U1128-0.25,0)),MAX(U1128-0.25,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1128-0.25,0)),MAX(V1128-0.25,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1128-0.25,0)),MAX(W1128-0.25,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1128-0.25,0)),MAX(X1128-0.25,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1128-0.25,0)),MAX(Y1128-0.25,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1128-0.25,0)),MAX(Z1128-0.25,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1128-0.25,0)),MAX(AA1128-0.25,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1128-0.25,0)),MAX(AB1128-0.25,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1128-0.25,0)),MAX(AC1128-0.25,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1128-0.25,0)),MAX(AD1128-0.25,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1128-0.25,0)),MAX(AE1128-0.25,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1128-0.25,0)),MAX(AF1128-0.25,0))","v":10.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1128-0.25,0)),MAX(AG1128-0.25,0))","v":10.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1128-0.25,0)),MAX(AH1128-0.25,0))","v":10.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1128-0.25,0)),MAX(AI1128-0.25,0))","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1128-0.25,0)),MAX(AJ1128-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1128-0.25,0)),MAX(AK1128-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1128-0.25,0)),MAX(AL1128-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1128-0.25,0)),MAX(AM1128-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1128-0.25,0)),MAX(AN1128-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1128-0.25,0)),MAX(AO1128-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1128-0.25,0)),MAX(AP1128-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1128-0.25,0)),MAX(AQ1128-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1128-1,0)),MAX(AR1128-1,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1128-1,0)),MAX(AS1128-1,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1128-1,0)),MAX(AT1128-1,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1128-1,0)),MAX(AU1128-1,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1128-1,0)),MAX(AV1128-1,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1128-1,0)),MAX(AW1128-1,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1128-1,0)),MAX(AX1128-1,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1128-1,0)),MAX(AY1128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1128-1,0)),MAX(AZ1128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1128-1,0)),MAX(BA1128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1128-1,0)),MAX(BB1128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1128-1,0)),MAX(BC1128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1128-1,0)),MAX(BD1128-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1128-1,0)),MAX(BE1128-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1128-1,0)),MAX(BF1128-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1128-1,0)),MAX(BG1128-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1128-1,0)),MAX(BH1128-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1128-1,0)),MAX(BI1128-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1128-1,0)),MAX(BJ1128-1,0))","v":0}]
[{"$f":"ROW()","v":1138},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1183","v":0},{"$f":"P1183","v":0},{"$f":"Q1183","v":0},{"$f":"R1183","v":0},{"$f":"S1183","v":0},{"$f":"T1183","v":0},{"$f":"U1183","v":0},{"$f":"V1183","v":0},{"$f":"W1183","v":0},{"$f":"X1183","v":0},{"$f":"Y1183","v":0},{"$f":"Z1183","v":0},{"$f":"AA1183","v":0},{"$f":"AB1183","v":0},{"$f":"AC1183","v":0},{"$f":"AD1183","v":0},{"$f":"AE1183","v":0},{"$f":"AF1183","v":0},{"$f":"AG1183","v":0},{"$f":"AH1183","v":0},{"$f":"AI1183","v":0},{"$f":"AJ1183","v":0},{"$f":"AK1183","v":0},{"$f":"AL1183","v":0},{"$f":"AM1183","v":0},{"$f":"AN1183","v":0},{"$f":"AO1183","v":0},{"$f":"AP1183","v":0},{"$f":"AQ1183","v":0},{"$f":"AR1183","v":0},{"$f":"AS1183","v":0},{"$f":"AT1183","v":0},{"$f":"AU1183","v":0},{"$f":"AV1183*AV$15","v":0},{"$f":"AW1183","v":0},{"$f":"AX1183","v":0},{"$f":"AY1183","v":0},{"$f":"AZ1183","v":0},{"$f":"BA1183","v":0},{"$f":"BB1183","v":0},{"$f":"BC1183","v":0},{"$f":"BD1183","v":0},{"$f":"BE1183","v":0},{"$f":"BF1183","v":0},{"$f":"BG1183","v":0},{"$f":"BH1183","v":0},{"$f":"BI1183","v":0},{"$f":"BJ1183","v":0}]
[{"$f":"ROW()","v":1147},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1156},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,1.4780727499999998E-2]
[{"$f":"ROW()","v":1166},"Total",null,{"$f":"SUM(D1153:D1165)","v":0},0,0,0,0,0,0,0,0,0,0,0.27984451000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK1153:BK1165)","v":0}]
[{"$f":"ROW()","v":1174},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S317*P$12","v":2.7500000000000004E-6},{"$f":"Inputs!T317*Q$12","v":2.7500000000000004E-6},{"$f":"Inputs!U317*R$12","v":2.7500000000000004E-6},{"$f":"Inputs!V317*S$12","v":2.7500000000000004E-6},{"$f":"Inputs!W317*T$12","v":2.7500000000000004E-6},{"$f":"Inputs!X317*U$12","v":2.7500000000000004E-6},{"$f":"Inputs!Y317*V$12","v":2.7500000000000004E-6},{"$f":"Inputs!Z317*W$12","v":2.7500000000000004E-6},{"$f":"Inputs!AA317*X$12","v":2.7500000000000004E-6},{"$f":"Inputs!AB317*Y$12","v":2.7500000000000004E-6},{"$f":"Inputs!AC317*Z$12","v":2.7500000000000004E-6},{"$f":"Inputs!AD317*AA$12","v":2.7500000000000004E-6},{"$f":"Inputs!AE317*AB$12","v":2.7500000000000004E-6},{"$f":"Inputs!AF317*AC$12","v":2.7500000000000004E-6},{"$f":"Inputs!AG317*AD$12","v":2.7500000000000004E-6},{"$f":"Inputs!AH317*AE$12","v":2.7500000000000004E-6},{"$f":"Inputs!AI317*AF$12","v":2.7500000000000004E-6},{"$f":"Inputs!AJ317*AG$12","v":2.7500000000000004E-6},{"$f":"Inputs!AK317*AH$12","v":2.7500000000000004E-6},{"$f":"Inputs!AL317*AI$12","v":2.7500000000000004E-6},{"$f":"Inputs!AM317*AJ$12","v":2.7500000000000004E-6},{"$f":"Inputs!AN317*AK$12","v":2.7499999999999999E-6},{"$f":"Inputs!AO317*AL$12","v":2.7500000000000004E-6},{"$f":"Inputs!AP317*AM$12","v":2.7500000000000004E-6},{"$f":"Inputs!AQ317*AN$12","v":2.7500000000000004E-6},{"$f":"Inputs!AR317*AO$12","v":2.7500000000000008E-6},{"$f":"Inputs!AS317*AP$12","v":2.7500000000000004E-6},{"$f":"Inputs!AT317*AQ$12","v":2.7500000000000004E-6},{"$f":"Inputs!AU317*AR$12","v":1.1000000000000001E-5},{"$f":"Inputs!AV317*AS$12","v":1.1000000000000001E-5},{"$f":"Inputs!AW317*AT$12","v":1.1000000000000001E-5},{"$f":"Inputs!AX317*AU$12","v":1.1000000000000001E-5},{"$f":"Inputs!AY317*AV$12","v":1.1E-5},{"$f":"Inputs!AZ1144*AW$12","v":1.4070816135084404E-5},{"$f":"Inputs!BA1144*AX$12","v":1.4070816135084402E-5},{"$f":"Inputs!BB1144*AY$12","v":1.4070816135084402E-5},{"$f":"Inputs!BC1144*AZ$12","v":1.4070816135084402E-5},{"$f":"Inputs!BD1144*BA$12","v":1.4070816135084402E-5},{"$f":"Inputs!BE1144*BB$12","v":1.4070816135084401E-5},{"$f":"Inputs!BF1144*BC$12","v":1.4070816135084401E-5},{"$f":"Inputs!BG1144*BD$12","v":1.4070816135084401E-5},{"$f":"Inputs!BH1144*BE$12","v":1.4070816135084399E-5},{"$f":"Inputs!BI1144*BF$12","v":1.4070816135084397E-5},{"$f":"IF(BG1129>1,BG1144/BG1129,BG1144)*BG$12","v":1.4070816135084407E-5},1.4070816135084407E-5,1.4070816135084407E-5,1.4070816135084407E-5,1.4070816135084407E-5]
[{"$f":"ROW()","v":1177},"Non-depreciable assets"]
[{"$f":"ROW()","v":1186},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(O1141+O1156-O1171,0)","v":1.4780727499999998E-2},1.4657554770833331E-2,1.4534382041666663E-2,1.4411209312499996E-2,1.4288036583333328E-2,1.4164863854166661E-2,1.4041691124999993E-2,1.3918518395833326E-2,1.3795345666666658E-2,1.3672172937499991E-2,1.3549000208333323E-2,1.3425827479166656E-2,1.3302654749999988E-2,1.317948202083332E-2,1.3056309291666653E-2,1.2933136562499985E-2,1.2809963833333318E-2,1.268679110416665E-2,1.2563618374999983E-2,1.2440445645833315E-2,1.2317272916666648E-2,1.219410018749998E-2,1.2070927458333313E-2,1.1947754729166645E-2,1.1824581999999978E-2,1.170140927083331E-2,1.1578236541666643E-2,1.1455063812499975E-2,1.1331891083333307E-2,1.0839200166666641E-2,1.0346509249999974E-2,9.8538183333333074E-3,9.3611274166666408E-3,8.8684364999999741E-3,1.0713961463393496E-2,1.0083728436135055E-2,9.4534954088766141E-3,8.8232623816181729E-3,8.1930293543597318E-3,7.5627963271012906E-3,6.9325632998428494E-3,{"$f":"MAX(BD1141+BD1156-BD1171,0)","v":6.3023302725844083E-3},5.6720972453259671E-3,{"$f":"MAX(BF1141+BF1156-BF1171,0)","v":5.0418642180675259E-3},4.4116311908090847E-3,3.781398163550644E-3,3.1511651362922033E-3,2.5209321090337625E-3,1.8906990817753218E-3]
[{"$f":"ROW()","v":1194},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(O1149+O1164-O1179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1205},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Q$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MaintenAL),MaintenAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Q1205-0.25,0)),MAX(Q1205-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R1205-0.25,0)),MAX(R1205-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S1205-0.25,0)),MAX(S1205-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T1205-0.25,0)),MAX(T1205-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U1205-0.25,0)),MAX(U1205-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1205-0.25,0)),MAX(V1205-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1205-0.25,0)),MAX(W1205-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1205-0.25,0)),MAX(X1205-0.25,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1205-0.25,0)),MAX(Y1205-0.25,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1205-0.25,0)),MAX(Z1205-0.25,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1205-0.25,0)),MAX(AA1205-0.25,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1205-0.25,0)),MAX(AB1205-0.25,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1205-0.25,0)),MAX(AC1205-0.25,0))","v":46.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1205-0.25,0)),MAX(AD1205-0.25,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1205-0.25,0)),MAX(AE1205-0.25,0))","v":46.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1205-0.25,0)),MAX(AF1205-0.25,0))","v":46},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1205-0.25,0)),MAX(AG1205-0.25,0))","v":45.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1205-0.25,0)),MAX(AH1205-0.25,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1205-0.25,0)),MAX(AI1205-0.25,0))","v":45.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1205-0.25,0)),MAX(AJ1205-0.25,0))","v":45},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1205-0.25,0)),MAX(AK1205-0.25,0))","v":44.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1205-0.25,0)),MAX(AL1205-0.25,0))","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1205-0.25,0)),MAX(AM1205-0.25,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1205-0.25,0)),MAX(AN1205-0.25,0))","v":44},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1205-0.25,0)),MAX(AO1205-0.25,0))","v":43.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1205-0.25,0)),MAX(AP1205-0.25,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1205-0.25,0)),MAX(AQ1205-0.25,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1205-1,0)),MAX(AR1205-1,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1205-1,0)),MAX(AS1205-1,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1205-1,0)),MAX(AT1205-1,0))","v":40.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1205-1,0)),MAX(AU1205-1,0))","v":39.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1205-1,0)),MAX(AV1205-1,0))","v":38.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1205-1,0)),MAX(AW1205-1,0))","v":37.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1205-1,0)),MAX(AX1205-1,0))","v":36.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1205-1,0)),MAX(AY1205-1,0))","v":35.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1205-1,0)),MAX(AZ1205-1,0))","v":34.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1205-1,0)),MAX(BA1205-1,0))","v":33.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1205-1,0)),MAX(BB1205-1,0))","v":32.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1205-1,0)),MAX(BC1205-1,0))","v":31.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1205-1,0)),MAX(BD1205-1,0))","v":30.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1205-1,0)),MAX(BE1205-1,0))","v":29.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1205-1,0)),MAX(BF1205-1,0))","v":28.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1205-1,0)),MAX(BG1205-1,0))","v":27.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1205-1,0)),MAX(BH1205-1,0))","v":26.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1205-1,0)),MAX(BI1205-1,0))","v":25.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1205-1,0)),MAX(BJ1205-1,0))","v":24.25}]
[{"$f":"ROW()","v":1212}]
[{"$f":"ROW()","v":1224},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1226},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1235},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1244},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T326*Q$12","v":0},{"$f":"Inputs!U326*R$12","v":0},{"$f":"Inputs!V326*S$12","v":0},{"$f":"Inputs!W326*T$12","v":0},{"$f":"Inputs!X326*U$12","v":0},{"$f":"Inputs!Y326*V$12","v":0},{"$f":"Inputs!Z326*W$12","v":0},{"$f":"Inputs!AA326*X$12","v":0},{"$f":"Inputs!AB326*Y$12","v":0},{"$f":"Inputs!AC326*Z$12","v":0},{"$f":"Inputs!AD326*AA$12","v":0},{"$f":"Inputs!AE326*AB$12","v":0},{"$f":"Inputs!AF326*AC$12","v":0},{"$f":"Inputs!AG326*AD$12","v":0},{"$f":"Inputs!AH326*AE$12","v":0},{"$f":"Inputs!AI326*AF$12","v":0},{"$f":"Inputs!AJ326*AG$12","v":0},{"$f":"Inputs!AK326*AH$12","v":0},{"$f":"Inputs!AL326*AI$12","v":0},{"$f":"Inputs!AM326*AJ$12","v":0},{"$f":"Inputs!AN326*AK$12","v":0},{"$f":"Inputs!AO326*AL$12","v":0},{"$f":"Inputs!AP326*AM$12","v":0},{"$f":"Inputs!AQ326*AN$12","v":0},{"$f":"Inputs!AR326*AO$12","v":0},{"$f":"Inputs!AS326*AP$12","v":0},{"$f":"Inputs!AT326*AQ$12","v":0},{"$f":"Inputs!AU326*AR$12","v":0},{"$f":"Inputs!AV326*AS$12","v":0},{"$f":"Inputs!AW326*AT$12","v":0},{"$f":"Inputs!AX326*AU$12","v":0},{"$f":"Inputs!AY326*AV$12","v":0},{"$f":"Inputs!AZ1153*AW$12","v":0},{"$f":"Inputs!BA1153*AX$12","v":0},{"$f":"Inputs!BB1153*AY$12","v":0},{"$f":"Inputs!BC1153*AZ$12","v":0},{"$f":"Inputs!BD1153*BA$12","v":0},{"$f":"Inputs!BE1153*BB$12","v":0},{"$f":"Inputs!BF1153*BC$12","v":0},{"$f":"Inputs!BG1153*BD$12","v":0},{"$f":"Inputs!BH1153*BE$12","v":0},{"$f":"Inputs!BI1153*BF$12","v":0},{"$f":"IF(BG1199>1,BG1214/BG1199,BG1214)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1255},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T337*Q$12","v":0},{"$f":"Inputs!U337*R$12","v":0},{"$f":"Inputs!V337*S$12","v":0},{"$f":"Inputs!W337*T$12","v":0},{"$f":"Inputs!X337*U$12","v":0},{"$f":"Inputs!Y337*V$12","v":0},{"$f":"Inputs!Z337*W$12","v":0},{"$f":"Inputs!AA337*X$12","v":0},{"$f":"Inputs!AB337*Y$12","v":0},{"$f":"Inputs!AC337*Z$12","v":0},{"$f":"Inputs!AD337*AA$12","v":0},{"$f":"Inputs!AE337*AB$12","v":0},{"$f":"Inputs!AF337*AC$12","v":0},{"$f":"Inputs!AG337*AD$12","v":0},{"$f":"Inputs!AH337*AE$12","v":0},{"$f":"Inputs!AI337*AF$12","v":0},{"$f":"Inputs!AJ337*AG$12","v":0},{"$f":"Inputs!AK337*AH$12","v":0},{"$f":"Inputs!AL337*AI$12","v":0},{"$f":"Inputs!AM337*AJ$12","v":0},{"$f":"Inputs!AN337*AK$12","v":0},{"$f":"Inputs!AO337*AL$12","v":0},{"$f":"Inputs!AP337*AM$12","v":0},{"$f":"Inputs!AQ337*AN$12","v":0},{"$f":"Inputs!AR337*AO$12","v":0},{"$f":"Inputs!AS337*AP$12","v":0},{"$f":"Inputs!AT337*AQ$12","v":0},{"$f":"Inputs!AU337*AR$12","v":0},{"$f":"Inputs!AV337*AS$12","v":0},{"$f":"Inputs!AW337*AT$12","v":0},{"$f":"Inputs!AX337*AU$12","v":0},{"$f":"Inputs!AY337*AV$12","v":0},{"$f":"Inputs!AZ1164*AW$12","v":0},{"$f":"Inputs!BA1164*AX$12","v":0},{"$f":"Inputs!BB1164*AY$12","v":0},{"$f":"Inputs!BC1164*AZ$12","v":0},{"$f":"Inputs!BD1164*BA$12","v":0},{"$f":"Inputs!BE1164*BB$12","v":0},{"$f":"Inputs!BF1164*BC$12","v":0},{"$f":"Inputs!BG1164*BD$12","v":0},{"$f":"Inputs!BH1164*BE$12","v":0},{"$f":"Inputs!BI1164*BF$12","v":0},{"$f":"IF(BG1210>1,BG1225/BG1210,BG1225)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1263},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(P1218+P1233-P1248,0)","v":1.7346817499999997E-2},1.7057703874999997E-2,1.6768590249999996E-2,1.6479476624999996E-2,1.6190362999999996E-2,1.5901249374999996E-2,1.5612135749999995E-2,1.5323022124999995E-2,1.5033908499999995E-2,1.4744794874999995E-2,1.4455681249999994E-2,1.4166567624999994E-2,1.3877453999999994E-2,1.3588340374999994E-2,1.3299226749999993E-2,1.3010113124999993E-2,1.2720999499999993E-2,1.2431885874999993E-2,1.2142772249999993E-2,1.1853658624999992E-2,1.1564544999999992E-2,1.1275431374999992E-2,1.0986317749999992E-2,1.0697204124999991E-2,1.0408090499999991E-2,1.0118976874999991E-2,9.8298632499999906E-3,9.5407496249999904E-3,6.6051343557692235E-3,3.6695190865384565E-3,7.3390381730768957E-4,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD1218+BD1233-BD1248,0)","v":0},0,{"$f":"MAX(BF1218+BF1233-BF1248,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1273},"2003-06-30"]
[{"$f":"ROW()","v":1282},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(R$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),OtherAL),OtherAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(R1282-0.25,0)),MAX(R1282-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S1282-0.25,0)),MAX(S1282-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T1282-0.25,0)),MAX(T1282-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U1282-0.25,0)),MAX(U1282-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1282-0.25,0)),MAX(V1282-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1282-0.25,0)),MAX(W1282-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1282-0.25,0)),MAX(X1282-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1282-0.25,0)),MAX(Y1282-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1282-0.25,0)),MAX(Z1282-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1282-0.25,0)),MAX(AA1282-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1282-0.25,0)),MAX(AB1282-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1282-0.25,0)),MAX(AC1282-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1282-0.25,0)),MAX(AD1282-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1282-0.25,0)),MAX(AE1282-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1282-0.25,0)),MAX(AF1282-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1282-0.25,0)),MAX(AG1282-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1282-0.25,0)),MAX(AH1282-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1282-0.25,0)),MAX(AI1282-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1282-0.25,0)),MAX(AJ1282-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1282-0.25,0)),MAX(AK1282-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1282-0.25,0)),MAX(AL1282-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1282-0.25,0)),MAX(AM1282-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1282-0.25,0)),MAX(AN1282-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1282-0.25,0)),MAX(AO1282-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1282-0.25,0)),MAX(AP1282-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1282-0.25,0)),MAX(AQ1282-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1282-1,0)),MAX(AR1282-1,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1282-1,0)),MAX(AS1282-1,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1282-1,0)),MAX(AT1282-1,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1282-1,0)),MAX(AU1282-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1282-1,0)),MAX(AV1282-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1282-1,0)),MAX(AW1282-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1282-1,0)),MAX(AX1282-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1282-1,0)),MAX(AY1282-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1282-1,0)),MAX(AZ1282-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1282-1,0)),MAX(BA1282-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1282-1,0)),MAX(BB1282-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1282-1,0)),MAX(BC1282-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1282-1,0)),MAX(BD1282-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1282-1,0)),MAX(BE1282-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1282-1,0)),MAX(BF1282-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1282-1,0)),MAX(BG1282-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1282-1,0)),MAX(BH1282-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1282-1,0)),MAX(BI1282-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1282-1,0)),MAX(BJ1282-1,0))","v":0}]
[{"$f":"ROW()","v":1291},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1301},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1309},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7346817499999997E-2]
[{"$f":"ROW()","v":1312},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5699414999999979E-2]
[{"$f":"ROW()","v":1321},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U342*R$12","v":0},{"$f":"Inputs!V342*S$12","v":0},{"$f":"Inputs!W342*T$12","v":0},{"$f":"Inputs!X342*U$12","v":0},{"$f":"Inputs!Y342*V$12","v":0},{"$f":"Inputs!Z342*W$12","v":0},{"$f":"Inputs!AA342*X$12","v":0},{"$f":"Inputs!AB342*Y$12","v":0},{"$f":"Inputs!AC342*Z$12","v":0},{"$f":"Inputs!AD342*AA$12","v":0},{"$f":"Inputs!AE342*AB$12","v":0},{"$f":"Inputs!AF342*AC$12","v":0},{"$f":"Inputs!AG342*AD$12","v":0},{"$f":"Inputs!AH342*AE$12","v":0},{"$f":"Inputs!AI342*AF$12","v":0},{"$f":"Inputs!AJ342*AG$12","v":0},{"$f":"Inputs!AK342*AH$12","v":0},{"$f":"Inputs!AL342*AI$12","v":0},{"$f":"Inputs!AM342*AJ$12","v":0},{"$f":"Inputs!AN342*AK$12","v":0},{"$f":"Inputs!AO342*AL$12","v":0},{"$f":"Inputs!AP342*AM$12","v":0},{"$f":"Inputs!AQ342*AN$12","v":0},{"$f":"Inputs!AR342*AO$12","v":0},{"$f":"Inputs!AS342*AP$12","v":0},{"$f":"Inputs!AT342*AQ$12","v":0},{"$f":"Inputs!AU342*AR$12","v":0},{"$f":"Inputs!AV342*AS$12","v":0},{"$f":"Inputs!AW342*AT$12","v":0},{"$f":"Inputs!AX342*AU$12","v":0},{"$f":"Inputs!AY342*AV$12","v":0},{"$f":"Inputs!AZ1169*AW$12","v":0},{"$f":"Inputs!BA1169*AX$12","v":0},{"$f":"Inputs!BB1169*AY$12","v":0},{"$f":"Inputs!BC1169*AZ$12","v":0},{"$f":"Inputs!BD1169*BA$12","v":0},{"$f":"Inputs!BE1169*BB$12","v":0},{"$f":"Inputs!BF1169*BC$12","v":0},{"$f":"Inputs!BG1169*BD$12","v":0},{"$f":"Inputs!BH1169*BE$12","v":0},{"$f":"Inputs!BI1169*BF$12","v":0},{"$f":"IF(BG1276>1,BG1291/BG1276,BG1291)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1329},"Non-depreciable assets"]
[{"$f":"ROW()","v":1340},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9472500000000002E-3,3.8814625000000002E-3,{"$f":"MAX(S1295+S1310-S1325,0)","v":3.8156750000000001E-3},3.7498875000000001E-3,3.6841E-3,3.6183125E-3,3.552525E-3,3.4867374999999999E-3,3.4209499999999999E-3,3.3551624999999998E-3,3.2893749999999998E-3,3.2235874999999997E-3,3.1577999999999997E-3,3.0920124999999996E-3,3.0262249999999996E-3,2.9604374999999995E-3,2.8946499999999995E-3,2.8288624999999994E-3,2.7630749999999994E-3,2.6972874999999993E-3,2.6314999999999993E-3,2.5657124999999992E-3,2.4999249999999992E-3,2.4341374999999991E-3,2.3683499999999991E-3,2.3025624999999991E-3,2.236774999999999E-3,1.9736249999999993E-3,1.7104749999999993E-3,1.4473249999999993E-3,1.1841749999999993E-3,9.2102499999999936E-4,8.415307422607874E-4,5.0491844535647233E-4,1.6830614845215737E-4,0,0,{"$f":"MAX(BB1295+BB1310-BB1325,0)","v":0},0,{"$f":"MAX(BD1295+BD1310-BD1325,0)","v":0},0,{"$f":"MAX(BF1295+BF1310-BF1325,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1347},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q1302+Q1317-Q1332,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1359},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),EquityRCAL),EquityRCAL)","v":32.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S1359-0.25,0)),MAX(S1359-0.25,0))","v":32.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T1359-0.25,0)),MAX(T1359-0.25,0))","v":31.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U1359-0.25,0)),MAX(U1359-0.25,0))","v":31.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1359-0.25,0)),MAX(V1359-0.25,0))","v":31.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1359-0.25,0)),MAX(W1359-0.25,0))","v":31.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1359-0.25,0)),MAX(X1359-0.25,0))","v":30.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1359-0.25,0)),MAX(Y1359-0.25,0))","v":30.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1359-0.25,0)),MAX(Z1359-0.25,0))","v":30.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1359-0.25,0)),MAX(AA1359-0.25,0))","v":30.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1359-0.25,0)),MAX(AB1359-0.25,0))","v":29.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1359-0.25,0)),MAX(AC1359-0.25,0))","v":29.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1359-0.25,0)),MAX(AD1359-0.25,0))","v":29.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1359-0.25,0)),MAX(AE1359-0.25,0))","v":29.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1359-0.25,0)),MAX(AF1359-0.25,0))","v":28.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1359-0.25,0)),MAX(AG1359-0.25,0))","v":28.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1359-0.25,0)),MAX(AH1359-0.25,0))","v":28.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1359-0.25,0)),MAX(AI1359-0.25,0))","v":28.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1359-0.25,0)),MAX(AJ1359-0.25,0))","v":27.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1359-0.25,0)),MAX(AK1359-0.25,0))","v":27.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1359-0.25,0)),MAX(AL1359-0.25,0))","v":27.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1359-0.25,0)),MAX(AM1359-0.25,0))","v":27.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1359-0.25,0)),MAX(AN1359-0.25,0))","v":26.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1359-0.25,0)),MAX(AO1359-0.25,0))","v":26.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1359-0.25,0)),MAX(AP1359-0.25,0))","v":26.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1359-0.25,0)),MAX(AQ1359-0.25,0))","v":26.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1359-1,0)),MAX(AR1359-1,0))","v":25.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1359-1,0)),MAX(AS1359-1,0))","v":24.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1359-1,0)),MAX(AT1359-1,0))","v":23.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1359-1,0)),MAX(AU1359-1,0))","v":22.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1359-1,0)),MAX(AV1359-1,0))","v":21.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1359-1,0)),MAX(AW1359-1,0))","v":20.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1359-1,0)),MAX(AX1359-1,0))","v":19.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1359-1,0)),MAX(AY1359-1,0))","v":18.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1359-1,0)),MAX(AZ1359-1,0))","v":17.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1359-1,0)),MAX(BA1359-1,0))","v":16.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1359-1,0)),MAX(BB1359-1,0))","v":15.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1359-1,0)),MAX(BC1359-1,0))","v":14.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1359-1,0)),MAX(BD1359-1,0))","v":13.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1359-1,0)),MAX(BE1359-1,0))","v":12.05237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1359-1,0)),MAX(BF1359-1,0))","v":11.05237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1359-1,0)),MAX(BG1359-1,0))","v":10.05237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1359-1,0)),MAX(BH1359-1,0))","v":9.0523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1359-1,0)),MAX(BI1359-1,0))","v":8.0523790868455905},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1359-1,0)),MAX(BJ1359-1,0))","v":7.0523790868455905}]
[{"$f":"ROW()","v":1361},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(S$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SSAAL),SSAAL)","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(S1361-0.25,0)),MAX(S1361-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T1361-0.25,0)),MAX(T1361-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U1361-0.25,0)),MAX(U1361-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1361-0.25,0)),MAX(V1361-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1361-0.25,0)),MAX(W1361-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1361-0.25,0)),MAX(X1361-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1361-0.25,0)),MAX(Y1361-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1361-0.25,0)),MAX(Z1361-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1361-0.25,0)),MAX(AA1361-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1361-0.25,0)),MAX(AB1361-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1361-0.25,0)),MAX(AC1361-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1361-0.25,0)),MAX(AD1361-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1361-0.25,0)),MAX(AE1361-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1361-0.25,0)),MAX(AF1361-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1361-0.25,0)),MAX(AG1361-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1361-0.25,0)),MAX(AH1361-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1361-0.25,0)),MAX(AI1361-0.25,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1361-0.25,0)),MAX(AJ1361-0.25,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1361-0.25,0)),MAX(AK1361-0.25,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1361-0.25,0)),MAX(AL1361-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1361-0.25,0)),MAX(AM1361-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1361-0.25,0)),MAX(AN1361-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1361-0.25,0)),MAX(AO1361-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1361-0.25,0)),MAX(AP1361-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1361-0.25,0)),MAX(AQ1361-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1361-1,0)),MAX(AR1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1361-1,0)),MAX(AS1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1361-1,0)),MAX(AT1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1361-1,0)),MAX(AU1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1361-1,0)),MAX(AV1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1361-1,0)),MAX(AW1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1361-1,0)),MAX(AX1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1361-1,0)),MAX(AY1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1361-1,0)),MAX(AZ1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1361-1,0)),MAX(BA1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1361-1,0)),MAX(BB1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1361-1,0)),MAX(BC1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1361-1,0)),MAX(BD1361-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1361-1,0)),MAX(BE1361-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1361-1,0)),MAX(BF1361-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1361-1,0)),MAX(BG1361-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1361-1,0)),MAX(BH1361-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1361-1,0)),MAX(BI1361-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1361-1,0)),MAX(BJ1361-1,0))","v":0}]
[{"$f":"ROW()","v":1370},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7346817499999997E-2,1.7057703874999997E-2,1.6768590249999996E-2,1.6479476624999996E-2,1.6190362999999996E-2,1.5901249374999996E-2,1.5612135749999995E-2,1.5323022124999995E-2,1.5033908499999995E-2,1.4744794874999995E-2,1.4455681249999994E-2,1.4166567624999994E-2,1.3877453999999994E-2,1.3588340374999994E-2,1.3299226749999993E-2,1.3010113124999993E-2,1.2720999499999993E-2,1.2431885874999993E-2,1.2142772249999993E-2,1.1853658624999992E-2,1.1564544999999992E-2,1.1275431374999992E-2,1.0986317749999992E-2,1.0697204124999991E-2,1.0408090499999991E-2,1.0118976874999991E-2,7.4205830416666594E-3,4.7221892083333279E-3,2.0237953749999964E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1379},"Total",null,{"$f":"SUM(D1366:D1378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5346856175000001,2.5126241298749998,2.4905626422499996,2.4685011546249993,2.4464396669999995,2.4243781793749992,2.402316691749999,2.3802552041249982,2.3581937164999984,2.3361322288749982,2.3140707412499979,2.2920092536249972,2.2699477659999974,2.2478862783749971,2.2258247907499973,2.203763303124997,2.1817018154999968,2.1596403278749965,2.1375788402499962,2.1155173526249964,2.0934558649999961,2.0713943773749959,2.0493328897499956,2.0272714021249958,2.0052099144999955,1.9831484268749957,1.8933605370416622,1.8035726472083289,1.7137847573749956,1.6258139513749952,1.9741283364303703,1.8685722019832269,1.763016067536084,1.6574599330889406,1.5519879517160236,1.4467684295657846,1.3415489074155458,1.2363293852653068,1.131109863115068,1.025890340964829,0.92067081881459012,0.81545129666435123,0.71023177451411235,0.60501225236387346,{"$f":"SUM(BK1366:BK1378)","v":0.49979273021363463}]
[{"$f":"ROW()","v":1394},"Total",null,{"$f":"SUM(D1381:D1393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.4990651373518871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK1381:BK1393)","v":0}]
[{"$f":"ROW()","v":1398},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V358*S$12","v":2.0419289937499998E-2},{"$f":"Inputs!W358*T$12","v":2.0419289937499998E-2},{"$f":"Inputs!X358*U$12","v":2.0419289937499998E-2},{"$f":"Inputs!Y358*V$12","v":2.0419289937499998E-2},{"$f":"Inputs!Z358*W$12","v":2.0419289937499998E-2},{"$f":"Inputs!AA358*X$12","v":2.0419289937499998E-2},{"$f":"Inputs!AB358*Y$12","v":2.0419289937499998E-2},{"$f":"Inputs!AC358*Z$12","v":2.0419289937499998E-2},{"$f":"Inputs!AD358*AA$12","v":2.0419289937499998E-2},{"$f":"Inputs!AE358*AB$12","v":2.0419289937499998E-2},{"$f":"Inputs!AF358*AC$12","v":2.0419289937499998E-2},{"$f":"Inputs!AG358*AD$12","v":2.0419289937499998E-2},{"$f":"Inputs!AH358*AE$12","v":2.0419289937499998E-2},{"$f":"Inputs!AI358*AF$12","v":2.0419289937499998E-2},{"$f":"Inputs!AJ358*AG$12","v":2.0419289937499998E-2},{"$f":"Inputs!AK358*AH$12","v":2.0419289937499998E-2},{"$f":"Inputs!AL358*AI$12","v":2.0419289937499998E-2},{"$f":"Inputs!AM358*AJ$12","v":2.0419289937499998E-2},{"$f":"Inputs!AN358*AK$12","v":2.0419289937499998E-2},{"$f":"Inputs!AO358*AL$12","v":2.0419289937499998E-2},{"$f":"Inputs!AP358*AM$12","v":2.0419289937499998E-2},{"$f":"Inputs!AQ358*AN$12","v":2.0419289937499998E-2},{"$f":"Inputs!AR358*AO$12","v":2.0419289937499998E-2},{"$f":"Inputs!AS358*AP$12","v":2.0419289937499998E-2},{"$f":"Inputs!AT358*AQ$12","v":2.0419289937499998E-2},{"$f":"Inputs!AU358*AR$12","v":8.167715975000002E-2},{"$f":"Inputs!AV358*AS$12","v":8.167715975000002E-2},{"$f":"Inputs!AW358*AT$12","v":8.167715975000002E-2},{"$f":"Inputs!AX358*AU$12","v":8.167715975000002E-2},{"$f":"Inputs!AY358*AV$12","v":8.167715975000002E-2},{"$f":"Inputs!AZ1185*AW$12","v":0.10447857247983316},{"$f":"Inputs!BA1185*AX$12","v":0.10447857247983316},{"$f":"Inputs!BB1185*AY$12","v":0.10447857247983316},{"$f":"Inputs!BC1185*AZ$12","v":0.10447857247983318},{"$f":"Inputs!BD1185*BA$12","v":0.10447857247983318},{"$f":"Inputs!BE1185*BB$12","v":0.10447857247983316},{"$f":"Inputs!BF1185*BC$12","v":0.10447857247983316},{"$f":"Inputs!BG1185*BD$12","v":0.10447857247983315},{"$f":"Inputs!BH1185*BE$12","v":0.10447857247983316},{"$f":"Inputs!BI1185*BF$12","v":0.10447857247983316},{"$f":"IF(BG1353>1,BG1368/BG1353,BG1368)*BG$12","v":0.10447857247983315},0.10447857247983315,0.10447857247983315,0.10447857247983315,0.10447857247983314]
[{"$f":"ROW()","v":1408},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V368*S$12","v":0},{"$f":"Inputs!W368*T$12","v":0},{"$f":"Inputs!X368*U$12","v":0},{"$f":"Inputs!Y368*V$12","v":0},{"$f":"Inputs!Z368*W$12","v":0},{"$f":"Inputs!AA368*X$12","v":0},{"$f":"Inputs!AB368*Y$12","v":0},{"$f":"Inputs!AC368*Z$12","v":0},{"$f":"Inputs!AD368*AA$12","v":0},{"$f":"Inputs!AE368*AB$12","v":0},{"$f":"Inputs!AF368*AC$12","v":0},{"$f":"Inputs!AG368*AD$12","v":0},{"$f":"Inputs!AH368*AE$12","v":0},{"$f":"Inputs!AI368*AF$12","v":0},{"$f":"Inputs!AJ368*AG$12","v":0},{"$f":"Inputs!AK368*AH$12","v":0},{"$f":"Inputs!AL368*AI$12","v":0},{"$f":"Inputs!AM368*AJ$12","v":0},{"$f":"Inputs!AN368*AK$12","v":0},{"$f":"Inputs!AO368*AL$12","v":0},{"$f":"Inputs!AP368*AM$12","v":0},{"$f":"Inputs!AQ368*AN$12","v":0},{"$f":"Inputs!AR368*AO$12","v":0},{"$f":"Inputs!AS368*AP$12","v":0},{"$f":"Inputs!AT368*AQ$12","v":0},{"$f":"Inputs!AU368*AR$12","v":0},{"$f":"Inputs!AV368*AS$12","v":0},{"$f":"Inputs!AW368*AT$12","v":0},{"$f":"Inputs!AX368*AU$12","v":0},{"$f":"Inputs!AY368*AV$12","v":0},{"$f":"Inputs!AZ1195*AW$12","v":0},{"$f":"Inputs!BA1195*AX$12","v":0},{"$f":"Inputs!BB1195*AY$12","v":0},{"$f":"Inputs!BC1195*AZ$12","v":0},{"$f":"Inputs!BD1195*BA$12","v":0},{"$f":"Inputs!BE1195*BB$12","v":0},{"$f":"Inputs!BF1195*BC$12","v":0},{"$f":"Inputs!BG1195*BD$12","v":0},{"$f":"Inputs!BH1195*BE$12","v":0},{"$f":"Inputs!BI1195*BF$12","v":0},{"$f":"IF(BG1363>1,BG1378/BG1363,BG1378)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1417},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(R1372+R1387-R1402,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD1372+BD1387-BD1402,0)","v":0},0,{"$f":"MAX(BF1372+BF1387-BF1402,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1426},"Life (years)"]
[{"$f":"ROW()","v":1436},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(T$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$42),Inputs!$D$42)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(T1436-0.25,0)),MAX(T1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U1436-0.25,0)),MAX(U1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1436-0.25,0)),MAX(V1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1436-0.25,0)),MAX(W1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1436-0.25,0)),MAX(X1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1436-0.25,0)),MAX(Y1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1436-0.25,0)),MAX(Z1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1436-0.25,0)),MAX(AA1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1436-0.25,0)),MAX(AB1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1436-0.25,0)),MAX(AC1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1436-0.25,0)),MAX(AD1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1436-0.25,0)),MAX(AE1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1436-0.25,0)),MAX(AF1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1436-0.25,0)),MAX(AG1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1436-0.25,0)),MAX(AH1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1436-0.25,0)),MAX(AI1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1436-0.25,0)),MAX(AJ1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1436-0.25,0)),MAX(AK1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1436-0.25,0)),MAX(AL1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1436-0.25,0)),MAX(AM1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1436-0.25,0)),MAX(AN1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1436-0.25,0)),MAX(AO1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1436-0.25,0)),MAX(AP1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1436-0.25,0)),MAX(AQ1436-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1436-1,0)),MAX(AR1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1436-1,0)),MAX(AS1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1436-1,0)),MAX(AT1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1436-1,0)),MAX(AU1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1436-1,0)),MAX(AV1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1436-1,0)),MAX(AW1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1436-1,0)),MAX(AX1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1436-1,0)),MAX(AY1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1436-1,0)),MAX(AZ1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1436-1,0)),MAX(BA1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1436-1,0)),MAX(BB1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1436-1,0)),MAX(BC1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1436-1,0)),MAX(BD1436-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1436-1,0)),MAX(BE1436-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1436-1,0)),MAX(BF1436-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1436-1,0)),MAX(BG1436-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1436-1,0)),MAX(BH1436-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1436-1,0)),MAX(BI1436-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1436-1,0)),MAX(BJ1436-1,0))","v":0}]
[{"$f":"ROW()","v":1444},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4503147924999999,2.4298955025624998,2.4094762126249996,2.3890569226874994,2.3686376327499992,2.348218342812499,2.3277990528749988,2.3073797629374986,2.2869604729999984,2.2665411830624982,2.246121893124998,2.2257026031874978,2.2052833132499976,2.1848640233124974,2.1644447333749972,2.144025443437497,2.1236061534999968,2.1031868635624966,2.0827675736249964,2.0623482836874962,2.041928993749996,2.0215097038124958,2.0010904138749956,1.9806711239374957,1.9602518339999957,1.8785746742499958,1.7968975144999957,1.7152203547499956,1.6335431949999957,1.985092877116831,1.8806143046369979,1.7761357321571647,1.6716571596773315,1.5671785871974984,1.4627000147176652,1.358221442237832,1.2537428697579989,1.1492642972781657,1.0447857247983325,0.94030715231849937,0.8358285798386661,0.73135000735883282,0.62687143487899954,0.52239286239916627]
[{"$f":"ROW()","v":1447},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9472500000000002E-3,3.8814625000000002E-3,3.8156750000000001E-3,3.7498875000000001E-3,3.6841E-3,3.6183125E-3,3.552525E-3,3.4867374999999999E-3,3.4209499999999999E-3,3.3551624999999998E-3,3.2893749999999998E-3,3.2235874999999997E-3,3.1577999999999997E-3,3.0920124999999996E-3,3.0262249999999996E-3,2.9604374999999995E-3,2.8946499999999995E-3,2.8288624999999994E-3,2.7630749999999994E-3,2.6972874999999993E-3,2.6314999999999993E-3,2.5657124999999992E-3,2.4999249999999992E-3,2.4341374999999991E-3,2.3683499999999991E-3,2.1051999999999989E-3,1.8420499999999989E-3,1.578899999999999E-3,1.315749999999999E-3,1.3464491876172596E-3,1.0098368907129447E-3,6.732245938086297E-4,3.366122969043148E-4,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1456},"Capex"]
[{"$f":"ROW()","v":1464},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5699414999999979E-2]
[{"$f":"ROW()","v":1475},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W374*T$12","v":1.4481118749999999E-4},{"$f":"Inputs!X374*U$12","v":1.4481118749999999E-4},{"$f":"Inputs!Y374*V$12","v":1.4481118749999999E-4},{"$f":"Inputs!Z374*W$12","v":1.4481118749999999E-4},{"$f":"Inputs!AA374*X$12","v":1.4481118749999999E-4},{"$f":"Inputs!AB374*Y$12","v":1.4481118749999999E-4},{"$f":"Inputs!AC374*Z$12","v":1.4481118749999999E-4},{"$f":"Inputs!AD374*AA$12","v":1.4481118749999999E-4},{"$f":"Inputs!AE374*AB$12","v":1.4481118749999999E-4},{"$f":"Inputs!AF374*AC$12","v":1.4481118749999999E-4},{"$f":"Inputs!AG374*AD$12","v":1.4481118749999999E-4},{"$f":"Inputs!AH374*AE$12","v":1.4481118749999999E-4},{"$f":"Inputs!AI374*AF$12","v":1.4481118749999999E-4},{"$f":"Inputs!AJ374*AG$12","v":1.4481118749999999E-4},{"$f":"Inputs!AK374*AH$12","v":1.4481118749999999E-4},{"$f":"Inputs!AL374*AI$12","v":1.4481118749999999E-4},{"$f":"Inputs!AM374*AJ$12","v":1.4481118749999999E-4},{"$f":"Inputs!AN374*AK$12","v":1.4481118749999999E-4},{"$f":"Inputs!AO374*AL$12","v":1.4481118749999999E-4},{"$f":"Inputs!AP374*AM$12","v":1.4481118749999999E-4},{"$f":"Inputs!AQ374*AN$12","v":1.4481118749999999E-4},{"$f":"Inputs!AR374*AO$12","v":1.4481118749999999E-4},{"$f":"Inputs!AS374*AP$12","v":1.4481118749999999E-4},{"$f":"Inputs!AT374*AQ$12","v":1.4481118749999999E-4},{"$f":"Inputs!AU374*AR$12","v":5.7924475000000007E-4},{"$f":"Inputs!AV374*AS$12","v":5.7924475000000007E-4},{"$f":"Inputs!AW374*AT$12","v":5.7924475000000007E-4},{"$f":"Inputs!AX374*AU$12","v":5.7924475000000007E-4},{"$f":"Inputs!AY374*AV$12","v":5.7924475000000007E-4},{"$f":"Inputs!AZ1201*AW$12","v":7.4094967040572298E-4},{"$f":"Inputs!BA1201*AX$12","v":7.4094967040572298E-4},{"$f":"Inputs!BB1201*AY$12","v":7.4094967040572288E-4},{"$f":"Inputs!BC1201*AZ$12","v":7.4094967040572288E-4},{"$f":"Inputs!BD1201*BA$12","v":7.4094967040572288E-4},{"$f":"Inputs!BE1201*BB$12","v":7.4094967040572298E-4},{"$f":"Inputs!BF1201*BC$12","v":7.4094967040572298E-4},{"$f":"Inputs!BG1201*BD$12","v":7.4094967040572288E-4},{"$f":"Inputs!BH1201*BE$12","v":7.4094967040572288E-4},{"$f":"Inputs!BI1201*BF$12","v":7.4094967040572288E-4},{"$f":"IF(BG1430>1,BG1445/BG1430,BG1445)*BG$12","v":7.4094967040572266E-4},7.4094967040572266E-4,7.4094967040572266E-4,7.4094967040572266E-4,7.4094967040572277E-4]
[{"$f":"ROW()","v":1482},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W381*T$12","v":0},{"$f":"Inputs!X381*U$12","v":0},{"$f":"Inputs!Y381*V$12","v":0},{"$f":"Inputs!Z381*W$12","v":0},{"$f":"Inputs!AA381*X$12","v":0},{"$f":"Inputs!AB381*Y$12","v":0},{"$f":"Inputs!AC381*Z$12","v":0},{"$f":"Inputs!AD381*AA$12","v":0},{"$f":"Inputs!AE381*AB$12","v":0},{"$f":"Inputs!AF381*AC$12","v":0},{"$f":"Inputs!AG381*AD$12","v":0},{"$f":"Inputs!AH381*AE$12","v":0},{"$f":"Inputs!AI381*AF$12","v":0},{"$f":"Inputs!AJ381*AG$12","v":0},{"$f":"Inputs!AK381*AH$12","v":0},{"$f":"Inputs!AL381*AI$12","v":0},{"$f":"Inputs!AM381*AJ$12","v":0},{"$f":"Inputs!AN381*AK$12","v":0},{"$f":"Inputs!AO381*AL$12","v":0},{"$f":"Inputs!AP381*AM$12","v":0},{"$f":"Inputs!AQ381*AN$12","v":0},{"$f":"Inputs!AR381*AO$12","v":0},{"$f":"Inputs!AS381*AP$12","v":0},{"$f":"Inputs!AT381*AQ$12","v":0},{"$f":"Inputs!AU381*AR$12","v":0},{"$f":"Inputs!AV381*AS$12","v":0},{"$f":"Inputs!AW381*AT$12","v":0},{"$f":"Inputs!AX381*AU$12","v":0},{"$f":"Inputs!AY381*AV$12","v":0},{"$f":"Inputs!AZ1208*AW$12","v":0},{"$f":"Inputs!BA1208*AX$12","v":0},{"$f":"Inputs!BB1208*AY$12","v":0},{"$f":"Inputs!BC1208*AZ$12","v":0},{"$f":"Inputs!BD1208*BA$12","v":0},{"$f":"Inputs!BE1208*BB$12","v":0},{"$f":"Inputs!BF1208*BC$12","v":0},{"$f":"Inputs!BG1208*BD$12","v":0},{"$f":"Inputs!BH1208*BE$12","v":0},{"$f":"Inputs!BI1208*BF$12","v":0},{"$f":"IF(BG1437>1,BG1452/BG1437,BG1452)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1494},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S1449+S1464-S1479,0)","v":4.5699414999999979E-2},4.4556929624999977E-2,4.3414444249999976E-2,4.2271958874999974E-2,4.1129473499999972E-2,3.998698812499997E-2,3.8844502749999968E-2,3.7702017374999966E-2,3.6559531999999964E-2,3.5417046624999962E-2,3.427456124999996E-2,3.3132075874999958E-2,3.1989590499999956E-2,3.0847105124999954E-2,2.9704619749999953E-2,2.8562134374999951E-2,2.7419648999999949E-2,2.6277163624999947E-2,2.5134678249999945E-2,2.3992192874999943E-2,2.2849707499999941E-2,2.1707222124999939E-2,2.0564736749999937E-2,1.9422251374999935E-2,1.8279765999999933E-2,1.3709824499999948E-2,9.1398829999999633E-3,4.5699414999999782E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG1449+BG1464-BG1479,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1500},"Total",null,{"$f":"SUM(D1487:D1499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5346856175000001,2.5126241298749998,2.4905626422499996,2.4685011546249993,2.4464396669999995,2.4243781793749992,2.402316691749999,2.3802552041249982,2.3581937164999984,2.3361322288749982,2.3140707412499979,2.2920092536249972,2.2699477659999974,2.2478862783749971,2.2258247907499973,2.203763303124997,2.1817018154999968,2.1596403278749965,2.1375788402499962,2.1155173526249964,2.0934558649999961,2.0713943773749959,2.0493328897499956,2.0272714021249958,2.0052099144999955,1.9155183958749957,1.8258268772499957,1.7361353586249957,1.6464438399999957,1.5639242854999957,1.8949612355950138,1.7894051011478707,1.6838489667007275,1.5782928322535843,1.4730733101033453,1.3678537879531065,1.2626342658028675,1.1574147436526288,1.0521952215023898,0.94697569935215087,0.84175617720191187,0.73653665505167287,0.63131713290143388,0.52609761075119488,{"$f":"SUM(BK1487:BK1499)","v":0.42087808860095588}]
[{"$f":"ROW()","v":1505},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CompAL),CompAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U1505-0.25,0)),MAX(U1505-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1505-0.25,0)),MAX(V1505-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1505-0.25,0)),MAX(W1505-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1505-0.25,0)),MAX(X1505-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1505-0.25,0)),MAX(Y1505-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1505-0.25,0)),MAX(Z1505-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1505-0.25,0)),MAX(AA1505-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1505-0.25,0)),MAX(AB1505-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1505-0.25,0)),MAX(AC1505-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1505-0.25,0)),MAX(AD1505-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1505-0.25,0)),MAX(AE1505-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1505-0.25,0)),MAX(AF1505-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1505-0.25,0)),MAX(AG1505-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1505-0.25,0)),MAX(AH1505-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1505-0.25,0)),MAX(AI1505-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1505-0.25,0)),MAX(AJ1505-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1505-0.25,0)),MAX(AK1505-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1505-0.25,0)),MAX(AL1505-0.25,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1505-0.25,0)),MAX(AM1505-0.25,0))","v":25.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1505-0.25,0)),MAX(AN1505-0.25,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1505-0.25,0)),MAX(AO1505-0.25,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1505-0.25,0)),MAX(AP1505-0.25,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1505-0.25,0)),MAX(AQ1505-0.25,0))","v":24.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1505-1,0)),MAX(AR1505-1,0))","v":23.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1505-1,0)),MAX(AS1505-1,0))","v":22.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1505-1,0)),MAX(AT1505-1,0))","v":21.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1505-1,0)),MAX(AU1505-1,0))","v":20.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1505-1,0)),MAX(AV1505-1,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1505-1,0)),MAX(AW1505-1,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1505-1,0)),MAX(AX1505-1,0))","v":17.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1505-1,0)),MAX(AY1505-1,0))","v":16.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1505-1,0)),MAX(AZ1505-1,0))","v":15.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1505-1,0)),MAX(BA1505-1,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1505-1,0)),MAX(BB1505-1,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1505-1,0)),MAX(BC1505-1,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1505-1,0)),MAX(BD1505-1,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1505-1,0)),MAX(BE1505-1,0))","v":10.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1505-1,0)),MAX(BF1505-1,0))","v":9.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1505-1,0)),MAX(BG1505-1,0))","v":8.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1505-1,0)),MAX(BH1505-1,0))","v":7.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1505-1,0)),MAX(BI1505-1,0))","v":6.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1505-1,0)),MAX(BJ1505-1,0))","v":5.25}]
[{"$f":"ROW()","v":1514},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(U$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),NetSSAAL),NetSSAAL)","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(U1514-0.25,0)),MAX(U1514-0.25,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1514-0.25,0)),MAX(V1514-0.25,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1514-0.25,0)),MAX(W1514-0.25,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1514-0.25,0)),MAX(X1514-0.25,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1514-0.25,0)),MAX(Y1514-0.25,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1514-0.25,0)),MAX(Z1514-0.25,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1514-0.25,0)),MAX(AA1514-0.25,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1514-0.25,0)),MAX(AB1514-0.25,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1514-0.25,0)),MAX(AC1514-0.25,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1514-0.25,0)),MAX(AD1514-0.25,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1514-0.25,0)),MAX(AE1514-0.25,0))","v":17.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1514-0.25,0)),MAX(AF1514-0.25,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1514-0.25,0)),MAX(AG1514-0.25,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1514-0.25,0)),MAX(AH1514-0.25,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1514-0.25,0)),MAX(AI1514-0.25,0))","v":16.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1514-0.25,0)),MAX(AJ1514-0.25,0))","v":16},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1514-0.25,0)),MAX(AK1514-0.25,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1514-0.25,0)),MAX(AL1514-0.25,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1514-0.25,0)),MAX(AM1514-0.25,0))","v":15.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1514-0.25,0)),MAX(AN1514-0.25,0))","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1514-0.25,0)),MAX(AO1514-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1514-0.25,0)),MAX(AP1514-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1514-0.25,0)),MAX(AQ1514-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1514-1,0)),MAX(AR1514-1,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1514-1,0)),MAX(AS1514-1,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1514-1,0)),MAX(AT1514-1,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1514-1,0)),MAX(AU1514-1,0))","v":10.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1514-1,0)),MAX(AV1514-1,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1514-1,0)),MAX(AW1514-1,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1514-1,0)),MAX(AX1514-1,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1514-1,0)),MAX(AY1514-1,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1514-1,0)),MAX(AZ1514-1,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1514-1,0)),MAX(BA1514-1,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1514-1,0)),MAX(BB1514-1,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1514-1,0)),MAX(BC1514-1,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1514-1,0)),MAX(BD1514-1,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1514-1,0)),MAX(BE1514-1,0))","v":0.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1514-1,0)),MAX(BF1514-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1514-1,0)),MAX(BG1514-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1514-1,0)),MAX(BH1514-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1514-1,0)),MAX(BI1514-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1514-1,0)),MAX(BJ1514-1,0))","v":0}]
[{"$f":"ROW()","v":1529},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1533},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T209","v":0}]
[{"$f":"ROW()","v":1543},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1552},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X390*U$12","v":1.8315742499999997E-3},{"$f":"Inputs!Y390*V$12","v":1.8315742500000002E-3},{"$f":"Inputs!Z390*W$12","v":1.83157425E-3},{"$f":"Inputs!AA390*X$12","v":1.83157425E-3},{"$f":"Inputs!AB390*Y$12","v":1.83157425E-3},{"$f":"Inputs!AC390*Z$12","v":1.8315742499999997E-3},{"$f":"Inputs!AD390*AA$12","v":1.8315742499999997E-3},{"$f":"Inputs!AE390*AB$12","v":1.8315742499999997E-3},{"$f":"Inputs!AF390*AC$12","v":1.8315742499999997E-3},{"$f":"Inputs!AG390*AD$12","v":1.83157425E-3},{"$f":"Inputs!AH390*AE$12","v":1.8315742499999997E-3},{"$f":"Inputs!AI390*AF$12","v":1.8315742499999997E-3},{"$f":"Inputs!AJ390*AG$12","v":1.83157425E-3},{"$f":"Inputs!AK390*AH$12","v":1.8315742500000002E-3},{"$f":"Inputs!AL390*AI$12","v":1.83157425E-3},{"$f":"Inputs!AM390*AJ$12","v":1.83157425E-3},{"$f":"Inputs!AN390*AK$12","v":1.83157425E-3},{"$f":"Inputs!AO390*AL$12","v":1.83157425E-3},{"$f":"Inputs!AP390*AM$12","v":1.83157425E-3},{"$f":"Inputs!AQ390*AN$12","v":1.83157425E-3},{"$f":"Inputs!AR390*AO$12","v":1.8315742500000002E-3},{"$f":"Inputs!AS390*AP$12","v":1.83157425E-3},{"$f":"Inputs!AT390*AQ$12","v":1.8315742500000002E-3},{"$f":"Inputs!AU390*AR$12","v":1.594546994117647E-2},{"$f":"Inputs!AV390*AS$12","v":1.594546994117647E-2},{"$f":"Inputs!AW390*AT$12","v":1.594546994117647E-2},{"$f":"Inputs!AX390*AU$12","v":1.594546994117647E-2},{"$f":"Inputs!AY390*AV$12","v":3.9863674852941011E-3},{"$f":"Inputs!AZ1217*AW$12","v":1.5089184592241144E-16},{"$f":"Inputs!BA1217*AX$12","v":0},{"$f":"Inputs!BB1217*AY$12","v":0},{"$f":"Inputs!BC1217*AZ$12","v":0},{"$f":"Inputs!BD1217*BA$12","v":0},{"$f":"Inputs!BE1217*BB$12","v":0},{"$f":"Inputs!BF1217*BC$12","v":0},{"$f":"Inputs!BG1217*BD$12","v":0},{"$f":"Inputs!BH1217*BE$12","v":0},{"$f":"Inputs!BI1217*BF$12","v":0},{"$f":"IF(BG1507>1,BG1522/BG1507,BG1522)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1561},"Total",null,{"$f":"SUM(D1548:D1560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,2.0344566208333331E-2,8.9997437774509831E-2,8.9997437774509831E-2,8.9997437774509831E-2,8.9997437774509831E-2,4.8165951568627408E-2,4.3775745285464469E-2,4.377574528546431E-2,4.377574528546431E-2,4.3775745285464303E-2,4.377574528546431E-2,4.3775745285464317E-2,4.3775745285464317E-2,4.3775745285464303E-2,4.3775745285464303E-2,4.3775745285464303E-2,4.3775745285464331E-2,4.3775745285464331E-2,4.3775745285464331E-2,4.3775745285464331E-2,{"$f":"SUM(BK1548:BK1560)","v":4.3775745285464324E-2}]
[{"$f":"ROW()","v":1571},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(T1526+T1541-T1556,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1579},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),PipeAL),PipeAL)","v":70},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1579-0.25,0)),MAX(V1579-0.25,0))","v":69.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1579-0.25,0)),MAX(W1579-0.25,0))","v":69.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1579-0.25,0)),MAX(X1579-0.25,0))","v":69.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1579-0.25,0)),MAX(Y1579-0.25,0))","v":69},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1579-0.25,0)),MAX(Z1579-0.25,0))","v":68.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1579-0.25,0)),MAX(AA1579-0.25,0))","v":68.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1579-0.25,0)),MAX(AB1579-0.25,0))","v":68.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1579-0.25,0)),MAX(AC1579-0.25,0))","v":68},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1579-0.25,0)),MAX(AD1579-0.25,0))","v":67.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1579-0.25,0)),MAX(AE1579-0.25,0))","v":67.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1579-0.25,0)),MAX(AF1579-0.25,0))","v":67.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1579-0.25,0)),MAX(AG1579-0.25,0))","v":67},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1579-0.25,0)),MAX(AH1579-0.25,0))","v":66.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1579-0.25,0)),MAX(AI1579-0.25,0))","v":66.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1579-0.25,0)),MAX(AJ1579-0.25,0))","v":66.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1579-0.25,0)),MAX(AK1579-0.25,0))","v":66},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1579-0.25,0)),MAX(AL1579-0.25,0))","v":65.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1579-0.25,0)),MAX(AM1579-0.25,0))","v":65.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1579-0.25,0)),MAX(AN1579-0.25,0))","v":65.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1579-0.25,0)),MAX(AO1579-0.25,0))","v":65},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1579-0.25,0)),MAX(AP1579-0.25,0))","v":64.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1579-0.25,0)),MAX(AQ1579-0.25,0))","v":64.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1579-1,0)),MAX(AR1579-1,0))","v":63.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1579-1,0)),MAX(AS1579-1,0))","v":62.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1579-1,0)),MAX(AT1579-1,0))","v":61.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1579-1,0)),MAX(AU1579-1,0))","v":60.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1579-1,0)),MAX(AV1579-1,0))","v":59.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1579-1,0)),MAX(AW1579-1,0))","v":58.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1579-1,0)),MAX(AX1579-1,0))","v":57.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1579-1,0)),MAX(AY1579-1,0))","v":56.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1579-1,0)),MAX(AZ1579-1,0))","v":55.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1579-1,0)),MAX(BA1579-1,0))","v":54.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1579-1,0)),MAX(BB1579-1,0))","v":53.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1579-1,0)),MAX(BC1579-1,0))","v":52.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1579-1,0)),MAX(BD1579-1,0))","v":51.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1579-1,0)),MAX(BE1579-1,0))","v":50.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1579-1,0)),MAX(BF1579-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1579-1,0)),MAX(BG1579-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1579-1,0)),MAX(BH1579-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1579-1,0)),MAX(BI1579-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1579-1,0)),MAX(BJ1579-1,0))","v":37}]
[{"$f":"ROW()","v":1582},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1582-0.25,0)),MAX(V1582-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1582-0.25,0)),MAX(W1582-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1582-0.25,0)),MAX(X1582-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1582-0.25,0)),MAX(Y1582-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1582-0.25,0)),MAX(Z1582-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1582-0.25,0)),MAX(AA1582-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1582-0.25,0)),MAX(AB1582-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1582-0.25,0)),MAX(AC1582-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1582-0.25,0)),MAX(AD1582-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1582-0.25,0)),MAX(AE1582-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1582-0.25,0)),MAX(AF1582-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1582-0.25,0)),MAX(AG1582-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1582-0.25,0)),MAX(AH1582-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1582-0.25,0)),MAX(AI1582-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1582-0.25,0)),MAX(AJ1582-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1582-0.25,0)),MAX(AK1582-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1582-0.25,0)),MAX(AL1582-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1582-0.25,0)),MAX(AM1582-0.25,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1582-0.25,0)),MAX(AN1582-0.25,0))","v":25.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1582-0.25,0)),MAX(AO1582-0.25,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1582-0.25,0)),MAX(AP1582-0.25,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1582-0.25,0)),MAX(AQ1582-0.25,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1582-1,0)),MAX(AR1582-1,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1582-1,0)),MAX(AS1582-1,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1582-1,0)),MAX(AT1582-1,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1582-1,0)),MAX(AU1582-1,0))","v":20.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1582-1,0)),MAX(AV1582-1,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1582-1,0)),MAX(AW1582-1,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1582-1,0)),MAX(AX1582-1,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1582-1,0)),MAX(AY1582-1,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1582-1,0)),MAX(AZ1582-1,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1582-1,0)),MAX(BA1582-1,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1582-1,0)),MAX(BB1582-1,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1582-1,0)),MAX(BC1582-1,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1582-1,0)),MAX(BD1582-1,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1582-1,0)),MAX(BE1582-1,0))","v":10.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1582-1,0)),MAX(BF1582-1,0))","v":9.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1582-1,0)),MAX(BG1582-1,0))","v":8.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1582-1,0)),MAX(BH1582-1,0))","v":7.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1582-1,0)),MAX(BI1582-1,0))","v":6.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1582-1,0)),MAX(BJ1582-1,0))","v":5.5}]
[{"$f":"ROW()","v":1591},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(V$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(V1591-0.25,0)),MAX(V1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1591-0.25,0)),MAX(W1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1591-0.25,0)),MAX(X1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1591-0.25,0)),MAX(Y1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1591-0.25,0)),MAX(Z1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1591-0.25,0)),MAX(AA1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1591-0.25,0)),MAX(AB1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1591-0.25,0)),MAX(AC1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1591-0.25,0)),MAX(AD1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1591-0.25,0)),MAX(AE1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1591-0.25,0)),MAX(AF1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1591-0.25,0)),MAX(AG1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1591-0.25,0)),MAX(AH1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1591-0.25,0)),MAX(AI1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1591-0.25,0)),MAX(AJ1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1591-0.25,0)),MAX(AK1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1591-0.25,0)),MAX(AL1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1591-0.25,0)),MAX(AM1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1591-0.25,0)),MAX(AN1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1591-0.25,0)),MAX(AO1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1591-0.25,0)),MAX(AP1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1591-0.25,0)),MAX(AQ1591-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1591-1,0)),MAX(AR1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1591-1,0)),MAX(AS1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1591-1,0)),MAX(AT1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1591-1,0)),MAX(AU1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1591-1,0)),MAX(AV1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1591-1,0)),MAX(AW1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1591-1,0)),MAX(AX1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1591-1,0)),MAX(AY1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1591-1,0)),MAX(AZ1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1591-1,0)),MAX(BA1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1591-1,0)),MAX(BB1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1591-1,0)),MAX(BC1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1591-1,0)),MAX(BD1591-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1591-1,0)),MAX(BE1591-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1591-1,0)),MAX(BF1591-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1591-1,0)),MAX(BG1591-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1591-1,0)),MAX(BH1591-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1591-1,0)),MAX(BI1591-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1591-1,0)),MAX(BJ1591-1,0))","v":0}]
[{"$f":"ROW()","v":1599},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1610},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U210","v":0}]
[{"$f":"ROW()","v":1617},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1629},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y406*V$12","v":0},{"$f":"Inputs!Z406*W$12","v":0},{"$f":"Inputs!AA406*X$12","v":0},{"$f":"Inputs!AB406*Y$12","v":0},{"$f":"Inputs!AC406*Z$12","v":0},{"$f":"Inputs!AD406*AA$12","v":0},{"$f":"Inputs!AE406*AB$12","v":0},{"$f":"Inputs!AF406*AC$12","v":0},{"$f":"Inputs!AG406*AD$12","v":0},{"$f":"Inputs!AH406*AE$12","v":0},{"$f":"Inputs!AI406*AF$12","v":0},{"$f":"Inputs!AJ406*AG$12","v":0},{"$f":"Inputs!AK406*AH$12","v":0},{"$f":"Inputs!AL406*AI$12","v":0},{"$f":"Inputs!AM406*AJ$12","v":0},{"$f":"Inputs!AN406*AK$12","v":0},{"$f":"Inputs!AO406*AL$12","v":0},{"$f":"Inputs!AP406*AM$12","v":0},{"$f":"Inputs!AQ406*AN$12","v":0},{"$f":"Inputs!AR406*AO$12","v":0},{"$f":"Inputs!AS406*AP$12","v":0},{"$f":"Inputs!AT406*AQ$12","v":0},{"$f":"Inputs!AU406*AR$12","v":0},{"$f":"Inputs!AV406*AS$12","v":0},{"$f":"Inputs!AW406*AT$12","v":0},{"$f":"Inputs!AX406*AU$12","v":0},{"$f":"Inputs!AY406*AV$12","v":0},{"$f":"Inputs!AZ1233*AW$12","v":0},{"$f":"Inputs!BA1233*AX$12","v":0},{"$f":"Inputs!BB1233*AY$12","v":0},{"$f":"Inputs!BC1233*AZ$12","v":0},{"$f":"Inputs!BD1233*BA$12","v":0},{"$f":"Inputs!BE1233*BB$12","v":0},{"$f":"Inputs!BF1233*BC$12","v":0},{"$f":"Inputs!BG1233*BD$12","v":0},{"$f":"Inputs!BH1233*BE$12","v":0},{"$f":"Inputs!BI1233*BF$12","v":0},{"$f":"IF(BG1584>1,BG1599/BG1584,BG1599)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1635},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y412*V$12","v":0},{"$f":"Inputs!Z412*W$12","v":0},{"$f":"Inputs!AA412*X$12","v":0},{"$f":"Inputs!AB412*Y$12","v":0},{"$f":"Inputs!AC412*Z$12","v":0},{"$f":"Inputs!AD412*AA$12","v":0},{"$f":"Inputs!AE412*AB$12","v":0},{"$f":"Inputs!AF412*AC$12","v":0},{"$f":"Inputs!AG412*AD$12","v":0},{"$f":"Inputs!AH412*AE$12","v":0},{"$f":"Inputs!AI412*AF$12","v":0},{"$f":"Inputs!AJ412*AG$12","v":0},{"$f":"Inputs!AK412*AH$12","v":0},{"$f":"Inputs!AL412*AI$12","v":0},{"$f":"Inputs!AM412*AJ$12","v":0},{"$f":"Inputs!AN412*AK$12","v":0},{"$f":"Inputs!AO412*AL$12","v":0},{"$f":"Inputs!AP412*AM$12","v":0},{"$f":"Inputs!AQ412*AN$12","v":0},{"$f":"Inputs!AR412*AO$12","v":0},{"$f":"Inputs!AS412*AP$12","v":0},{"$f":"Inputs!AT412*AQ$12","v":0},{"$f":"Inputs!AU412*AR$12","v":0},{"$f":"Inputs!AV412*AS$12","v":0},{"$f":"Inputs!AW412*AT$12","v":0},{"$f":"Inputs!AX412*AU$12","v":0},{"$f":"Inputs!AY412*AV$12","v":0},{"$f":"Inputs!AZ1239*AW$12","v":0},{"$f":"Inputs!BA1239*AX$12","v":0},{"$f":"Inputs!BB1239*AY$12","v":0},{"$f":"Inputs!BC1239*AZ$12","v":0},{"$f":"Inputs!BD1239*BA$12","v":0},{"$f":"Inputs!BE1239*BB$12","v":0},{"$f":"Inputs!BF1239*BC$12","v":0},{"$f":"Inputs!BG1239*BD$12","v":0},{"$f":"Inputs!BH1239*BE$12","v":0},{"$f":"Inputs!BI1239*BF$12","v":0},{"$f":"IF(BG1590>1,BG1605/BG1590,BG1605)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1640},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U1595+U1610-U1625,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1595+BB1610-BB1625,0)","v":0},0,{"$f":"MAX(BD1595+BD1610-BD1625,0)","v":0},0,{"$f":"MAX(BF1595+BF1610-BF1625,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1649},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U1604+U1619-U1634,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1659},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(W$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SCADAAL),SCADAAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(W1659-0.25,0)),MAX(W1659-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1659-0.25,0)),MAX(X1659-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1659-0.25,0)),MAX(Y1659-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1659-0.25,0)),MAX(Z1659-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1659-0.25,0)),MAX(AA1659-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1659-0.25,0)),MAX(AB1659-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1659-0.25,0)),MAX(AC1659-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1659-0.25,0)),MAX(AD1659-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1659-0.25,0)),MAX(AE1659-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1659-0.25,0)),MAX(AF1659-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1659-0.25,0)),MAX(AG1659-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1659-0.25,0)),MAX(AH1659-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1659-0.25,0)),MAX(AI1659-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1659-0.25,0)),MAX(AJ1659-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1659-0.25,0)),MAX(AK1659-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1659-0.25,0)),MAX(AL1659-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1659-0.25,0)),MAX(AM1659-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1659-0.25,0)),MAX(AN1659-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1659-0.25,0)),MAX(AO1659-0.25,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1659-0.25,0)),MAX(AP1659-0.25,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1659-0.25,0)),MAX(AQ1659-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1659-1,0)),MAX(AR1659-1,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1659-1,0)),MAX(AS1659-1,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1659-1,0)),MAX(AT1659-1,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1659-1,0)),MAX(AU1659-1,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1659-1,0)),MAX(AV1659-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1659-1,0)),MAX(AW1659-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1659-1,0)),MAX(AX1659-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1659-1,0)),MAX(AY1659-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1659-1,0)),MAX(AZ1659-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1659-1,0)),MAX(BA1659-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1659-1,0)),MAX(BB1659-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1659-1,0)),MAX(BC1659-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1659-1,0)),MAX(BD1659-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1659-1,0)),MAX(BE1659-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1659-1,0)),MAX(BF1659-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1659-1,0)),MAX(BG1659-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1659-1,0)),MAX(BH1659-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1659-1,0)),MAX(BI1659-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1659-1,0)),MAX(BJ1659-1,0))","v":0}]
[{"$f":"ROW()","v":1668}]
[{"$f":"ROW()","v":1673},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4447500000000009E-3,8.3743770833333338E-3,8.3040041666666668E-3,8.2336312499999998E-3,8.1632583333333328E-3,8.0928854166666658E-3,8.0225124999999987E-3,7.9521395833333317E-3,7.8817666666666647E-3,7.8113937499999977E-3,7.7410208333333307E-3,7.6706479166666636E-3,7.6002749999999966E-3,7.5299020833333296E-3,7.4595291666666626E-3,7.3891562499999956E-3,7.3187833333333285E-3,7.2484104166666615E-3,7.1780374999999945E-3,7.1076645833333275E-3,7.0372916666666605E-3,6.9669187499999934E-3,6.6854270833333271E-3,6.4039354166666607E-3,6.1224437499999944E-3,5.840952083333328E-3,7.1114677575633148E-3,6.7513934407246656E-3,6.3913191238860164E-3,6.0312448070473671E-3,5.6711704902087179E-3,5.3110961733700687E-3,4.9510218565314195E-3,4.5909475396927702E-3,4.230873222854121E-3,3.8707989060154722E-3,3.5107245891768234E-3,3.1506502723381751E-3,2.7905759554995267E-3,2.4305016386608779E-3,2.0704273218222291E-3]
[{"$f":"ROW()","v":1687},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0182189350000002]
[{"$f":"ROW()","v":1696},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1706},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z422*W$12","v":0},{"$f":"Inputs!AA422*X$12","v":0},{"$f":"Inputs!AB422*Y$12","v":0},{"$f":"Inputs!AC422*Z$12","v":0},{"$f":"Inputs!AD422*AA$12","v":0},{"$f":"Inputs!AE422*AB$12","v":0},{"$f":"Inputs!AF422*AC$12","v":0},{"$f":"Inputs!AG422*AD$12","v":0},{"$f":"Inputs!AH422*AE$12","v":0},{"$f":"Inputs!AI422*AF$12","v":0},{"$f":"Inputs!AJ422*AG$12","v":0},{"$f":"Inputs!AK422*AH$12","v":0},{"$f":"Inputs!AL422*AI$12","v":0},{"$f":"Inputs!AM422*AJ$12","v":0},{"$f":"Inputs!AN422*AK$12","v":0},{"$f":"Inputs!AO422*AL$12","v":0},{"$f":"Inputs!AP422*AM$12","v":0},{"$f":"Inputs!AQ422*AN$12","v":0},{"$f":"Inputs!AR422*AO$12","v":0},{"$f":"Inputs!AS422*AP$12","v":0},{"$f":"Inputs!AT422*AQ$12","v":0},{"$f":"Inputs!AU422*AR$12","v":0},{"$f":"Inputs!AV422*AS$12","v":0},{"$f":"Inputs!AW422*AT$12","v":0},{"$f":"Inputs!AX422*AU$12","v":0},{"$f":"Inputs!AY422*AV$12","v":0},{"$f":"Inputs!AZ1249*AW$12","v":0},{"$f":"Inputs!BA1249*AX$12","v":0},{"$f":"Inputs!BB1249*AY$12","v":0},{"$f":"Inputs!BC1249*AZ$12","v":0},{"$f":"Inputs!BD1249*BA$12","v":0},{"$f":"Inputs!BE1249*BB$12","v":0},{"$f":"Inputs!BF1249*BC$12","v":0},{"$f":"Inputs!BG1249*BD$12","v":0},{"$f":"Inputs!BH1249*BE$12","v":0},{"$f":"Inputs!BI1249*BF$12","v":0},{"$f":"IF(BG1661>1,BG1676/BG1661,BG1676)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1714},"Closing Asset Values"]
[{"$f":"ROW()","v":1717},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(V1672+V1687-V1702,0)","v":1.0182189350000002},1.0097337772083335,1.0012486194166668,0.99276346162500007,0.98427830383333337,0.97579314604166667,0.96730798824999997,0.95882283045833328,0.95033767266666658,0.94185251487499988,0.93336735708333318,0.92488219929166648,0.91639704149999979,0.90791188370833309,0.89942672591666639,0.89094156812499969,0.882456410333333,0.8739712525416663,0.8654860947499996,0.8570009369583329,0.84851577916666621,0.84003062137499951,0.80608999020833283,0.77214935904166615,0.73820872787499947,0.70426809670833279,0.67032746554166611,0.81404383066173136,0.77062815969310572,0.72721248872448008,0.68379681775585444,0.64038114678722879,{"$f":"MAX(BB1672+BB1687-BB1702,0)","v":0.59696547581860315},0.55354980484997751,{"$f":"MAX(BD1672+BD1687-BD1702,0)","v":0.51013413388135187},0.46671846291272623,{"$f":"MAX(BF1672+BF1687-BF1702,0)","v":0.42330279194410059},0.37988712097547489,0.33647145000684919,0.2930557790382235,0.2496401080695978,0.2062244371009721]
[{"$f":"ROW()","v":1726},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(V1681+V1696-V1711,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1734},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(X$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(X1734-0.25,0)),MAX(X1734-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1734-0.25,0)),MAX(Y1734-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1734-0.25,0)),MAX(Z1734-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1734-0.25,0)),MAX(AA1734-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1734-0.25,0)),MAX(AB1734-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1734-0.25,0)),MAX(AC1734-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1734-0.25,0)),MAX(AD1734-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1734-0.25,0)),MAX(AE1734-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1734-0.25,0)),MAX(AF1734-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1734-0.25,0)),MAX(AG1734-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1734-0.25,0)),MAX(AH1734-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1734-0.25,0)),MAX(AI1734-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1734-0.25,0)),MAX(AJ1734-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1734-0.25,0)),MAX(AK1734-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1734-0.25,0)),MAX(AL1734-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1734-0.25,0)),MAX(AM1734-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1734-0.25,0)),MAX(AN1734-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1734-0.25,0)),MAX(AO1734-0.25,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1734-0.25,0)),MAX(AP1734-0.25,0))","v":25.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1734-0.25,0)),MAX(AQ1734-0.25,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1734-1,0)),MAX(AR1734-1,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1734-1,0)),MAX(AS1734-1,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1734-1,0)),MAX(AT1734-1,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1734-1,0)),MAX(AU1734-1,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1734-1,0)),MAX(AV1734-1,0))","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1734-1,0)),MAX(AW1734-1,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1734-1,0)),MAX(AX1734-1,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1734-1,0)),MAX(AY1734-1,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1734-1,0)),MAX(AZ1734-1,0))","v":16},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1734-1,0)),MAX(BA1734-1,0))","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1734-1,0)),MAX(BB1734-1,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1734-1,0)),MAX(BC1734-1,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1734-1,0)),MAX(BD1734-1,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1734-1,0)),MAX(BE1734-1,0))","v":11},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1734-1,0)),MAX(BF1734-1,0))","v":10},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1734-1,0)),MAX(BG1734-1,0))","v":9},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1734-1,0)),MAX(BH1734-1,0))","v":8},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1734-1,0)),MAX(BI1734-1,0))","v":7},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1734-1,0)),MAX(BJ1734-1,0))","v":6}]
[{"$f":"ROW()","v":1745},"Opening Asset Values"]
[{"$f":"ROW()","v":1752},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1764},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4447500000000009E-3]
[{"$f":"ROW()","v":1770},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1775},"Depreciation"]
[{"$f":"ROW()","v":1788},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AA443*X$12","v":0},{"$f":"Inputs!AB443*Y$12","v":0},{"$f":"Inputs!AC443*Z$12","v":0},{"$f":"Inputs!AD443*AA$12","v":0},{"$f":"Inputs!AE443*AB$12","v":0},{"$f":"Inputs!AF443*AC$12","v":0},{"$f":"Inputs!AG443*AD$12","v":0},{"$f":"Inputs!AH443*AE$12","v":0},{"$f":"Inputs!AI443*AF$12","v":0},{"$f":"Inputs!AJ443*AG$12","v":0},{"$f":"Inputs!AK443*AH$12","v":0},{"$f":"Inputs!AL443*AI$12","v":0},{"$f":"Inputs!AM443*AJ$12","v":0},{"$f":"Inputs!AN443*AK$12","v":0},{"$f":"Inputs!AO443*AL$12","v":0},{"$f":"Inputs!AP443*AM$12","v":0},{"$f":"Inputs!AQ443*AN$12","v":0},{"$f":"Inputs!AR443*AO$12","v":0},{"$f":"Inputs!AS443*AP$12","v":0},{"$f":"Inputs!AT443*AQ$12","v":0},{"$f":"Inputs!AU443*AR$12","v":0},{"$f":"Inputs!AV443*AS$12","v":0},{"$f":"Inputs!AW443*AT$12","v":0},{"$f":"Inputs!AX443*AU$12","v":0},{"$f":"Inputs!AY443*AV$12","v":0},{"$f":"Inputs!AZ1270*AW$12","v":0},{"$f":"Inputs!BA1270*AX$12","v":0},{"$f":"Inputs!BB1270*AY$12","v":0},{"$f":"Inputs!BC1270*AZ$12","v":0},{"$f":"Inputs!BD1270*BA$12","v":0},{"$f":"Inputs!BE1270*BB$12","v":0},{"$f":"Inputs!BF1270*BC$12","v":0},{"$f":"Inputs!BG1270*BD$12","v":0},{"$f":"Inputs!BH1270*BE$12","v":0},{"$f":"Inputs!BI1270*BF$12","v":0},{"$f":"IF(BG1743>1,BG1758/BG1743,BG1758)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1794},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(W1749+W1764-W1779,0)","v":8.4447500000000009E-3},8.3743770833333338E-3,8.3040041666666668E-3,8.2336312499999998E-3,8.1632583333333328E-3,8.0928854166666658E-3,8.0225124999999987E-3,7.9521395833333317E-3,7.8817666666666647E-3,7.8113937499999977E-3,7.7410208333333307E-3,7.6706479166666636E-3,7.6002749999999966E-3,7.5299020833333296E-3,7.4595291666666626E-3,7.3891562499999956E-3,7.3187833333333285E-3,7.2484104166666615E-3,7.1780374999999945E-3,7.1076645833333275E-3,7.0372916666666605E-3,6.7557999999999941E-3,6.4743083333333278E-3,6.1928166666666614E-3,5.9113249999999951E-3,5.6298333333333287E-3,6.8414120199343283E-3,6.4813377030956791E-3,6.1212633862570299E-3,5.7611890694183807E-3,5.4011147525797314E-3,{"$f":"MAX(BB1749+BB1764-BB1779,0)","v":5.0410404357410822E-3},4.680966118902433E-3,{"$f":"MAX(BD1749+BD1764-BD1779,0)","v":4.3208918020637838E-3},3.9608174852251345E-3,{"$f":"MAX(BF1749+BF1764-BF1779,0)","v":3.6007431683864853E-3},3.240668851547837E-3,2.8805945347091886E-3,2.5205202178705402E-3,2.1604459010318914E-3,1.8003715841932429E-3]
[{"$f":"ROW()","v":1803},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(W1758+W1773-W1788,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1808},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Y$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MainAL),MainAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Y1808-0.25,0)),MAX(Y1808-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1808-0.25,0)),MAX(Z1808-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1808-0.25,0)),MAX(AA1808-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1808-0.25,0)),MAX(AB1808-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1808-0.25,0)),MAX(AC1808-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1808-0.25,0)),MAX(AD1808-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1808-0.25,0)),MAX(AE1808-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1808-0.25,0)),MAX(AF1808-0.25,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1808-0.25,0)),MAX(AG1808-0.25,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1808-0.25,0)),MAX(AH1808-0.25,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1808-0.25,0)),MAX(AI1808-0.25,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1808-0.25,0)),MAX(AJ1808-0.25,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1808-0.25,0)),MAX(AK1808-0.25,0))","v":46.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1808-0.25,0)),MAX(AL1808-0.25,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1808-0.25,0)),MAX(AM1808-0.25,0))","v":46.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1808-0.25,0)),MAX(AN1808-0.25,0))","v":46},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1808-0.25,0)),MAX(AO1808-0.25,0))","v":45.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1808-0.25,0)),MAX(AP1808-0.25,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1808-0.25,0)),MAX(AQ1808-0.25,0))","v":45.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1808-1,0)),MAX(AR1808-1,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1808-1,0)),MAX(AS1808-1,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1808-1,0)),MAX(AT1808-1,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1808-1,0)),MAX(AU1808-1,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1808-1,0)),MAX(AV1808-1,0))","v":40.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1808-1,0)),MAX(AW1808-1,0))","v":39.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1808-1,0)),MAX(AX1808-1,0))","v":38.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1808-1,0)),MAX(AY1808-1,0))","v":37.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1808-1,0)),MAX(AZ1808-1,0))","v":36.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1808-1,0)),MAX(BA1808-1,0))","v":35.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1808-1,0)),MAX(BB1808-1,0))","v":34.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1808-1,0)),MAX(BC1808-1,0))","v":33.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1808-1,0)),MAX(BD1808-1,0))","v":32.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1808-1,0)),MAX(BE1808-1,0))","v":31.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1808-1,0)),MAX(BF1808-1,0))","v":30.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1808-1,0)),MAX(BG1808-1,0))","v":29.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1808-1,0)),MAX(BH1808-1,0))","v":28.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1808-1,0)),MAX(BI1808-1,0))","v":27.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1808-1,0)),MAX(BJ1808-1,0))","v":26.25}]
[{"$f":"ROW()","v":1822},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1867","v":0.30112483999999995},{"$f":"Y1867","v":0.30112483999999995},{"$f":"Z1867","v":0.30112483999999995},{"$f":"AA1867","v":0.30112483999999995},{"$f":"AB1867","v":0.30112483999999995},{"$f":"AC1867","v":0.30112483999999995},{"$f":"AD1867","v":0.30112483999999995},{"$f":"AE1867","v":0.30112483999999995},{"$f":"AF1867","v":0.30112483999999995},{"$f":"AG1867","v":0.30112483999999995},{"$f":"AH1867","v":0.30112483999999995},{"$f":"AI1867","v":0.30112483999999995},{"$f":"AJ1867","v":0.30112483999999995},{"$f":"AK1867","v":0.30112483999999995},{"$f":"AL1867","v":0.30112483999999995},{"$f":"AM1867","v":0.30112483999999995},{"$f":"AN1867","v":0.30112483999999995},{"$f":"AO1867","v":0.30112483999999995},{"$f":"AP1867","v":0.30112483999999995},{"$f":"AQ1867","v":0.30112483999999995},{"$f":"AR1867","v":0.29650989992337162},{"$f":"AS1867","v":0.2918949598467433},{"$f":"AT1867","v":0.28728001977011497},{"$f":"AU1867","v":0.28266507969348664},{"$f":"AV1867*AV$15","v":0.35567203553485166},{"$f":"AW1867","v":0.34976876523551803},{"$f":"AX1867","v":0.3438654949361844},{"$f":"AY1867","v":0.33796222463685077},{"$f":"AZ1867","v":0.33205895433751714},{"$f":"BA1867","v":0.32615568403818351},{"$f":"BB1867","v":0.32025241373884988},{"$f":"BC1867","v":0.31434914343951625},{"$f":"BD1867","v":0.30844587314018262},{"$f":"BE1867","v":0.302542602840849},{"$f":"BF1867","v":0.29663933254151537},{"$f":"BG1867","v":0.28940422686977108},{"$f":"BH1867","v":0.28216912119802678},{"$f":"BI1867","v":0.27493401552628249},{"$f":"BJ1867","v":0.2676989098545382}]
[{"$f":"ROW()","v":1831},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1841},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.500167E-2]
[{"$f":"ROW()","v":1849},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1852},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB446*Y$12","v":0},{"$f":"Inputs!AC446*Z$12","v":0},{"$f":"Inputs!AD446*AA$12","v":0},{"$f":"Inputs!AE446*AB$12","v":0},{"$f":"Inputs!AF446*AC$12","v":0},{"$f":"Inputs!AG446*AD$12","v":0},{"$f":"Inputs!AH446*AE$12","v":0},{"$f":"Inputs!AI446*AF$12","v":0},{"$f":"Inputs!AJ446*AG$12","v":0},{"$f":"Inputs!AK446*AH$12","v":0},{"$f":"Inputs!AL446*AI$12","v":0},{"$f":"Inputs!AM446*AJ$12","v":0},{"$f":"Inputs!AN446*AK$12","v":0},{"$f":"Inputs!AO446*AL$12","v":0},{"$f":"Inputs!AP446*AM$12","v":0},{"$f":"Inputs!AQ446*AN$12","v":0},{"$f":"Inputs!AR446*AO$12","v":0},{"$f":"Inputs!AS446*AP$12","v":0},{"$f":"Inputs!AT446*AQ$12","v":0},{"$f":"Inputs!AU446*AR$12","v":4.6149400766283518E-3},{"$f":"Inputs!AV446*AS$12","v":4.6149400766283518E-3},{"$f":"Inputs!AW446*AT$12","v":4.6149400766283518E-3},{"$f":"Inputs!AX446*AU$12","v":4.6149400766283518E-3},{"$f":"Inputs!AY446*AV$12","v":4.6149400766283518E-3},{"$f":"Inputs!AZ1273*AW$12","v":5.9032702993336373E-3},{"$f":"Inputs!BA1273*AX$12","v":5.9032702993336381E-3},{"$f":"Inputs!BB1273*AY$12","v":5.9032702993336381E-3},{"$f":"Inputs!BC1273*AZ$12","v":5.903270299333639E-3},{"$f":"Inputs!BD1273*BA$12","v":5.9032702993336381E-3},{"$f":"Inputs!BE1273*BB$12","v":5.9032702993336407E-3},{"$f":"Inputs!BF1273*BC$12","v":5.9032702993336407E-3},{"$f":"Inputs!BG1273*BD$12","v":5.9032702993336416E-3},{"$f":"Inputs!BH1273*BE$12","v":5.9032702993336416E-3},{"$f":"Inputs!BI1273*BF$12","v":5.9032702993336425E-3},{"$f":"IF(BG1807>1,BG1822/BG1807,BG1822)*BG$12","v":7.2351056717442769E-3},7.2351056717442769E-3,7.2351056717442769E-3,7.235105671744276E-3,7.235105671744276E-3]
[{"$f":"ROW()","v":1861},"Non-depreciable assets"]
[{"$f":"ROW()","v":1869},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(X1824+X1839-X1854,0)","v":0.23668579000000001},0.23579014123514852,0.23489449247029703,0.23399884370544555,0.23310319494059406,0.23220754617574257,0.23131189741089109,0.2304162486460396,0.22952059988118811,0.22862495111633663,0.22772930235148514,0.22683365358663365,0.22593800482178217,0.22504235605693068,0.22414670729207919,0.22325105852722771,0.22235540976237622,0.22145976099752473,0.22056411223267325,0.21966846346782176,0.21096872234038327,0.20226898121294479,0.1935692400855063,0.18486949895806781,0.17616975783062933,0.21422180119728332,0.20309339594028158,0.19196499068327985,0.18083658542627812,0.16970818016927638,{"$f":"MAX(BB1824+BB1839-BB1854,0)","v":0.15857977491227465},0.14745136965527292,{"$f":"MAX(BD1824+BD1839-BD1854,0)","v":0.13632296439827118},0.12519455914126945,{"$f":"MAX(BF1824+BF1839-BF1854,0)","v":0.11406615388426772},0.10293774862726598,9.1809343370264251E-2,8.0680938113262518E-2,6.9552532856260785E-2,5.8424127599259058E-2]
[{"$f":"ROW()","v":1880},"Total",null,{"$f":"SUM(D1867:D1879)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64429108999999996,0.63631791476144717,0.62834473952289427,0.62037156428434159,0.61239838904578869,0.60442521380723591,0.59645203856868312,0.58847886333013033,0.58050568809157743,0.57253251285302464,0.56455933761447197,0.55658616237591907,0.54940886125992128,0.54826715803158133,0.54712545480324148,0.54598375157490153,0.54484204834656169,0.54370034511822174,0.5425586418898819,0.54141693866154195,0.5242015418108199,0.50698614496009786,0.48977074810937593,0.47255535125865394,0.45533995440793196,0.56414809093538676,0.54707935079020775,0.53001061064502886,0.51294187049984985,0.49587313035467079,0.47883218865112454,0.4618005130947892,0.44476883753845381,0.42773716198211842,0.41070548642578308,0.39234197549703709,0.37397846456829104,0.35561495363954498,0.33725144271079899,{"$f":"SUM(BK1867:BK1879)","v":0.31888793178205299}]
[{"$f":"ROW()","v":1887},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(Z$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SCADAAL),SCADAAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(Z1887-0.25,0)),MAX(Z1887-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1887-0.25,0)),MAX(AA1887-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1887-0.25,0)),MAX(AB1887-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1887-0.25,0)),MAX(AC1887-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1887-0.25,0)),MAX(AD1887-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1887-0.25,0)),MAX(AE1887-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1887-0.25,0)),MAX(AF1887-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1887-0.25,0)),MAX(AG1887-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1887-0.25,0)),MAX(AH1887-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1887-0.25,0)),MAX(AI1887-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1887-0.25,0)),MAX(AJ1887-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1887-0.25,0)),MAX(AK1887-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1887-0.25,0)),MAX(AL1887-0.25,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1887-0.25,0)),MAX(AM1887-0.25,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1887-0.25,0)),MAX(AN1887-0.25,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1887-0.25,0)),MAX(AO1887-0.25,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1887-0.25,0)),MAX(AP1887-0.25,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1887-0.25,0)),MAX(AQ1887-0.25,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1887-1,0)),MAX(AR1887-1,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1887-1,0)),MAX(AS1887-1,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1887-1,0)),MAX(AT1887-1,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1887-1,0)),MAX(AU1887-1,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1887-1,0)),MAX(AV1887-1,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1887-1,0)),MAX(AW1887-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1887-1,0)),MAX(AX1887-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1887-1,0)),MAX(AY1887-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1887-1,0)),MAX(AZ1887-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1887-1,0)),MAX(BA1887-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1887-1,0)),MAX(BB1887-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1887-1,0)),MAX(BC1887-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1887-1,0)),MAX(BD1887-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1887-1,0)),MAX(BE1887-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1887-1,0)),MAX(BF1887-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1887-1,0)),MAX(BG1887-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1887-1,0)),MAX(BH1887-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1887-1,0)),MAX(BI1887-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1887-1,0)),MAX(BJ1887-1,0))","v":0}]
[{"$f":"ROW()","v":1899},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1905},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19462149999999998,0.18779002798978706,0.18095855597957414,0.17412708396936122,0.1672956119591483,0.16046413994893538,0.15363266793872246,0.14680119592850954,0.13996972391829662,0.1331382519080837,0.12630677989787079,0.11947530788765787,0.11264383587744495,0.10581236386723203,9.898089185701911E-2,9.2149419846806191E-2,8.5317947836593272E-2,7.8486475826380353E-2,7.1655003816167434E-2,5.8626821304136975E-2,4.5598638792106516E-2,3.2570456280076057E-2,1.9542273768045598E-2,8.3325982136863846E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1910},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1923},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1929},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC462*Z$12","v":0},{"$f":"Inputs!AD462*AA$12","v":0},{"$f":"Inputs!AE462*AB$12","v":0},{"$f":"Inputs!AF462*AC$12","v":0},{"$f":"Inputs!AG462*AD$12","v":0},{"$f":"Inputs!AH462*AE$12","v":0},{"$f":"Inputs!AI462*AF$12","v":0},{"$f":"Inputs!AJ462*AG$12","v":0},{"$f":"Inputs!AK462*AH$12","v":0},{"$f":"Inputs!AL462*AI$12","v":0},{"$f":"Inputs!AM462*AJ$12","v":0},{"$f":"Inputs!AN462*AK$12","v":0},{"$f":"Inputs!AO462*AL$12","v":0},{"$f":"Inputs!AP462*AM$12","v":0},{"$f":"Inputs!AQ462*AN$12","v":0},{"$f":"Inputs!AR462*AO$12","v":0},{"$f":"Inputs!AS462*AP$12","v":0},{"$f":"Inputs!AT462*AQ$12","v":0},{"$f":"Inputs!AU462*AR$12","v":0},{"$f":"Inputs!AV462*AS$12","v":0},{"$f":"Inputs!AW462*AT$12","v":0},{"$f":"Inputs!AX462*AU$12","v":0},{"$f":"Inputs!AY462*AV$12","v":0},{"$f":"Inputs!AZ1289*AW$12","v":0},{"$f":"Inputs!BA1289*AX$12","v":0},{"$f":"Inputs!BB1289*AY$12","v":0},{"$f":"Inputs!BC1289*AZ$12","v":0},{"$f":"Inputs!BD1289*BA$12","v":0},{"$f":"Inputs!BE1289*BB$12","v":0},{"$f":"Inputs!BF1289*BC$12","v":0},{"$f":"Inputs!BG1289*BD$12","v":0},{"$f":"Inputs!BH1289*BE$12","v":0},{"$f":"Inputs!BI1289*BF$12","v":0},{"$f":"IF(BG1884>1,BG1899/BG1884,BG1899)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1938},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC471*Z$12","v":0},{"$f":"Inputs!AD471*AA$12","v":0},{"$f":"Inputs!AE471*AB$12","v":0},{"$f":"Inputs!AF471*AC$12","v":0},{"$f":"Inputs!AG471*AD$12","v":0},{"$f":"Inputs!AH471*AE$12","v":0},{"$f":"Inputs!AI471*AF$12","v":0},{"$f":"Inputs!AJ471*AG$12","v":0},{"$f":"Inputs!AK471*AH$12","v":0},{"$f":"Inputs!AL471*AI$12","v":0},{"$f":"Inputs!AM471*AJ$12","v":0},{"$f":"Inputs!AN471*AK$12","v":0},{"$f":"Inputs!AO471*AL$12","v":0},{"$f":"Inputs!AP471*AM$12","v":0},{"$f":"Inputs!AQ471*AN$12","v":0},{"$f":"Inputs!AR471*AO$12","v":0},{"$f":"Inputs!AS471*AP$12","v":0},{"$f":"Inputs!AT471*AQ$12","v":0},{"$f":"Inputs!AU471*AR$12","v":0},{"$f":"Inputs!AV471*AS$12","v":0},{"$f":"Inputs!AW471*AT$12","v":0},{"$f":"Inputs!AX471*AU$12","v":0},{"$f":"Inputs!AY471*AV$12","v":0},{"$f":"Inputs!AZ1298*AW$12","v":0},{"$f":"Inputs!BA1298*AX$12","v":0},{"$f":"Inputs!BB1298*AY$12","v":0},{"$f":"Inputs!BC1298*AZ$12","v":0},{"$f":"Inputs!BD1298*BA$12","v":0},{"$f":"Inputs!BE1298*BB$12","v":0},{"$f":"Inputs!BF1298*BC$12","v":0},{"$f":"Inputs!BG1298*BD$12","v":0},{"$f":"Inputs!BH1298*BE$12","v":0},{"$f":"Inputs!BI1298*BF$12","v":0},{"$f":"IF(BG1893>1,BG1908/BG1893,BG1908)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1943},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Y1898+Y1913-Y1928,0)","v":2.5486000000000015E-4},2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5486000000000015E-4,2.5096900763358791E-4,2.4707801526717568E-4,2.4318702290076347E-4,2.3929603053435126E-4,2.3540503816793905E-4,2.9614468828752721E-4,2.91167466635636E-4,2.8619024498374479E-4,2.8121302333185359E-4,2.7623580167996238E-4,{"$f":"MAX(BB1898+BB1913-BB1928,0)","v":2.7125858002807117E-4},2.6628135837617996E-4,{"$f":"MAX(BD1898+BD1913-BD1928,0)","v":2.6130413672428876E-4},2.5632691507239755E-4,{"$f":"MAX(BF1898+BF1913-BF1928,0)","v":2.5134969342050634E-4},2.4521921309317692E-4,2.390887327658475E-4,2.3295825243851807E-4,2.2682777211118865E-4,2.2069729178385923E-4]
[{"$f":"ROW()","v":1957},"2005-09-30"]
[{"$f":"ROW()","v":1961},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CompAL),CompAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AA1961-0.25,0)),MAX(AA1961-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB1961-0.25,0)),MAX(AB1961-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC1961-0.25,0)),MAX(AC1961-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD1961-0.25,0)),MAX(AD1961-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE1961-0.25,0)),MAX(AE1961-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF1961-0.25,0)),MAX(AF1961-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG1961-0.25,0)),MAX(AG1961-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH1961-0.25,0)),MAX(AH1961-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI1961-0.25,0)),MAX(AI1961-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ1961-0.25,0)),MAX(AJ1961-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK1961-0.25,0)),MAX(AK1961-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL1961-0.25,0)),MAX(AL1961-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM1961-0.25,0)),MAX(AM1961-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN1961-0.25,0)),MAX(AN1961-0.25,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO1961-0.25,0)),MAX(AO1961-0.25,0))","v":26.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP1961-0.25,0)),MAX(AP1961-0.25,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ1961-0.25,0)),MAX(AQ1961-0.25,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR1961-1,0)),MAX(AR1961-1,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS1961-1,0)),MAX(AS1961-1,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT1961-1,0)),MAX(AT1961-1,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU1961-1,0)),MAX(AU1961-1,0))","v":21.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV1961-1,0)),MAX(AV1961-1,0))","v":20.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW1961-1,0)),MAX(AW1961-1,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX1961-1,0)),MAX(AX1961-1,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY1961-1,0)),MAX(AY1961-1,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ1961-1,0)),MAX(AZ1961-1,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA1961-1,0)),MAX(BA1961-1,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB1961-1,0)),MAX(BB1961-1,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC1961-1,0)),MAX(BC1961-1,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD1961-1,0)),MAX(BD1961-1,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE1961-1,0)),MAX(BE1961-1,0))","v":11.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF1961-1,0)),MAX(BF1961-1,0))","v":10.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG1961-1,0)),MAX(BG1961-1,0))","v":9.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH1961-1,0)),MAX(BH1961-1,0))","v":8.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI1961-1,0)),MAX(BI1961-1,0))","v":7.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ1961-1,0)),MAX(BJ1961-1,0))","v":6.75}]
[{"$f":"ROW()","v":1976},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6532209999999994E-2,6.5636561235148508E-2,6.4740912470297021E-2,6.3845263705445535E-2,6.2949614940594048E-2,6.2053966175742555E-2,6.1158317410891061E-2,6.0262668646039567E-2,5.9367019881188074E-2,5.847137111633658E-2,5.7575722351485087E-2,5.6680073586633593E-2,5.57844248217821E-2,5.4888776056930606E-2,5.3993127292079113E-2,5.3097478527227619E-2,5.2201829762376126E-2,5.1306180997524632E-2,4.9313707949077072E-2,4.7321234900629512E-2,4.5328761852181952E-2,4.3336288803734392E-2,5.2885566346858891E-2,5.0336864354239189E-2,4.778816236161948E-2,4.5239460368999777E-2,4.2690758376380075E-2,4.0142056383760373E-2,3.7593354391140671E-2,3.5044652398520969E-2,3.2495950405901267E-2,2.9947248413281561E-2,2.7398546420661855E-2,2.4849844428042146E-2,2.2301142435422437E-2,1.9752440442802732E-2,1.7203738450183026E-2]
[{"$f":"ROW()","v":1984},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1987},"Total",null,{"$f":"SUM(D1974:D1986)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14414492000000001,0.13617174476144717,0.12819856952289438,0.12022539428434156,0.11229267689974239,0.10456555612467799,9.6838435349613589E-2,8.9111314574549169E-2,8.1384193799484764E-2,7.3657073024420358E-2,6.5929952249355939E-2,5.8202831474291533E-2,5.6240744821782103E-2,5.5345096056930609E-2,5.4449447292079116E-2,5.3553798527227622E-2,5.2658149762376129E-2,5.1762500997524635E-2,4.9763087720940187E-2,4.7763674444355746E-2,4.5764261167771304E-2,4.3764847891186863E-2,5.3424886478541954E-2,5.0867306788281379E-2,4.8309727098020797E-2,4.5752147407760221E-2,4.3194567717499646E-2,4.0636988027239071E-2,3.8079408336978496E-2,3.5521828646717914E-2,3.2964248956457338E-2,3.0406669266196763E-2,2.7849089575936181E-2,2.5289398725870757E-2,2.2729707875805333E-2,2.0170017025739912E-2,{"$f":"SUM(BK1974:BK1986)","v":1.7610326175674491E-2}]
[{"$f":"ROW()","v":1996},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6212630000000003E-2]
[{"$f":"ROW()","v":2004},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD476*AA$12","v":0},{"$f":"Inputs!AE476*AB$12","v":0},{"$f":"Inputs!AF476*AC$12","v":0},{"$f":"Inputs!AG476*AD$12","v":0},{"$f":"Inputs!AH476*AE$12","v":0},{"$f":"Inputs!AI476*AF$12","v":0},{"$f":"Inputs!AJ476*AG$12","v":0},{"$f":"Inputs!AK476*AH$12","v":0},{"$f":"Inputs!AL476*AI$12","v":0},{"$f":"Inputs!AM476*AJ$12","v":0},{"$f":"Inputs!AN476*AK$12","v":0},{"$f":"Inputs!AO476*AL$12","v":0},{"$f":"Inputs!AP476*AM$12","v":0},{"$f":"Inputs!AQ476*AN$12","v":0},{"$f":"Inputs!AR476*AO$12","v":0},{"$f":"Inputs!AS476*AP$12","v":0},{"$f":"Inputs!AT476*AQ$12","v":0},{"$f":"Inputs!AU476*AR$12","v":6.9402281368821294E-6},{"$f":"Inputs!AV476*AS$12","v":6.9402281368821294E-6},{"$f":"Inputs!AW476*AT$12","v":6.9402281368821294E-6},{"$f":"Inputs!AX476*AU$12","v":6.9402281368821285E-6},{"$f":"Inputs!AY476*AV$12","v":6.9402281368821294E-6},{"$f":"Inputs!AZ1303*AW$12","v":8.8776976408734541E-6},{"$f":"Inputs!BA1303*AX$12","v":8.8776976408734524E-6},{"$f":"Inputs!BB1303*AY$12","v":8.8776976408734524E-6},{"$f":"Inputs!BC1303*AZ$12","v":8.8776976408734524E-6},{"$f":"Inputs!BD1303*BA$12","v":8.8776976408734524E-6},{"$f":"Inputs!BE1303*BB$12","v":8.8776976408734541E-6},{"$f":"Inputs!BF1303*BC$12","v":8.8776976408734541E-6},{"$f":"Inputs!BG1303*BD$12","v":8.8776976408734541E-6},{"$f":"Inputs!BH1303*BE$12","v":8.8776976408734541E-6},{"$f":"Inputs!BI1303*BF$12","v":8.8776976408734541E-6},{"$f":"IF(BG1959>1,BG1974/BG1959,BG1974)*BG$12","v":1.0988857445715306E-5},1.0988857445715306E-5,1.0988857445715306E-5,1.0988857445715306E-5,1.0988857445715306E-5]
[{"$f":"ROW()","v":2015},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD487*AA$12","v":0},{"$f":"Inputs!AE487*AB$12","v":0},{"$f":"Inputs!AF487*AC$12","v":0},{"$f":"Inputs!AG487*AD$12","v":0},{"$f":"Inputs!AH487*AE$12","v":0},{"$f":"Inputs!AI487*AF$12","v":0},{"$f":"Inputs!AJ487*AG$12","v":0},{"$f":"Inputs!AK487*AH$12","v":0},{"$f":"Inputs!AL487*AI$12","v":0},{"$f":"Inputs!AM487*AJ$12","v":0},{"$f":"Inputs!AN487*AK$12","v":0},{"$f":"Inputs!AO487*AL$12","v":0},{"$f":"Inputs!AP487*AM$12","v":0},{"$f":"Inputs!AQ487*AN$12","v":0},{"$f":"Inputs!AR487*AO$12","v":0},{"$f":"Inputs!AS487*AP$12","v":0},{"$f":"Inputs!AT487*AQ$12","v":0},{"$f":"Inputs!AU487*AR$12","v":0},{"$f":"Inputs!AV487*AS$12","v":0},{"$f":"Inputs!AW487*AT$12","v":0},{"$f":"Inputs!AX487*AU$12","v":0},{"$f":"Inputs!AY487*AV$12","v":0},{"$f":"Inputs!AZ1314*AW$12","v":0},{"$f":"Inputs!BA1314*AX$12","v":0},{"$f":"Inputs!BB1314*AY$12","v":0},{"$f":"Inputs!BC1314*AZ$12","v":0},{"$f":"Inputs!BD1314*BA$12","v":0},{"$f":"Inputs!BE1314*BB$12","v":0},{"$f":"Inputs!BF1314*BC$12","v":0},{"$f":"Inputs!BG1314*BD$12","v":0},{"$f":"Inputs!BH1314*BE$12","v":0},{"$f":"Inputs!BI1314*BF$12","v":0},{"$f":"IF(BG1970>1,BG1985/BG1970,BG1985)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2022},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Z1977+Z1992-Z2007,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1977+BB1992-BB2007,0)","v":0},0,{"$f":"MAX(BD1977+BD1992-BD2007,0)","v":0},0,{"$f":"MAX(BF1977+BF1992-BF2007,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2034},"Life (years)"]
[{"$f":"ROW()","v":2040},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CathodAL),CathodAL)","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB2040-0.25,0)),MAX(AB2040-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC2040-0.25,0)),MAX(AC2040-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD2040-0.25,0)),MAX(AD2040-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE2040-0.25,0)),MAX(AE2040-0.25,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF2040-0.25,0)),MAX(AF2040-0.25,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG2040-0.25,0)),MAX(AG2040-0.25,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2040-0.25,0)),MAX(AH2040-0.25,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2040-0.25,0)),MAX(AI2040-0.25,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2040-0.25,0)),MAX(AJ2040-0.25,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2040-0.25,0)),MAX(AK2040-0.25,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2040-0.25,0)),MAX(AL2040-0.25,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2040-0.25,0)),MAX(AM2040-0.25,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2040-0.25,0)),MAX(AN2040-0.25,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2040-0.25,0)),MAX(AO2040-0.25,0))","v":11.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2040-0.25,0)),MAX(AP2040-0.25,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2040-0.25,0)),MAX(AQ2040-0.25,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2040-1,0)),MAX(AR2040-1,0))","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2040-1,0)),MAX(AS2040-1,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2040-1,0)),MAX(AT2040-1,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2040-1,0)),MAX(AU2040-1,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2040-1,0)),MAX(AV2040-1,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2040-1,0)),MAX(AW2040-1,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2040-1,0)),MAX(AX2040-1,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2040-1,0)),MAX(AY2040-1,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2040-1,0)),MAX(AZ2040-1,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2040-1,0)),MAX(BA2040-1,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2040-1,0)),MAX(BB2040-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2040-1,0)),MAX(BC2040-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2040-1,0)),MAX(BD2040-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2040-1,0)),MAX(BE2040-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2040-1,0)),MAX(BF2040-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2040-1,0)),MAX(BG2040-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2040-1,0)),MAX(BH2040-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2040-1,0)),MAX(BI2040-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2040-1,0)),MAX(BJ2040-1,0))","v":0}]
[{"$f":"ROW()","v":2045},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SSAAL),SSAAL)","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AB2045-0.25,0)),MAX(AB2045-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC2045-0.25,0)),MAX(AC2045-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD2045-0.25,0)),MAX(AD2045-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE2045-0.25,0)),MAX(AE2045-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF2045-0.25,0)),MAX(AF2045-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG2045-0.25,0)),MAX(AG2045-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2045-0.25,0)),MAX(AH2045-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2045-0.25,0)),MAX(AI2045-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2045-0.25,0)),MAX(AJ2045-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2045-0.25,0)),MAX(AK2045-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2045-0.25,0)),MAX(AL2045-0.25,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2045-0.25,0)),MAX(AM2045-0.25,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2045-0.25,0)),MAX(AN2045-0.25,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2045-0.25,0)),MAX(AO2045-0.25,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2045-0.25,0)),MAX(AP2045-0.25,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2045-0.25,0)),MAX(AQ2045-0.25,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2045-1,0)),MAX(AR2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2045-1,0)),MAX(AS2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2045-1,0)),MAX(AT2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2045-1,0)),MAX(AU2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2045-1,0)),MAX(AV2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2045-1,0)),MAX(AW2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2045-1,0)),MAX(AX2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2045-1,0)),MAX(AY2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2045-1,0)),MAX(AZ2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2045-1,0)),MAX(BA2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2045-1,0)),MAX(BB2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2045-1,0)),MAX(BC2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2045-1,0)),MAX(BD2045-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2045-1,0)),MAX(BE2045-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2045-1,0)),MAX(BF2045-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2045-1,0)),MAX(BG2045-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2045-1,0)),MAX(BH2045-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2045-1,0)),MAX(BI2045-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2045-1,0)),MAX(BJ2045-1,0))","v":0}]
[{"$f":"ROW()","v":2058},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2064},"Capex"]
[{"$f":"ROW()","v":2073},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2078},"Total",null,{"$f":"SUM(D2065:D2077)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14533614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK2065:BK2077)","v":0}]
[{"$f":"ROW()","v":2092},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE503*AB$12","v":0},{"$f":"Inputs!AF503*AC$12","v":0},{"$f":"Inputs!AG503*AD$12","v":0},{"$f":"Inputs!AH503*AE$12","v":0},{"$f":"Inputs!AI503*AF$12","v":0},{"$f":"Inputs!AJ503*AG$12","v":0},{"$f":"Inputs!AK503*AH$12","v":0},{"$f":"Inputs!AL503*AI$12","v":0},{"$f":"Inputs!AM503*AJ$12","v":0},{"$f":"Inputs!AN503*AK$12","v":0},{"$f":"Inputs!AO503*AL$12","v":0},{"$f":"Inputs!AP503*AM$12","v":0},{"$f":"Inputs!AQ503*AN$12","v":0},{"$f":"Inputs!AR503*AO$12","v":0},{"$f":"Inputs!AS503*AP$12","v":0},{"$f":"Inputs!AT503*AQ$12","v":0},{"$f":"Inputs!AU503*AR$12","v":0},{"$f":"Inputs!AV503*AS$12","v":0},{"$f":"Inputs!AW503*AT$12","v":0},{"$f":"Inputs!AX503*AU$12","v":0},{"$f":"Inputs!AY503*AV$12","v":0},{"$f":"Inputs!AZ1330*AW$12","v":0},{"$f":"Inputs!BA1330*AX$12","v":0},{"$f":"Inputs!BB1330*AY$12","v":0},{"$f":"Inputs!BC1330*AZ$12","v":0},{"$f":"Inputs!BD1330*BA$12","v":0},{"$f":"Inputs!BE1330*BB$12","v":0},{"$f":"Inputs!BF1330*BC$12","v":0},{"$f":"Inputs!BG1330*BD$12","v":0},{"$f":"Inputs!BH1330*BE$12","v":0},{"$f":"Inputs!BI1330*BF$12","v":0},{"$f":"IF(BG2047>1,BG2062/BG2047,BG2062)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2096},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA2051+AA2066-AA2081,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2051+BB2066-BB2081,0)","v":0},0,{"$f":"MAX(BD2051+BD2066-BD2081,0)","v":0},0,{"$f":"MAX(BF2051+BF2066-BF2081,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2111},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),PipeAL),PipeAL)","v":70},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC2111-0.25,0)),MAX(AC2111-0.25,0))","v":69.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD2111-0.25,0)),MAX(AD2111-0.25,0))","v":69.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE2111-0.25,0)),MAX(AE2111-0.25,0))","v":69.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF2111-0.25,0)),MAX(AF2111-0.25,0))","v":69},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG2111-0.25,0)),MAX(AG2111-0.25,0))","v":68.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2111-0.25,0)),MAX(AH2111-0.25,0))","v":68.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2111-0.25,0)),MAX(AI2111-0.25,0))","v":68.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2111-0.25,0)),MAX(AJ2111-0.25,0))","v":68},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2111-0.25,0)),MAX(AK2111-0.25,0))","v":67.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2111-0.25,0)),MAX(AL2111-0.25,0))","v":67.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2111-0.25,0)),MAX(AM2111-0.25,0))","v":67.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2111-0.25,0)),MAX(AN2111-0.25,0))","v":67},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2111-0.25,0)),MAX(AO2111-0.25,0))","v":66.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2111-0.25,0)),MAX(AP2111-0.25,0))","v":66.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2111-0.25,0)),MAX(AQ2111-0.25,0))","v":66.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2111-1,0)),MAX(AR2111-1,0))","v":65.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2111-1,0)),MAX(AS2111-1,0))","v":64.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2111-1,0)),MAX(AT2111-1,0))","v":63.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2111-1,0)),MAX(AU2111-1,0))","v":62.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2111-1,0)),MAX(AV2111-1,0))","v":61.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2111-1,0)),MAX(AW2111-1,0))","v":60.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2111-1,0)),MAX(AX2111-1,0))","v":59.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2111-1,0)),MAX(AY2111-1,0))","v":58.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2111-1,0)),MAX(AZ2111-1,0))","v":57.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2111-1,0)),MAX(BA2111-1,0))","v":56.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2111-1,0)),MAX(BB2111-1,0))","v":55.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2111-1,0)),MAX(BC2111-1,0))","v":54.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2111-1,0)),MAX(BD2111-1,0))","v":53.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2111-1,0)),MAX(BE2111-1,0))","v":52.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2111-1,0)),MAX(BF2111-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2111-1,0)),MAX(BG2111-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2111-1,0)),MAX(BH2111-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2111-1,0)),MAX(BI2111-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2111-1,0)),MAX(BJ2111-1,0))","v":37}]
[{"$f":"ROW()","v":2119},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),EquityRCAL),EquityRCAL)","v":32.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC2119-0.25,0)),MAX(AC2119-0.25,0))","v":32.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD2119-0.25,0)),MAX(AD2119-0.25,0))","v":31.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE2119-0.25,0)),MAX(AE2119-0.25,0))","v":31.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF2119-0.25,0)),MAX(AF2119-0.25,0))","v":31.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG2119-0.25,0)),MAX(AG2119-0.25,0))","v":31.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2119-0.25,0)),MAX(AH2119-0.25,0))","v":30.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2119-0.25,0)),MAX(AI2119-0.25,0))","v":30.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2119-0.25,0)),MAX(AJ2119-0.25,0))","v":30.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2119-0.25,0)),MAX(AK2119-0.25,0))","v":30.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2119-0.25,0)),MAX(AL2119-0.25,0))","v":29.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2119-0.25,0)),MAX(AM2119-0.25,0))","v":29.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2119-0.25,0)),MAX(AN2119-0.25,0))","v":29.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2119-0.25,0)),MAX(AO2119-0.25,0))","v":29.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2119-0.25,0)),MAX(AP2119-0.25,0))","v":28.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2119-0.25,0)),MAX(AQ2119-0.25,0))","v":28.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2119-1,0)),MAX(AR2119-1,0))","v":27.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2119-1,0)),MAX(AS2119-1,0))","v":26.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2119-1,0)),MAX(AT2119-1,0))","v":25.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2119-1,0)),MAX(AU2119-1,0))","v":24.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2119-1,0)),MAX(AV2119-1,0))","v":23.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2119-1,0)),MAX(AW2119-1,0))","v":22.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2119-1,0)),MAX(AX2119-1,0))","v":21.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2119-1,0)),MAX(AY2119-1,0))","v":20.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2119-1,0)),MAX(AZ2119-1,0))","v":19.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2119-1,0)),MAX(BA2119-1,0))","v":18.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2119-1,0)),MAX(BB2119-1,0))","v":17.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2119-1,0)),MAX(BC2119-1,0))","v":16.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2119-1,0)),MAX(BD2119-1,0))","v":15.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2119-1,0)),MAX(BE2119-1,0))","v":14.55237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2119-1,0)),MAX(BF2119-1,0))","v":13.55237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2119-1,0)),MAX(BG2119-1,0))","v":12.55237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2119-1,0)),MAX(BH2119-1,0))","v":11.55237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2119-1,0)),MAX(BI2119-1,0))","v":10.55237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2119-1,0)),MAX(BJ2119-1,0))","v":9.5523790868455905}]
[{"$f":"ROW()","v":2122},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),NetSSAAL),NetSSAAL)","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AC2122-0.25,0)),MAX(AC2122-0.25,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD2122-0.25,0)),MAX(AD2122-0.25,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE2122-0.25,0)),MAX(AE2122-0.25,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF2122-0.25,0)),MAX(AF2122-0.25,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG2122-0.25,0)),MAX(AG2122-0.25,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2122-0.25,0)),MAX(AH2122-0.25,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2122-0.25,0)),MAX(AI2122-0.25,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2122-0.25,0)),MAX(AJ2122-0.25,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2122-0.25,0)),MAX(AK2122-0.25,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2122-0.25,0)),MAX(AL2122-0.25,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2122-0.25,0)),MAX(AM2122-0.25,0))","v":17.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2122-0.25,0)),MAX(AN2122-0.25,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2122-0.25,0)),MAX(AO2122-0.25,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2122-0.25,0)),MAX(AP2122-0.25,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2122-0.25,0)),MAX(AQ2122-0.25,0))","v":16.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2122-1,0)),MAX(AR2122-1,0))","v":15.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2122-1,0)),MAX(AS2122-1,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2122-1,0)),MAX(AT2122-1,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2122-1,0)),MAX(AU2122-1,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2122-1,0)),MAX(AV2122-1,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2122-1,0)),MAX(AW2122-1,0))","v":10.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2122-1,0)),MAX(AX2122-1,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2122-1,0)),MAX(AY2122-1,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2122-1,0)),MAX(AZ2122-1,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2122-1,0)),MAX(BA2122-1,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2122-1,0)),MAX(BB2122-1,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2122-1,0)),MAX(BC2122-1,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2122-1,0)),MAX(BD2122-1,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2122-1,0)),MAX(BE2122-1,0))","v":2.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2122-1,0)),MAX(BF2122-1,0))","v":1.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2122-1,0)),MAX(BG2122-1,0))","v":0.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2122-1,0)),MAX(BH2122-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2122-1,0)),MAX(BI2122-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2122-1,0)),MAX(BJ2122-1,0))","v":0}]
[{"$f":"ROW()","v":2131},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2143},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.906246E-2]
[{"$f":"ROW()","v":2150},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38608152173913007]
[{"$f":"ROW()","v":2157},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AF507*AC$12","v":0},{"$f":"Inputs!AG507*AD$12","v":0},{"$f":"Inputs!AH507*AE$12","v":0},{"$f":"Inputs!AI507*AF$12","v":0},{"$f":"Inputs!AJ507*AG$12","v":0},{"$f":"Inputs!AK507*AH$12","v":0},{"$f":"Inputs!AL507*AI$12","v":0},{"$f":"Inputs!AM507*AJ$12","v":0},{"$f":"Inputs!AN507*AK$12","v":0},{"$f":"Inputs!AO507*AL$12","v":0},{"$f":"Inputs!AP507*AM$12","v":0},{"$f":"Inputs!AQ507*AN$12","v":0},{"$f":"Inputs!AR507*AO$12","v":0},{"$f":"Inputs!AS507*AP$12","v":0},{"$f":"Inputs!AT507*AQ$12","v":0},{"$f":"Inputs!AU507*AR$12","v":0},{"$f":"Inputs!AV507*AS$12","v":0},{"$f":"Inputs!AW507*AT$12","v":0},{"$f":"Inputs!AX507*AU$12","v":0},{"$f":"Inputs!AY507*AV$12","v":0},{"$f":"Inputs!AZ1334*AW$12","v":0},{"$f":"Inputs!BA1334*AX$12","v":0},{"$f":"Inputs!BB1334*AY$12","v":0},{"$f":"Inputs!BC1334*AZ$12","v":0},{"$f":"Inputs!BD1334*BA$12","v":0},{"$f":"Inputs!BE1334*BB$12","v":0},{"$f":"Inputs!BF1334*BC$12","v":0},{"$f":"Inputs!BG1334*BD$12","v":0},{"$f":"Inputs!BH1334*BE$12","v":0},{"$f":"Inputs!BI1334*BF$12","v":0},{"$f":"IF(BG2112>1,BG2127/BG2112,BG2127)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2169},"Total",null,{"$f":"SUM(D2156:D2168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835636E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835636E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.5830833731835633E-2,1.451722789872505E-2,1.451722789872505E-2,1.451722789872505E-2,1.451722789872505E-2,1.451722789872505E-2,1.8569931323098147E-2,5.1425059112811021E-3,6.6669744067542199E-4,6.6669744067542199E-4,6.666974406754221E-4,6.6669744067542286E-4,6.6669744067542178E-4,6.6669744067542188E-4,6.6669744067542188E-4,6.6669744067542188E-4,6.6669744067542156E-4,6.6669744067542156E-4,6.6669744067542156E-4,6.6669744067542156E-4,{"$f":"SUM(BK2156:BK2168)","v":6.6669744067542156E-4}]
[{"$f":"ROW()","v":2175},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AB2130+AB2145-AB2160,0)","v":5.1289610000000006E-2},4.7122943333333341E-2,4.2956276666666675E-2,3.8789610000000009E-2,3.4622943333333343E-2,3.0456276666666678E-2,2.6289610000000012E-2,2.2122943333333346E-2,1.795627666666668E-2,1.3789610000000015E-2,9.6229433333333489E-3,5.4562766666666823E-3,1.2896100000000157E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2130+BB2145-BB2160,0)","v":0},0,{"$f":"MAX(BD2130+BD2145-BD2160,0)","v":0},0,{"$f":"MAX(BF2130+BF2145-BF2160,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2180},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AB2135+AB2150-AB2165,0)","v":0.38608152173913007},0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099,0.49386200959499099]
[{"$f":"ROW()","v":2193},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MaintenAL),MaintenAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD2193-0.25,0)),MAX(AD2193-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE2193-0.25,0)),MAX(AE2193-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF2193-0.25,0)),MAX(AF2193-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG2193-0.25,0)),MAX(AG2193-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2193-0.25,0)),MAX(AH2193-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2193-0.25,0)),MAX(AI2193-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2193-0.25,0)),MAX(AJ2193-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2193-0.25,0)),MAX(AK2193-0.25,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2193-0.25,0)),MAX(AL2193-0.25,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2193-0.25,0)),MAX(AM2193-0.25,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2193-0.25,0)),MAX(AN2193-0.25,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2193-0.25,0)),MAX(AO2193-0.25,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2193-0.25,0)),MAX(AP2193-0.25,0))","v":46.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2193-0.25,0)),MAX(AQ2193-0.25,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2193-1,0)),MAX(AR2193-1,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2193-1,0)),MAX(AS2193-1,0))","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2193-1,0)),MAX(AT2193-1,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2193-1,0)),MAX(AU2193-1,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2193-1,0)),MAX(AV2193-1,0))","v":41.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2193-1,0)),MAX(AW2193-1,0))","v":40.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2193-1,0)),MAX(AX2193-1,0))","v":39.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2193-1,0)),MAX(AY2193-1,0))","v":38.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2193-1,0)),MAX(AZ2193-1,0))","v":37.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2193-1,0)),MAX(BA2193-1,0))","v":36.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2193-1,0)),MAX(BB2193-1,0))","v":35.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2193-1,0)),MAX(BC2193-1,0))","v":34.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2193-1,0)),MAX(BD2193-1,0))","v":33.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2193-1,0)),MAX(BE2193-1,0))","v":32.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2193-1,0)),MAX(BF2193-1,0))","v":31.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2193-1,0)),MAX(BG2193-1,0))","v":30.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2193-1,0)),MAX(BH2193-1,0))","v":29.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2193-1,0)),MAX(BI2193-1,0))","v":28.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2193-1,0)),MAX(BJ2193-1,0))","v":27.5}]
[{"$f":"ROW()","v":2199},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AD2199-0.25,0)),MAX(AD2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE2199-0.25,0)),MAX(AE2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF2199-0.25,0)),MAX(AF2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG2199-0.25,0)),MAX(AG2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2199-0.25,0)),MAX(AH2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2199-0.25,0)),MAX(AI2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2199-0.25,0)),MAX(AJ2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2199-0.25,0)),MAX(AK2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2199-0.25,0)),MAX(AL2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2199-0.25,0)),MAX(AM2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2199-0.25,0)),MAX(AN2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2199-0.25,0)),MAX(AO2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2199-0.25,0)),MAX(AP2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2199-0.25,0)),MAX(AQ2199-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2199-1,0)),MAX(AR2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2199-1,0)),MAX(AS2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2199-1,0)),MAX(AT2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2199-1,0)),MAX(AU2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2199-1,0)),MAX(AV2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2199-1,0)),MAX(AW2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2199-1,0)),MAX(AX2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2199-1,0)),MAX(AY2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2199-1,0)),MAX(AZ2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2199-1,0)),MAX(BA2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2199-1,0)),MAX(BB2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2199-1,0)),MAX(BC2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2199-1,0)),MAX(BD2199-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2199-1,0)),MAX(BE2199-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2199-1,0)),MAX(BF2199-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2199-1,0)),MAX(BG2199-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2199-1,0)),MAX(BH2199-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2199-1,0)),MAX(BI2199-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2199-1,0)),MAX(BJ2199-1,0))","v":0}]
[{"$f":"ROW()","v":2208},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.4837300000000009E-2,3.408811075268818E-2,3.3338921505376352E-2,3.2589732258064524E-2,3.1840543010752696E-2,3.9770974745112889E-2,3.8812638004266792E-2,3.7854301263420695E-2,3.6895964522574598E-2,3.5937627781728501E-2,3.4979291040882404E-2,3.4020954300036307E-2,3.3062617559190211E-2,3.2104280818344114E-2,3.114594407749802E-2,3.0187607336651927E-2,2.9229270595805833E-2,2.827093385495974E-2,2.7312597114113647E-2,2.6354260373267553E-2]
[{"$f":"ROW()","v":2213},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2227},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2246},"Closing Asset Values"]
[{"$f":"ROW()","v":2249},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AC2204+AC2219-AC2234,0)","v":0.33773978000000004},0.3302593635325845,0.32277894706516896,0.31529853059775342,0.30781811413033788,0.30033769766292234,0.2928572811955068,0.28537686472809126,0.27789644826067572,0.27041603179326018,0.26293561532584464,0.2554551988584291,0.24797478239101359,0.24049436592359807,0.23301394945618256,0.22422097023142096,0.21542799100665933,0.20663501178189769,0.19784203255713606,0.18904905333237443,0.23057727963639754,0.21932960745901228,0.20808193528162702,0.19683426310424176,0.1855865909268565,{"$f":"MAX(BB2204+BB2219-BB2234,0)","v":0.17433891874947124},0.16309124657208598,{"$f":"MAX(BD2204+BD2219-BD2234,0)","v":0.15184357439470073},0.14059590221731547,{"$f":"MAX(BF2204+BF2219-BF2234,0)","v":0.12934823003993021},0.11810055786254497,0.10685288568515974,9.5605213507774511E-2,8.435754133038928E-2,7.3109869153004048E-2]
[{"$f":"ROW()","v":2257},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AC2212+AC2227-AC2242,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2266},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AE2266-0.25,0)),MAX(AE2266-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF2266-0.25,0)),MAX(AF2266-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG2266-0.25,0)),MAX(AG2266-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2266-0.25,0)),MAX(AH2266-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2266-0.25,0)),MAX(AI2266-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2266-0.25,0)),MAX(AJ2266-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2266-0.25,0)),MAX(AK2266-0.25,0))","v":28.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2266-0.25,0)),MAX(AL2266-0.25,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2266-0.25,0)),MAX(AM2266-0.25,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2266-0.25,0)),MAX(AN2266-0.25,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2266-0.25,0)),MAX(AO2266-0.25,0))","v":27.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2266-0.25,0)),MAX(AP2266-0.25,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2266-0.25,0)),MAX(AQ2266-0.25,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2266-1,0)),MAX(AR2266-1,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2266-1,0)),MAX(AS2266-1,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2266-1,0)),MAX(AT2266-1,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2266-1,0)),MAX(AU2266-1,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2266-1,0)),MAX(AV2266-1,0))","v":21.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2266-1,0)),MAX(AW2266-1,0))","v":20.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2266-1,0)),MAX(AX2266-1,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2266-1,0)),MAX(AY2266-1,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2266-1,0)),MAX(AZ2266-1,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2266-1,0)),MAX(BA2266-1,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2266-1,0)),MAX(BB2266-1,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2266-1,0)),MAX(BC2266-1,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2266-1,0)),MAX(BD2266-1,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2266-1,0)),MAX(BE2266-1,0))","v":12.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2266-1,0)),MAX(BF2266-1,0))","v":11.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2266-1,0)),MAX(BG2266-1,0))","v":10.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2266-1,0)),MAX(BH2266-1,0))","v":9.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2266-1,0)),MAX(BI2266-1,0))","v":8.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2266-1,0)),MAX(BJ2266-1,0))","v":7.75}]
[{"$f":"ROW()","v":2278},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2323","v":0},{"$f":"AE2323","v":0},{"$f":"AF2323","v":0},{"$f":"AG2323","v":0},{"$f":"AH2323","v":0},{"$f":"AI2323","v":0},{"$f":"AJ2323","v":0},{"$f":"AK2323","v":0},{"$f":"AL2323","v":0},{"$f":"AM2323","v":0},{"$f":"AN2323","v":0},{"$f":"AO2323","v":0},{"$f":"AP2323","v":0},{"$f":"AQ2323","v":0},{"$f":"AR2323","v":0},{"$f":"AS2323","v":0},{"$f":"AT2323","v":0},{"$f":"AU2323","v":0},{"$f":"AV2323*AV$15","v":0},{"$f":"AW2323","v":0},{"$f":"AX2323","v":0},{"$f":"AY2323","v":0},{"$f":"AZ2323","v":0},{"$f":"BA2323","v":0},{"$f":"BB2323","v":0},{"$f":"BC2323","v":0},{"$f":"BD2323","v":0},{"$f":"BE2323","v":0},{"$f":"BF2323","v":0},{"$f":"BG2323","v":0},{"$f":"BH2323","v":0},{"$f":"BI2323","v":0},{"$f":"BJ2323","v":0}]
[{"$f":"ROW()","v":2285},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6156489999999996E-2,5.1972739402246546E-2,4.7788988804493095E-2,4.3605238206739644E-2,3.9421487608986193E-2,3.5237737011232742E-2,3.1053986413479291E-2,2.687023581572584E-2,2.2686485217972389E-2,1.8502734620218939E-2,1.4318984022465488E-2,1.0135233424712037E-2,5.9514828269585859E-3,1.7677322292051351E-3,1.5058459730265966E-3,1.2439597168480581E-3,9.8207346066951965E-4,7.2018720449098118E-4,5.8624257983992841E-4,2.5124681993139784E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2292},"Capex"]
[{"$f":"ROW()","v":2304},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2310},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AH538*AE$12","v":7.4804164674155162E-3},{"$f":"Inputs!AI538*AF$12","v":7.4804164674155162E-3},{"$f":"Inputs!AJ538*AG$12","v":7.4804164674155162E-3},{"$f":"Inputs!AK538*AH$12","v":7.4804164674155162E-3},{"$f":"Inputs!AL538*AI$12","v":7.4804164674155153E-3},{"$f":"Inputs!AM538*AJ$12","v":7.4804164674155162E-3},{"$f":"Inputs!AN538*AK$12","v":7.480416467415517E-3},{"$f":"Inputs!AO538*AL$12","v":7.4804164674155162E-3},{"$f":"Inputs!AP538*AM$12","v":7.4804164674155162E-3},{"$f":"Inputs!AQ538*AN$12","v":7.480416467415517E-3},{"$f":"Inputs!AR538*AO$12","v":7.4804164674155162E-3},{"$f":"Inputs!AS538*AP$12","v":7.4804164674155162E-3},{"$f":"Inputs!AT538*AQ$12","v":7.4804164674155153E-3},{"$f":"Inputs!AU538*AR$12","v":8.9188443335924614E-3},{"$f":"Inputs!AV538*AS$12","v":8.9188443335924614E-3},{"$f":"Inputs!AW538*AT$12","v":8.9188443335924614E-3},{"$f":"Inputs!AX538*AU$12","v":8.9188443335924614E-3},{"$f":"Inputs!AY538*AV$12","v":8.9188443335924614E-3},{"$f":"Inputs!AZ1365*AW$12","v":1.1408674432310811E-2},{"$f":"Inputs!BA1365*AX$12","v":1.1408674432310814E-2},{"$f":"Inputs!BB1365*AY$12","v":1.1408674432310814E-2},{"$f":"Inputs!BC1365*AZ$12","v":1.1408674432310814E-2},{"$f":"Inputs!BD1365*BA$12","v":1.1408674432310814E-2},{"$f":"Inputs!BE1365*BB$12","v":1.1408674432310816E-2},{"$f":"Inputs!BF1365*BC$12","v":1.1408674432310816E-2},{"$f":"Inputs!BG1365*BD$12","v":1.1408674432310816E-2},{"$f":"Inputs!BH1365*BE$12","v":1.1408674432310818E-2},{"$f":"Inputs!BI1365*BF$12","v":1.1408674432310816E-2},{"$f":"IF(BG2265>1,BG2280/BG2265,BG2280)*BG$12","v":1.1408674432310816E-2},1.1408674432310816E-2,1.1408674432310816E-2,1.1408674432310814E-2,1.1408674432310814E-2]
[{"$f":"ROW()","v":2315},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AH543*AE$12","v":4.1837505977534509E-3},{"$f":"Inputs!AI543*AF$12","v":4.1837505977534509E-3},{"$f":"Inputs!AJ543*AG$12","v":4.1837505977534509E-3},{"$f":"Inputs!AK543*AH$12","v":4.1837505977534509E-3},{"$f":"Inputs!AL543*AI$12","v":4.1837505977534509E-3},{"$f":"Inputs!AM543*AJ$12","v":4.1837505977534509E-3},{"$f":"Inputs!AN543*AK$12","v":4.1837505977534509E-3},{"$f":"Inputs!AO543*AL$12","v":4.1837505977534509E-3},{"$f":"Inputs!AP543*AM$12","v":4.1837505977534509E-3},{"$f":"Inputs!AQ543*AN$12","v":4.1837505977534509E-3},{"$f":"Inputs!AR543*AO$12","v":4.1837505977534509E-3},{"$f":"Inputs!AS543*AP$12","v":4.1837505977534509E-3},{"$f":"Inputs!AT543*AQ$12","v":4.1837505977534509E-3},{"$f":"Inputs!AU543*AR$12","v":2.6188625617853853E-4},{"$f":"Inputs!AV543*AS$12","v":2.6188625617853853E-4},{"$f":"Inputs!AW543*AT$12","v":2.6188625617853853E-4},{"$f":"Inputs!AX543*AU$12","v":2.6188625617853853E-4},{"$f":"Inputs!AY543*AV$12","v":2.6188625617853853E-4},{"$f":"Inputs!AZ1370*AW$12","v":3.3499575990853056E-4},{"$f":"Inputs!BA1370*AX$12","v":2.5124681993139795E-4},{"$f":"Inputs!BB1370*AY$12","v":0},{"$f":"Inputs!BC1370*AZ$12","v":0},{"$f":"Inputs!BD1370*BA$12","v":0},{"$f":"Inputs!BE1370*BB$12","v":0},{"$f":"Inputs!BF1370*BC$12","v":0},{"$f":"Inputs!BG1370*BD$12","v":0},{"$f":"Inputs!BH1370*BE$12","v":0},{"$f":"Inputs!BI1370*BF$12","v":0},{"$f":"IF(BG2270>1,BG2285/BG2270,BG2285)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2328},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AD2283+AD2298-AD2313,0)","v":8.2500000000000004E-3},8.2500000000000004E-3,8.2500000000000004E-3,8.2500000000000004E-3,8.2500000000000004E-3,8.2500000000000004E-3,8.2500000000000004E-3,8.2500000000000004E-3,8.2500000000000004E-3,8.2500000000000004E-3,8.2500000000000004E-3,8.2500000000000004E-3,8.2500000000000004E-3,8.2500000000000004E-3,7.5478723404255321E-3,6.8457446808510639E-3,6.1436170212765956E-3,5.4414893617021273E-3,4.7393617021276591E-3,5.1642889006426884E-3,4.2661517005309164E-3,3.3680145004191444E-3,2.4698773003073724E-3,1.5717401001956004E-3,{"$f":"MAX(BB2283+BB2298-BB2313,0)","v":6.7360290008382792E-4},0,{"$f":"MAX(BD2283+BD2298-BD2313,0)","v":0},0,{"$f":"MAX(BF2283+BF2298-BF2313,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2334},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AD2289+AD2304-AD2319,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2343},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SCADAAL),SCADAAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF2343-0.25,0)),MAX(AF2343-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG2343-0.25,0)),MAX(AG2343-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2343-0.25,0)),MAX(AH2343-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2343-0.25,0)),MAX(AI2343-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2343-0.25,0)),MAX(AJ2343-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2343-0.25,0)),MAX(AK2343-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2343-0.25,0)),MAX(AL2343-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2343-0.25,0)),MAX(AM2343-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2343-0.25,0)),MAX(AN2343-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2343-0.25,0)),MAX(AO2343-0.25,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2343-0.25,0)),MAX(AP2343-0.25,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2343-0.25,0)),MAX(AQ2343-0.25,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2343-1,0)),MAX(AR2343-1,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2343-1,0)),MAX(AS2343-1,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2343-1,0)),MAX(AT2343-1,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2343-1,0)),MAX(AU2343-1,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2343-1,0)),MAX(AV2343-1,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2343-1,0)),MAX(AW2343-1,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2343-1,0)),MAX(AX2343-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2343-1,0)),MAX(AY2343-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2343-1,0)),MAX(AZ2343-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2343-1,0)),MAX(BA2343-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2343-1,0)),MAX(BB2343-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2343-1,0)),MAX(BC2343-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2343-1,0)),MAX(BD2343-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2343-1,0)),MAX(BE2343-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2343-1,0)),MAX(BF2343-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2343-1,0)),MAX(BG2343-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2343-1,0)),MAX(BH2343-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2343-1,0)),MAX(BI2343-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2343-1,0)),MAX(BJ2343-1,0))","v":0}]
[{"$f":"ROW()","v":2348},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$42),Inputs!$D$42)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AF2348-0.25,0)),MAX(AF2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG2348-0.25,0)),MAX(AG2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2348-0.25,0)),MAX(AH2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2348-0.25,0)),MAX(AI2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2348-0.25,0)),MAX(AJ2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2348-0.25,0)),MAX(AK2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2348-0.25,0)),MAX(AL2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2348-0.25,0)),MAX(AM2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2348-0.25,0)),MAX(AN2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2348-0.25,0)),MAX(AO2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2348-0.25,0)),MAX(AP2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2348-0.25,0)),MAX(AQ2348-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2348-1,0)),MAX(AR2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2348-1,0)),MAX(AS2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2348-1,0)),MAX(AT2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2348-1,0)),MAX(AU2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2348-1,0)),MAX(AV2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2348-1,0)),MAX(AW2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2348-1,0)),MAX(AX2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2348-1,0)),MAX(AY2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2348-1,0)),MAX(AZ2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2348-1,0)),MAX(BA2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2348-1,0)),MAX(BB2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2348-1,0)),MAX(BC2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2348-1,0)),MAX(BD2348-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2348-1,0)),MAX(BE2348-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2348-1,0)),MAX(BF2348-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2348-1,0)),MAX(BG2348-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2348-1,0)),MAX(BH2348-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2348-1,0)),MAX(BI2348-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2348-1,0)),MAX(BJ2348-1,0))","v":0}]
[{"$f":"ROW()","v":2362},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2366},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2381},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2384},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI551*AF$12","v":0},{"$f":"Inputs!AJ551*AG$12","v":0},{"$f":"Inputs!AK551*AH$12","v":0},{"$f":"Inputs!AL551*AI$12","v":0},{"$f":"Inputs!AM551*AJ$12","v":0},{"$f":"Inputs!AN551*AK$12","v":0},{"$f":"Inputs!AO551*AL$12","v":0},{"$f":"Inputs!AP551*AM$12","v":0},{"$f":"Inputs!AQ551*AN$12","v":0},{"$f":"Inputs!AR551*AO$12","v":0},{"$f":"Inputs!AS551*AP$12","v":0},{"$f":"Inputs!AT551*AQ$12","v":0},{"$f":"Inputs!AU551*AR$12","v":0},{"$f":"Inputs!AV551*AS$12","v":0},{"$f":"Inputs!AW551*AT$12","v":0},{"$f":"Inputs!AX551*AU$12","v":0},{"$f":"Inputs!AY551*AV$12","v":0},{"$f":"Inputs!AZ1378*AW$12","v":0},{"$f":"Inputs!BA1378*AX$12","v":0},{"$f":"Inputs!BB1378*AY$12","v":0},{"$f":"Inputs!BC1378*AZ$12","v":0},{"$f":"Inputs!BD1378*BA$12","v":0},{"$f":"Inputs!BE1378*BB$12","v":0},{"$f":"Inputs!BF1378*BC$12","v":0},{"$f":"Inputs!BG1378*BD$12","v":0},{"$f":"Inputs!BH1378*BE$12","v":0},{"$f":"Inputs!BI1378*BF$12","v":0},{"$f":"IF(BG2339>1,BG2354/BG2339,BG2354)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2392},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI559*AF$12","v":0},{"$f":"Inputs!AJ559*AG$12","v":0},{"$f":"Inputs!AK559*AH$12","v":0},{"$f":"Inputs!AL559*AI$12","v":0},{"$f":"Inputs!AM559*AJ$12","v":0},{"$f":"Inputs!AN559*AK$12","v":0},{"$f":"Inputs!AO559*AL$12","v":0},{"$f":"Inputs!AP559*AM$12","v":0},{"$f":"Inputs!AQ559*AN$12","v":0},{"$f":"Inputs!AR559*AO$12","v":0},{"$f":"Inputs!AS559*AP$12","v":0},{"$f":"Inputs!AT559*AQ$12","v":0},{"$f":"Inputs!AU559*AR$12","v":0},{"$f":"Inputs!AV559*AS$12","v":0},{"$f":"Inputs!AW559*AT$12","v":0},{"$f":"Inputs!AX559*AU$12","v":0},{"$f":"Inputs!AY559*AV$12","v":0},{"$f":"Inputs!AZ1386*AW$12","v":0},{"$f":"Inputs!BA1386*AX$12","v":0},{"$f":"Inputs!BB1386*AY$12","v":0},{"$f":"Inputs!BC1386*AZ$12","v":0},{"$f":"Inputs!BD1386*BA$12","v":0},{"$f":"Inputs!BE1386*BB$12","v":0},{"$f":"Inputs!BF1386*BC$12","v":0},{"$f":"Inputs!BG1386*BD$12","v":0},{"$f":"Inputs!BH1386*BE$12","v":0},{"$f":"Inputs!BI1386*BF$12","v":0},{"$f":"IF(BG2347>1,BG2362/BG2347,BG2362)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2401},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AE2356+AE2371-AE2386,0)","v":0.20489235000000003},0.19741193353258452,0.189931517065169,0.18245110059775349,0.17497068413033798,0.16749026766292247,0.16000985119550695,0.15252943472809144,0.14504901826067593,0.13756860179326041,0.1300881853258449,0.12260776885842939,0.11512735239101388,0.11086337637653187,0.10659940036204987,0.10233542434756787,9.807144833308587E-2,9.3807472318603868E-2,0.11454091568981009,0.1090865863712477,0.10363225705268531,9.8177927734122913E-2,9.2723598415560535E-2,{"$f":"MAX(BB2356+BB2371-BB2386,0)","v":8.7269269096998156E-2},8.1814939778435777E-2,{"$f":"MAX(BD2356+BD2371-BD2386,0)","v":7.6360610459873399E-2},7.090628114131102E-2,{"$f":"MAX(BF2356+BF2371-BF2386,0)","v":6.5451951822748641E-2},5.9997622504186256E-2,5.454329318562387E-2,4.9088963867061484E-2,4.3634634548499099E-2,3.8180305229936713E-2]
[{"$f":"ROW()","v":2413},"2007-03-31"]
[{"$f":"ROW()","v":2420},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CathodAL),CathodAL)","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AG2420-0.25,0)),MAX(AG2420-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2420-0.25,0)),MAX(AH2420-0.25,0))","v":14.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2420-0.25,0)),MAX(AI2420-0.25,0))","v":14.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2420-0.25,0)),MAX(AJ2420-0.25,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2420-0.25,0)),MAX(AK2420-0.25,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2420-0.25,0)),MAX(AL2420-0.25,0))","v":13.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2420-0.25,0)),MAX(AM2420-0.25,0))","v":13.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2420-0.25,0)),MAX(AN2420-0.25,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2420-0.25,0)),MAX(AO2420-0.25,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2420-0.25,0)),MAX(AP2420-0.25,0))","v":12.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2420-0.25,0)),MAX(AQ2420-0.25,0))","v":12.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2420-1,0)),MAX(AR2420-1,0))","v":11.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2420-1,0)),MAX(AS2420-1,0))","v":10.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2420-1,0)),MAX(AT2420-1,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2420-1,0)),MAX(AU2420-1,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2420-1,0)),MAX(AV2420-1,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2420-1,0)),MAX(AW2420-1,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2420-1,0)),MAX(AX2420-1,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2420-1,0)),MAX(AY2420-1,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2420-1,0)),MAX(AZ2420-1,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2420-1,0)),MAX(BA2420-1,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2420-1,0)),MAX(BB2420-1,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2420-1,0)),MAX(BC2420-1,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2420-1,0)),MAX(BD2420-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2420-1,0)),MAX(BE2420-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2420-1,0)),MAX(BF2420-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2420-1,0)),MAX(BG2420-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2420-1,0)),MAX(BH2420-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2420-1,0)),MAX(BI2420-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2420-1,0)),MAX(BJ2420-1,0))","v":0}]
[{"$f":"ROW()","v":2431},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2439},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,6.4573369565217309E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2,8.2600000943184496E-2]
[{"$f":"ROW()","v":2445},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF209","v":0}]
[{"$f":"ROW()","v":2450},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2463},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AJ569*AG$12","v":0},{"$f":"Inputs!AK569*AH$12","v":0},{"$f":"Inputs!AL569*AI$12","v":0},{"$f":"Inputs!AM569*AJ$12","v":0},{"$f":"Inputs!AN569*AK$12","v":0},{"$f":"Inputs!AO569*AL$12","v":0},{"$f":"Inputs!AP569*AM$12","v":0},{"$f":"Inputs!AQ569*AN$12","v":0},{"$f":"Inputs!AR569*AO$12","v":0},{"$f":"Inputs!AS569*AP$12","v":0},{"$f":"Inputs!AT569*AQ$12","v":0},{"$f":"Inputs!AU569*AR$12","v":1.4534796330275228E-2},{"$f":"Inputs!AV569*AS$12","v":1.4534796330275228E-2},{"$f":"Inputs!AW569*AT$12","v":1.4534796330275228E-2},{"$f":"Inputs!AX569*AU$12","v":1.4534796330275228E-2},{"$f":"Inputs!AY569*AV$12","v":1.4534796330275228E-2},{"$f":"Inputs!AZ1396*AW$12","v":1.8592404247654792E-2},{"$f":"Inputs!BA1396*AX$12","v":1.8592404247654796E-2},{"$f":"Inputs!BB1396*AY$12","v":1.8592404247654796E-2},{"$f":"Inputs!BC1396*AZ$12","v":1.8592404247654796E-2},{"$f":"Inputs!BD1396*BA$12","v":1.8592404247654799E-2},{"$f":"Inputs!BE1396*BB$12","v":1.8592404247654785E-2},{"$f":"Inputs!BF1396*BC$12","v":1.8592404247654792E-2},{"$f":"Inputs!BG1396*BD$12","v":1.8592404247654792E-2},{"$f":"Inputs!BH1396*BE$12","v":1.8592404247654792E-2},{"$f":"Inputs!BI1396*BF$12","v":1.8592404247654792E-2},{"$f":"IF(BG2418>1,BG2433/BG2418,BG2433)*BG$12","v":1.8592404247654789E-2},1.8592404247654789E-2,1.8592404247654789E-2,1.8592404247654789E-2,1.8592404247654789E-2]
[{"$f":"ROW()","v":2469},"Non-depreciable assets"]
[{"$f":"ROW()","v":2478},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AF2433+AF2448-AF2463,0)","v":0.39607320000000001},0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.3815384036697248,0.36700360733944959,0.35246881100917438,0.33793401467889916,0.32339921834862395,0.3950885902626643,0.3764961860150095,0.35790378176735471,0.33931137751969992,0.32071897327204513,{"$f":"MAX(BB2433+BB2448-BB2463,0)","v":0.30212656902439033},0.28353416477673554,{"$f":"MAX(BD2433+BD2448-BD2463,0)","v":0.26494176052908075},0.24634935628142596,{"$f":"MAX(BF2433+BF2448-BF2463,0)","v":0.22775695203377117},0.20916454778611637,0.19057214353846158,0.17197973929080679,0.153387335043152,0.1347949307954972]
[{"$f":"ROW()","v":2483},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AF2438+AF2453-AF2468,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2497},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MaintenAL),MaintenAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2497-0.25,0)),MAX(AH2497-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2497-0.25,0)),MAX(AI2497-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2497-0.25,0)),MAX(AJ2497-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2497-0.25,0)),MAX(AK2497-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2497-0.25,0)),MAX(AL2497-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2497-0.25,0)),MAX(AM2497-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2497-0.25,0)),MAX(AN2497-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2497-0.25,0)),MAX(AO2497-0.25,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2497-0.25,0)),MAX(AP2497-0.25,0))","v":47.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2497-0.25,0)),MAX(AQ2497-0.25,0))","v":47.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2497-1,0)),MAX(AR2497-1,0))","v":46.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2497-1,0)),MAX(AS2497-1,0))","v":45.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2497-1,0)),MAX(AT2497-1,0))","v":44.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2497-1,0)),MAX(AU2497-1,0))","v":43.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2497-1,0)),MAX(AV2497-1,0))","v":42.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2497-1,0)),MAX(AW2497-1,0))","v":41.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2497-1,0)),MAX(AX2497-1,0))","v":40.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2497-1,0)),MAX(AY2497-1,0))","v":39.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2497-1,0)),MAX(AZ2497-1,0))","v":38.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2497-1,0)),MAX(BA2497-1,0))","v":37.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2497-1,0)),MAX(BB2497-1,0))","v":36.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2497-1,0)),MAX(BC2497-1,0))","v":35.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2497-1,0)),MAX(BD2497-1,0))","v":34.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2497-1,0)),MAX(BE2497-1,0))","v":33.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2497-1,0)),MAX(BF2497-1,0))","v":32.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2497-1,0)),MAX(BG2497-1,0))","v":31.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2497-1,0)),MAX(BH2497-1,0))","v":30.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2497-1,0)),MAX(BI2497-1,0))","v":29.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2497-1,0)),MAX(BJ2497-1,0))","v":28.5}]
[{"$f":"ROW()","v":2501},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SSAAL),SSAAL)","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AH2501-0.25,0)),MAX(AH2501-0.25,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2501-0.25,0)),MAX(AI2501-0.25,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2501-0.25,0)),MAX(AJ2501-0.25,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2501-0.25,0)),MAX(AK2501-0.25,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2501-0.25,0)),MAX(AL2501-0.25,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2501-0.25,0)),MAX(AM2501-0.25,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2501-0.25,0)),MAX(AN2501-0.25,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2501-0.25,0)),MAX(AO2501-0.25,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2501-0.25,0)),MAX(AP2501-0.25,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2501-0.25,0)),MAX(AQ2501-0.25,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2501-1,0)),MAX(AR2501-1,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2501-1,0)),MAX(AS2501-1,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2501-1,0)),MAX(AT2501-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2501-1,0)),MAX(AU2501-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2501-1,0)),MAX(AV2501-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2501-1,0)),MAX(AW2501-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2501-1,0)),MAX(AX2501-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2501-1,0)),MAX(AY2501-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2501-1,0)),MAX(AZ2501-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2501-1,0)),MAX(BA2501-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2501-1,0)),MAX(BB2501-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2501-1,0)),MAX(BC2501-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2501-1,0)),MAX(BD2501-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2501-1,0)),MAX(BE2501-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2501-1,0)),MAX(BF2501-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2501-1,0)),MAX(BG2501-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2501-1,0)),MAX(BH2501-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2501-1,0)),MAX(BI2501-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2501-1,0)),MAX(BJ2501-1,0))","v":0}]
[{"$f":"ROW()","v":2516},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2519},"Total",null,{"$f":"SUM(D2506:D2518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79949822000000015,0.78294606503903652,0.76639391007807312,0.74984175511710971,0.73328960015614619,0.71673744519518268,0.70018529023421927,0.68363313527325587,0.66708098031229224,0.65052882535132883,0.63397667039036532,0.60188647765945724,0.56979628492854895,0.53770609219764076,0.50561589946673258,0.60571755951960871,0.56466890482360577,0.52362025012760283,0.49594244550780997,0.48163549096422709,0.46732853642064409,0.45302158187706121,0.43871462733347827,0.42440767278989538,0.41010071824631245,0.39579376370272945,0.37996546552076771,0.36413716733880586,0.34830886915684411,{"$f":"SUM(BK2506:BK2518)","v":0.33248057097488226}]
[{"$f":"ROW()","v":2527},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2536},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AK581*AH$12","v":0},{"$f":"Inputs!AL581*AI$12","v":0},{"$f":"Inputs!AM581*AJ$12","v":0},{"$f":"Inputs!AN581*AK$12","v":0},{"$f":"Inputs!AO581*AL$12","v":0},{"$f":"Inputs!AP581*AM$12","v":0},{"$f":"Inputs!AQ581*AN$12","v":0},{"$f":"Inputs!AR581*AO$12","v":0},{"$f":"Inputs!AS581*AP$12","v":0},{"$f":"Inputs!AT581*AQ$12","v":0},{"$f":"Inputs!AU581*AR$12","v":4.2402038518518526E-3},{"$f":"Inputs!AV581*AS$12","v":4.2402038518518526E-3},{"$f":"Inputs!AW581*AT$12","v":4.2402038518518526E-3},{"$f":"Inputs!AX581*AU$12","v":4.2402038518518526E-3},{"$f":"Inputs!AY581*AV$12","v":4.2402038518518526E-3},{"$f":"Inputs!AZ1408*AW$12","v":5.4239207976985622E-3},{"$f":"Inputs!BA1408*AX$12","v":5.4239207976985605E-3},{"$f":"Inputs!BB1408*AY$12","v":5.4239207976985605E-3},{"$f":"Inputs!BC1408*AZ$12","v":5.4239207976985605E-3},{"$f":"Inputs!BD1408*BA$12","v":5.4239207976985605E-3},{"$f":"Inputs!BE1408*BB$12","v":5.4239207976985622E-3},{"$f":"Inputs!BF1408*BC$12","v":5.4239207976985622E-3},{"$f":"Inputs!BG1408*BD$12","v":5.4239207976985622E-3},{"$f":"Inputs!BH1408*BE$12","v":5.4239207976985622E-3},{"$f":"Inputs!BI1408*BF$12","v":5.4239207976985622E-3},{"$f":"IF(BG2491>1,BG2506/BG2491,BG2506)*BG$12","v":6.9452644360774298E-3},6.9452644360774307E-3,6.9452644360774298E-3,6.9452644360774307E-3,6.9452644360774316E-3]
[{"$f":"ROW()","v":2548},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AK593*AH$12","v":0},{"$f":"Inputs!AL593*AI$12","v":0},{"$f":"Inputs!AM593*AJ$12","v":0},{"$f":"Inputs!AN593*AK$12","v":0},{"$f":"Inputs!AO593*AL$12","v":0},{"$f":"Inputs!AP593*AM$12","v":0},{"$f":"Inputs!AQ593*AN$12","v":0},{"$f":"Inputs!AR593*AO$12","v":0},{"$f":"Inputs!AS593*AP$12","v":0},{"$f":"Inputs!AT593*AQ$12","v":0},{"$f":"Inputs!AU593*AR$12","v":0},{"$f":"Inputs!AV593*AS$12","v":0},{"$f":"Inputs!AW593*AT$12","v":0},{"$f":"Inputs!AX593*AU$12","v":0},{"$f":"Inputs!AY593*AV$12","v":0},{"$f":"Inputs!AZ1420*AW$12","v":0},{"$f":"Inputs!BA1420*AX$12","v":0},{"$f":"Inputs!BB1420*AY$12","v":0},{"$f":"Inputs!BC1420*AZ$12","v":0},{"$f":"Inputs!BD1420*BA$12","v":0},{"$f":"Inputs!BE1420*BB$12","v":0},{"$f":"Inputs!BF1420*BC$12","v":0},{"$f":"Inputs!BG1420*BD$12","v":0},{"$f":"Inputs!BH1420*BE$12","v":0},{"$f":"Inputs!BI1420*BF$12","v":0},{"$f":"IF(BG2503>1,BG2518/BG2503,BG2518)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2555},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AG2510+AG2525-AG2540,0)","v":7.0528380000000002E-2},6.6361713333333336E-2,6.219504666666667E-2,5.8028380000000004E-2,5.3861713333333339E-2,4.9695046666666673E-2,4.5528380000000007E-2,4.1361713333333341E-2,3.7195046666666676E-2,3.302838000000001E-2,2.8861713333333344E-2,2.5013484888888899E-2,2.1165256444444454E-2,1.7317028000000009E-2,1.3468799555555563E-2,9.6205711111111182E-3,7.383779302851788E-3,2.4612597676172618E-3,0,0,0,{"$f":"MAX(BB2510+BB2525-BB2540,0)","v":0},0,{"$f":"MAX(BD2510+BD2525-BD2540,0)","v":0},0,{"$f":"MAX(BF2510+BF2525-BF2540,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2566},"Life (years)"]
[{"$f":"ROW()","v":2574},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),OtherAL),OtherAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AI2574-0.25,0)),MAX(AI2574-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2574-0.25,0)),MAX(AJ2574-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2574-0.25,0)),MAX(AK2574-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2574-0.25,0)),MAX(AL2574-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2574-0.25,0)),MAX(AM2574-0.25,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2574-0.25,0)),MAX(AN2574-0.25,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2574-0.25,0)),MAX(AO2574-0.25,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2574-0.25,0)),MAX(AP2574-0.25,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2574-0.25,0)),MAX(AQ2574-0.25,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2574-1,0)),MAX(AR2574-1,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2574-1,0)),MAX(AS2574-1,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2574-1,0)),MAX(AT2574-1,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2574-1,0)),MAX(AU2574-1,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2574-1,0)),MAX(AV2574-1,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2574-1,0)),MAX(AW2574-1,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2574-1,0)),MAX(AX2574-1,0))","v":0.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2574-1,0)),MAX(AY2574-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2574-1,0)),MAX(AZ2574-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2574-1,0)),MAX(BA2574-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2574-1,0)),MAX(BB2574-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2574-1,0)),MAX(BC2574-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2574-1,0)),MAX(BD2574-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2574-1,0)),MAX(BE2574-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2574-1,0)),MAX(BF2574-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2574-1,0)),MAX(BG2574-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2574-1,0)),MAX(BH2574-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2574-1,0)),MAX(BI2574-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2574-1,0)),MAX(BJ2574-1,0))","v":0}]
[{"$f":"ROW()","v":2580}]
[{"$f":"ROW()","v":2585},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2403324324324321E-4,1.1939648648648645E-4,1.1475972972972969E-4,1.1012297297297293E-4,1.3493428665128538E-4,1.2900310921606405E-4,1.2307193178084271E-4,1.1714075434562137E-4,1.1120957691040004E-4,1.052783994751787E-4,9.9347222039957366E-5,9.341604460473603E-5,8.7484867169514694E-5,8.1553689734293358E-5,7.5622512299072022E-5,6.9691334863850686E-5,6.376015742862935E-5,5.7828979993408014E-5,5.1897802558186677E-5]
[{"$f":"ROW()","v":2598},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH210","v":0}]
[{"$f":"ROW()","v":2604},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2000654]
[{"$f":"ROW()","v":2613},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AL597*AI$12","v":0},{"$f":"Inputs!AM597*AJ$12","v":0},{"$f":"Inputs!AN597*AK$12","v":0},{"$f":"Inputs!AO597*AL$12","v":0},{"$f":"Inputs!AP597*AM$12","v":0},{"$f":"Inputs!AQ597*AN$12","v":0},{"$f":"Inputs!AR597*AO$12","v":0},{"$f":"Inputs!AS597*AP$12","v":0},{"$f":"Inputs!AT597*AQ$12","v":0},{"$f":"Inputs!AU597*AR$12","v":0},{"$f":"Inputs!AV597*AS$12","v":0},{"$f":"Inputs!AW597*AT$12","v":0},{"$f":"Inputs!AX597*AU$12","v":0},{"$f":"Inputs!AY597*AV$12","v":0},{"$f":"Inputs!AZ1424*AW$12","v":0},{"$f":"Inputs!BA1424*AX$12","v":0},{"$f":"Inputs!BB1424*AY$12","v":0},{"$f":"Inputs!BC1424*AZ$12","v":0},{"$f":"Inputs!BD1424*BA$12","v":0},{"$f":"Inputs!BE1424*BB$12","v":0},{"$f":"Inputs!BF1424*BC$12","v":0},{"$f":"Inputs!BG1424*BD$12","v":0},{"$f":"Inputs!BH1424*BE$12","v":0},{"$f":"Inputs!BI1424*BF$12","v":0},{"$f":"IF(BG2568>1,BG2583/BG2568,BG2583)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2618},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AL602*AI$12","v":0},{"$f":"Inputs!AM602*AJ$12","v":0},{"$f":"Inputs!AN602*AK$12","v":0},{"$f":"Inputs!AO602*AL$12","v":0},{"$f":"Inputs!AP602*AM$12","v":0},{"$f":"Inputs!AQ602*AN$12","v":0},{"$f":"Inputs!AR602*AO$12","v":0},{"$f":"Inputs!AS602*AP$12","v":0},{"$f":"Inputs!AT602*AQ$12","v":0},{"$f":"Inputs!AU602*AR$12","v":2.1918031413612569E-4},{"$f":"Inputs!AV602*AS$12","v":2.1918031413612567E-4},{"$f":"Inputs!AW602*AT$12","v":2.1918031413612567E-4},{"$f":"Inputs!AX602*AU$12","v":2.1918031413612567E-4},{"$f":"Inputs!AY602*AV$12","v":2.1918031413612567E-4},{"$f":"Inputs!AZ1429*AW$12","v":2.8036780914904275E-4},{"$f":"Inputs!BA1429*AX$12","v":2.803678091490427E-4},{"$f":"Inputs!BB1429*AY$12","v":2.803678091490427E-4},{"$f":"Inputs!BC1429*AZ$12","v":2.803678091490427E-4},{"$f":"Inputs!BD1429*BA$12","v":2.8036780914904264E-4},{"$f":"Inputs!BE1429*BB$12","v":2.8036780914904275E-4},{"$f":"Inputs!BF1429*BC$12","v":2.803678091490427E-4},{"$f":"Inputs!BG1429*BD$12","v":2.803678091490427E-4},{"$f":"Inputs!BH1429*BE$12","v":2.803678091490427E-4},{"$f":"Inputs!BI1429*BF$12","v":2.803678091490427E-4},{"$f":"IF(BG2573>1,BG2588/BG2573,BG2588)*BG$12","v":2.8036780914904259E-4},2.8036780914904259E-4,2.8036780914904259E-4,2.8036780914904254E-4,2.8036780914904254E-4]
[{"$f":"ROW()","v":2632},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH2587+AH2602-AH2617,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2587+BB2602-BB2617,0)","v":0},0,{"$f":"MAX(BD2587+BD2602-BD2617,0)","v":0},0,{"$f":"MAX(BF2587+BF2602-BF2617,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2636},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH2591+AH2606-AH2621,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2651},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),EquityRCAL),EquityRCAL)","v":32.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2651-0.25,0)),MAX(AJ2651-0.25,0))","v":32.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2651-0.25,0)),MAX(AK2651-0.25,0))","v":31.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2651-0.25,0)),MAX(AL2651-0.25,0))","v":31.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2651-0.25,0)),MAX(AM2651-0.25,0))","v":31.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2651-0.25,0)),MAX(AN2651-0.25,0))","v":31.05237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2651-0.25,0)),MAX(AO2651-0.25,0))","v":30.80237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2651-0.25,0)),MAX(AP2651-0.25,0))","v":30.55237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2651-0.25,0)),MAX(AQ2651-0.25,0))","v":30.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2651-1,0)),MAX(AR2651-1,0))","v":29.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2651-1,0)),MAX(AS2651-1,0))","v":28.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2651-1,0)),MAX(AT2651-1,0))","v":27.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2651-1,0)),MAX(AU2651-1,0))","v":26.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2651-1,0)),MAX(AV2651-1,0))","v":25.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2651-1,0)),MAX(AW2651-1,0))","v":24.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2651-1,0)),MAX(AX2651-1,0))","v":23.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2651-1,0)),MAX(AY2651-1,0))","v":22.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2651-1,0)),MAX(AZ2651-1,0))","v":21.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2651-1,0)),MAX(BA2651-1,0))","v":20.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2651-1,0)),MAX(BB2651-1,0))","v":19.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2651-1,0)),MAX(BC2651-1,0))","v":18.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2651-1,0)),MAX(BD2651-1,0))","v":17.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2651-1,0)),MAX(BE2651-1,0))","v":16.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2651-1,0)),MAX(BF2651-1,0))","v":15.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2651-1,0)),MAX(BG2651-1,0))","v":14.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2651-1,0)),MAX(BH2651-1,0))","v":13.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2651-1,0)),MAX(BI2651-1,0))","v":12.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2651-1,0)),MAX(BJ2651-1,0))","v":11.30237908684559}]
[{"$f":"ROW()","v":2654},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),NetSSAAL),NetSSAAL)","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AJ2654-0.25,0)),MAX(AJ2654-0.25,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2654-0.25,0)),MAX(AK2654-0.25,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2654-0.25,0)),MAX(AL2654-0.25,0))","v":19.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2654-0.25,0)),MAX(AM2654-0.25,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2654-0.25,0)),MAX(AN2654-0.25,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2654-0.25,0)),MAX(AO2654-0.25,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2654-0.25,0)),MAX(AP2654-0.25,0))","v":18.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2654-0.25,0)),MAX(AQ2654-0.25,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2654-1,0)),MAX(AR2654-1,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2654-1,0)),MAX(AS2654-1,0))","v":16},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2654-1,0)),MAX(AT2654-1,0))","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2654-1,0)),MAX(AU2654-1,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2654-1,0)),MAX(AV2654-1,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2654-1,0)),MAX(AW2654-1,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2654-1,0)),MAX(AX2654-1,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2654-1,0)),MAX(AY2654-1,0))","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2654-1,0)),MAX(AZ2654-1,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2654-1,0)),MAX(BA2654-1,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2654-1,0)),MAX(BB2654-1,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2654-1,0)),MAX(BC2654-1,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2654-1,0)),MAX(BD2654-1,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2654-1,0)),MAX(BE2654-1,0))","v":4},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2654-1,0)),MAX(BF2654-1,0))","v":3},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2654-1,0)),MAX(BG2654-1,0))","v":2},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2654-1,0)),MAX(BH2654-1,0))","v":1},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2654-1,0)),MAX(BI2654-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2654-1,0)),MAX(BJ2654-1,0))","v":0}]
[{"$f":"ROW()","v":2662},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7618789999999989E-2,5.3452123333333323E-2,4.9285456666666658E-2,4.5118789999999992E-2,4.0952123333333326E-2,3.678545666666666E-2,3.2618789999999995E-2,2.8452123333333329E-2,2.4285456666666663E-2,2.1249774583333332E-2,1.8214092500000001E-2,1.5178410416666668E-2,1.2142728333333335E-2,1.1649415756132743E-2,7.766277170755162E-3,3.8831385853775814E-3,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,0,0,0,0]
[{"$f":"ROW()","v":2672},"Capex"]
[{"$f":"ROW()","v":2681},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2690},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AM613*AJ$12","v":7.6510058528516016E-3},{"$f":"Inputs!AN613*AK$12","v":7.6510058528516016E-3},{"$f":"Inputs!AO613*AL$12","v":7.6510058528516016E-3},{"$f":"Inputs!AP613*AM$12","v":7.6510058528516016E-3},{"$f":"Inputs!AQ613*AN$12","v":7.6510058528516016E-3},{"$f":"Inputs!AR613*AO$12","v":7.6510058528516016E-3},{"$f":"Inputs!AS613*AP$12","v":7.6510058528516016E-3},{"$f":"Inputs!AT613*AQ$12","v":7.6510058528516016E-3},{"$f":"Inputs!AU613*AR$12","v":0},{"$f":"Inputs!AV613*AS$12","v":0},{"$f":"Inputs!AW613*AT$12","v":0},{"$f":"Inputs!AX613*AU$12","v":0},{"$f":"Inputs!AY613*AV$12","v":0},{"$f":"Inputs!AZ1440*AW$12","v":0},{"$f":"Inputs!BA1440*AX$12","v":0},{"$f":"Inputs!BB1440*AY$12","v":0},{"$f":"Inputs!BC1440*AZ$12","v":0},{"$f":"Inputs!BD1440*BA$12","v":0},{"$f":"Inputs!BE1440*BB$12","v":0},{"$f":"Inputs!BF1440*BC$12","v":0},{"$f":"Inputs!BG1440*BD$12","v":0},{"$f":"Inputs!BH1440*BE$12","v":0},{"$f":"Inputs!BI1440*BF$12","v":0},{"$f":"IF(BG2645>1,BG2660/BG2645,BG2660)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2701},"Total",null,{"$f":"SUM(D2688:D2700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,1.6552154960963461E-2,3.0702862499999996E-3,3.0702862499999996E-3,3.0702862499999996E-3,3.0702862499999996E-3,3.0702862499999996E-3,3.9274030278025349E-3,3.927403027802534E-3,3.927403027802534E-3,4.4264442424953086E-5,4.426444242495308E-5,4.4264442424953113E-5,4.4264442424953113E-5,4.4264442424953113E-5,4.426444242495312E-5,4.426444242495312E-5,4.4264442424953974E-5,4.4264442424953107E-5,4.4264442424953107E-5,4.4264442424953113E-5,{"$f":"SUM(BK2688:BK2700)","v":4.4264442424953113E-5}]
[{"$f":"ROW()","v":2709},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AI2664+AI2679-AI2694,0)","v":1.6609999999999999E-3},1.6609999999999999E-3,1.6609999999999999E-3,1.6609999999999999E-3,1.6609999999999999E-3,1.6609999999999999E-3,1.6609999999999999E-3,1.6609999999999999E-3,1.6609999999999999E-3,1.6263958333333332E-3,1.5917916666666665E-3,1.5571874999999998E-3,1.522583333333333E-3,1.4879791666666663E-3,1.8591065818480297E-3,1.8148421394230767E-3,1.7705776969981237E-3,1.7263132545731706E-3,1.6820488121482176E-3,{"$f":"MAX(BB2664+BB2679-BB2694,0)","v":1.6377843697232646E-3},1.5935199272983115E-3,{"$f":"MAX(BD2664+BD2679-BD2694,0)","v":1.5492554848733585E-3},1.5049910424484055E-3,{"$f":"MAX(BF2664+BF2679-BF2694,0)","v":1.4607266000234524E-3},1.4164621575984994E-3,1.3721977151735464E-3,1.3279332727485934E-3,1.2836688303236403E-3,1.2394043878986873E-3]
[{"$f":"ROW()","v":2719},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),PipeAL),PipeAL)","v":70},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2719-0.25,0)),MAX(AK2719-0.25,0))","v":69.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2719-0.25,0)),MAX(AL2719-0.25,0))","v":69.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2719-0.25,0)),MAX(AM2719-0.25,0))","v":69.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2719-0.25,0)),MAX(AN2719-0.25,0))","v":69},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2719-0.25,0)),MAX(AO2719-0.25,0))","v":68.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2719-0.25,0)),MAX(AP2719-0.25,0))","v":68.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2719-0.25,0)),MAX(AQ2719-0.25,0))","v":68.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2719-1,0)),MAX(AR2719-1,0))","v":67.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2719-1,0)),MAX(AS2719-1,0))","v":66.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2719-1,0)),MAX(AT2719-1,0))","v":65.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2719-1,0)),MAX(AU2719-1,0))","v":64.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2719-1,0)),MAX(AV2719-1,0))","v":63.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2719-1,0)),MAX(AW2719-1,0))","v":62.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2719-1,0)),MAX(AX2719-1,0))","v":61.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2719-1,0)),MAX(AY2719-1,0))","v":60.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2719-1,0)),MAX(AZ2719-1,0))","v":59.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2719-1,0)),MAX(BA2719-1,0))","v":58.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2719-1,0)),MAX(BB2719-1,0))","v":57.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2719-1,0)),MAX(BC2719-1,0))","v":56.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2719-1,0)),MAX(BD2719-1,0))","v":55.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2719-1,0)),MAX(BE2719-1,0))","v":54.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2719-1,0)),MAX(BF2719-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2719-1,0)),MAX(BG2719-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2719-1,0)),MAX(BH2719-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2719-1,0)),MAX(BI2719-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2719-1,0)),MAX(BJ2719-1,0))","v":37}]
[{"$f":"ROW()","v":2720},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MainAL),MainAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AK2720-0.25,0)),MAX(AK2720-0.25,0))","v":49.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2720-0.25,0)),MAX(AL2720-0.25,0))","v":49.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2720-0.25,0)),MAX(AM2720-0.25,0))","v":49.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2720-0.25,0)),MAX(AN2720-0.25,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2720-0.25,0)),MAX(AO2720-0.25,0))","v":48.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2720-0.25,0)),MAX(AP2720-0.25,0))","v":48.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2720-0.25,0)),MAX(AQ2720-0.25,0))","v":48.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2720-1,0)),MAX(AR2720-1,0))","v":47.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2720-1,0)),MAX(AS2720-1,0))","v":46.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2720-1,0)),MAX(AT2720-1,0))","v":45.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2720-1,0)),MAX(AU2720-1,0))","v":44.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2720-1,0)),MAX(AV2720-1,0))","v":43.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2720-1,0)),MAX(AW2720-1,0))","v":42.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2720-1,0)),MAX(AX2720-1,0))","v":41.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2720-1,0)),MAX(AY2720-1,0))","v":40.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2720-1,0)),MAX(AZ2720-1,0))","v":39.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2720-1,0)),MAX(BA2720-1,0))","v":38.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2720-1,0)),MAX(BB2720-1,0))","v":37.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2720-1,0)),MAX(BC2720-1,0))","v":36.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2720-1,0)),MAX(BD2720-1,0))","v":35.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2720-1,0)),MAX(BE2720-1,0))","v":34.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2720-1,0)),MAX(BF2720-1,0))","v":33.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2720-1,0)),MAX(BG2720-1,0))","v":32.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2720-1,0)),MAX(BH2720-1,0))","v":31.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2720-1,0)),MAX(BI2720-1,0))","v":30.25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2720-1,0)),MAX(BJ2720-1,0))","v":29.25}]
[{"$f":"ROW()","v":2733},"Opening Asset Values"]
[{"$f":"ROW()","v":2739},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2748},"Capex"]
[{"$f":"ROW()","v":2753},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2682500000000004E-3]
[{"$f":"ROW()","v":2767},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AN629*AK$12","v":0},{"$f":"Inputs!AO629*AL$12","v":0},{"$f":"Inputs!AP629*AM$12","v":0},{"$f":"Inputs!AQ629*AN$12","v":0},{"$f":"Inputs!AR629*AO$12","v":0},{"$f":"Inputs!AS629*AP$12","v":0},{"$f":"Inputs!AT629*AQ$12","v":0},{"$f":"Inputs!AU629*AR$12","v":0},{"$f":"Inputs!AV629*AS$12","v":0},{"$f":"Inputs!AW629*AT$12","v":0},{"$f":"Inputs!AX629*AU$12","v":0},{"$f":"Inputs!AY629*AV$12","v":0},{"$f":"Inputs!AZ1456*AW$12","v":0},{"$f":"Inputs!BA1456*AX$12","v":0},{"$f":"Inputs!BB1456*AY$12","v":0},{"$f":"Inputs!BC1456*AZ$12","v":0},{"$f":"Inputs!BD1456*BA$12","v":0},{"$f":"Inputs!BE1456*BB$12","v":0},{"$f":"Inputs!BF1456*BC$12","v":0},{"$f":"Inputs!BG1456*BD$12","v":0},{"$f":"Inputs!BH1456*BE$12","v":0},{"$f":"Inputs!BI1456*BF$12","v":0},{"$f":"IF(BG2722>1,BG2737/BG2722,BG2737)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2771},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AN633*AK$12","v":1.00625E-2},{"$f":"Inputs!AO633*AL$12","v":1.00625E-2},{"$f":"Inputs!AP633*AM$12","v":1.00625E-2},{"$f":"Inputs!AQ633*AN$12","v":1.00625E-2},{"$f":"Inputs!AR633*AO$12","v":1.00625E-2},{"$f":"Inputs!AS633*AP$12","v":1.00625E-2},{"$f":"Inputs!AT633*AQ$12","v":1.00625E-2},{"$f":"Inputs!AU633*AR$12","v":0},{"$f":"Inputs!AV633*AS$12","v":0},{"$f":"Inputs!AW633*AT$12","v":0},{"$f":"Inputs!AX633*AU$12","v":0},{"$f":"Inputs!AY633*AV$12","v":0},{"$f":"Inputs!AZ1460*AW$12","v":0},{"$f":"Inputs!BA1460*AX$12","v":0},{"$f":"Inputs!BB1460*AY$12","v":0},{"$f":"Inputs!BC1460*AZ$12","v":0},{"$f":"Inputs!BD1460*BA$12","v":0},{"$f":"Inputs!BE1460*BB$12","v":0},{"$f":"Inputs!BF1460*BC$12","v":0},{"$f":"Inputs!BG1460*BD$12","v":0},{"$f":"Inputs!BH1460*BE$12","v":0},{"$f":"Inputs!BI1460*BF$12","v":0},{"$f":"IF(BG2726>1,BG2741/BG2726,BG2741)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2786},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AJ2741+AJ2756-AJ2771,0)","v":3.9133560000000005E-2},2.9071060000000003E-2,1.9008560000000001E-2,8.9460600000000005E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2789},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AJ2744+AJ2759-AJ2774,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2797},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CompAL),CompAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2797-0.25,0)),MAX(AL2797-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2797-0.25,0)),MAX(AM2797-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2797-0.25,0)),MAX(AN2797-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2797-0.25,0)),MAX(AO2797-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2797-0.25,0)),MAX(AP2797-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2797-0.25,0)),MAX(AQ2797-0.25,0))","v":28.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2797-1,0)),MAX(AR2797-1,0))","v":27.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2797-1,0)),MAX(AS2797-1,0))","v":26.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2797-1,0)),MAX(AT2797-1,0))","v":25.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2797-1,0)),MAX(AU2797-1,0))","v":24.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2797-1,0)),MAX(AV2797-1,0))","v":23.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2797-1,0)),MAX(AW2797-1,0))","v":22.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2797-1,0)),MAX(AX2797-1,0))","v":21.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2797-1,0)),MAX(AY2797-1,0))","v":20.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2797-1,0)),MAX(AZ2797-1,0))","v":19.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2797-1,0)),MAX(BA2797-1,0))","v":18.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2797-1,0)),MAX(BB2797-1,0))","v":17.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2797-1,0)),MAX(BC2797-1,0))","v":16.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2797-1,0)),MAX(BD2797-1,0))","v":15.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2797-1,0)),MAX(BE2797-1,0))","v":14.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2797-1,0)),MAX(BF2797-1,0))","v":13.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2797-1,0)),MAX(BG2797-1,0))","v":12.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2797-1,0)),MAX(BH2797-1,0))","v":11.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2797-1,0)),MAX(BI2797-1,0))","v":10.5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2797-1,0)),MAX(BJ2797-1,0))","v":9.5}]
[{"$f":"ROW()","v":2807},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AL$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AL2807-0.25,0)),MAX(AL2807-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2807-0.25,0)),MAX(AM2807-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2807-0.25,0)),MAX(AN2807-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2807-0.25,0)),MAX(AO2807-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2807-0.25,0)),MAX(AP2807-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2807-0.25,0)),MAX(AQ2807-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2807-1,0)),MAX(AR2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2807-1,0)),MAX(AS2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2807-1,0)),MAX(AT2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2807-1,0)),MAX(AU2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2807-1,0)),MAX(AV2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2807-1,0)),MAX(AW2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2807-1,0)),MAX(AX2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2807-1,0)),MAX(AY2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2807-1,0)),MAX(AZ2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2807-1,0)),MAX(BA2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2807-1,0)),MAX(BB2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2807-1,0)),MAX(BC2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2807-1,0)),MAX(BD2807-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2807-1,0)),MAX(BE2807-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2807-1,0)),MAX(BF2807-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2807-1,0)),MAX(BG2807-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2807-1,0)),MAX(BH2807-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2807-1,0)),MAX(BI2807-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2807-1,0)),MAX(BJ2807-1,0))","v":0}]
[{"$f":"ROW()","v":2816},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.127893999999999E-2,6.127893999999999E-2,6.127893999999999E-2,6.127893999999999E-2,6.127893999999999E-2,6.127893999999999E-2,6.127893999999999E-2,6.0015456701030916E-2,5.8751973402061841E-2,5.7488490103092767E-2,5.6225006804123692E-2,7.0304862885922872E-2,6.8688659141418903E-2,6.7072455396914935E-2,6.5456251652410966E-2,6.3840047907906997E-2,6.2223844163403021E-2,6.0607640418899045E-2,5.8991436674395069E-2,5.7375232929891093E-2,5.5759029185387117E-2,5.4142825440883141E-2,5.2526621696379165E-2,5.0910417951875189E-2,4.9294214207371213E-2,4.7678010462867237E-2]
[{"$f":"ROW()","v":2825},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK209","v":3.5510900000000002E-3}]
[{"$f":"ROW()","v":2836},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2844},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AO645*AL$12","v":0},{"$f":"Inputs!AP645*AM$12","v":0},{"$f":"Inputs!AQ645*AN$12","v":0},{"$f":"Inputs!AR645*AO$12","v":0},{"$f":"Inputs!AS645*AP$12","v":0},{"$f":"Inputs!AT645*AQ$12","v":0},{"$f":"Inputs!AU645*AR$12","v":6.7405705882352934E-3},{"$f":"Inputs!AV645*AS$12","v":6.7405705882352942E-3},{"$f":"Inputs!AW645*AT$12","v":6.7405705882352942E-3},{"$f":"Inputs!AX645*AU$12","v":6.7405705882352942E-3},{"$f":"Inputs!AY645*AV$12","v":6.7405705882352942E-3},{"$f":"Inputs!AZ1472*AW$12","v":8.6223026720560671E-3},{"$f":"Inputs!BA1472*AX$12","v":8.6223026720560671E-3},{"$f":"Inputs!BB1472*AY$12","v":8.6223026720560671E-3},{"$f":"Inputs!BC1472*AZ$12","v":4.3111513360280336E-3},{"$f":"Inputs!BD1472*BA$12","v":0},{"$f":"Inputs!BE1472*BB$12","v":2.5914237342322685E-18},{"$f":"Inputs!BF1472*BC$12","v":0},{"$f":"Inputs!BG1472*BD$12","v":0},{"$f":"Inputs!BH1472*BE$12","v":0},{"$f":"Inputs!BI1472*BF$12","v":0},{"$f":"IF(BG2799>1,BG2814/BG2799,BG2814)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2854},"Closing Asset Values"]
[{"$f":"ROW()","v":2855},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AK2810+AK2825-AK2840,0)","v":3.5510900000000002E-3},3.5510900000000002E-3,3.5510900000000002E-3,3.5510900000000002E-3,3.5510900000000002E-3,3.5510900000000002E-3,3.5510900000000002E-3,3.4992492700729929E-3,3.4474085401459856E-3,3.3955678102189782E-3,3.3437270802919709E-3,3.2918863503649635E-3,4.1445532904061848E-3,4.0782404377596856E-3,4.0119275851131864E-3,3.9456147324666872E-3,3.8793018798201884E-3,{"$f":"MAX(BB2810+BB2825-BB2840,0)","v":3.8129890271736896E-3},3.7466761745271909E-3,{"$f":"MAX(BD2810+BD2825-BD2840,0)","v":3.6803633218806921E-3},3.6140504692341933E-3,{"$f":"MAX(BF2810+BF2825-BF2840,0)","v":3.5477376165876946E-3},3.4612074308172629E-3,3.3746772450468313E-3,3.2881470592763997E-3,3.2016168735059681E-3,3.1150866877355365E-3]
[{"$f":"ROW()","v":2868},"Total",null,{"$f":"SUM(D2855:D2867)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55677197,0.54670946999999992,0.53664696999999995,0.52658446999999997,0.51652197,0.50645947000000002,0.49639696999999994,0.46632740826441887,0.43625784652883781,0.40618828479325664,0.37611872305767552,0.3460491613220944,0.40419007711085719,0.36572614307049972,0.3272622090301423,0.29886992289035874,0.28054928465114909,0.26222864641193944,0.24390800817272984,0.22558736993352019,0.21037870208664949,0.19828200463211776,0.18616508984446212,0.17404817505680645,0.16193126026915078,0.14981434548149511,{"$f":"SUM(BK2855:BK2867)","v":0.13769743069383944}]
[{"$f":"ROW()","v":2874},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2874-0.25,0)),MAX(AM2874-0.25,0))","v":29.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2874-0.25,0)),MAX(AN2874-0.25,0))","v":29.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2874-0.25,0)),MAX(AO2874-0.25,0))","v":29.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2874-0.25,0)),MAX(AP2874-0.25,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2874-0.25,0)),MAX(AQ2874-0.25,0))","v":28.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2874-1,0)),MAX(AR2874-1,0))","v":27.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2874-1,0)),MAX(AS2874-1,0))","v":26.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2874-1,0)),MAX(AT2874-1,0))","v":25.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2874-1,0)),MAX(AU2874-1,0))","v":24.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2874-1,0)),MAX(AV2874-1,0))","v":23.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2874-1,0)),MAX(AW2874-1,0))","v":22.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2874-1,0)),MAX(AX2874-1,0))","v":21.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2874-1,0)),MAX(AY2874-1,0))","v":20.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2874-1,0)),MAX(AZ2874-1,0))","v":19.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2874-1,0)),MAX(BA2874-1,0))","v":18.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2874-1,0)),MAX(BB2874-1,0))","v":17.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2874-1,0)),MAX(BC2874-1,0))","v":16.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2874-1,0)),MAX(BD2874-1,0))","v":15.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2874-1,0)),MAX(BE2874-1,0))","v":14.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2874-1,0)),MAX(BF2874-1,0))","v":13.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2874-1,0)),MAX(BG2874-1,0))","v":12.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2874-1,0)),MAX(BH2874-1,0))","v":11.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2874-1,0)),MAX(BI2874-1,0))","v":10.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2874-1,0)),MAX(BJ2874-1,0))","v":9.75}]
[{"$f":"ROW()","v":2883},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AM$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AM2883-0.25,0)),MAX(AM2883-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2883-0.25,0)),MAX(AN2883-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2883-0.25,0)),MAX(AO2883-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2883-0.25,0)),MAX(AP2883-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2883-0.25,0)),MAX(AQ2883-0.25,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2883-1,0)),MAX(AR2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2883-1,0)),MAX(AS2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2883-1,0)),MAX(AT2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2883-1,0)),MAX(AU2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2883-1,0)),MAX(AV2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2883-1,0)),MAX(AW2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2883-1,0)),MAX(AX2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2883-1,0)),MAX(AY2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2883-1,0)),MAX(AZ2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2883-1,0)),MAX(BA2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2883-1,0)),MAX(BB2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2883-1,0)),MAX(BC2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2883-1,0)),MAX(BD2883-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2883-1,0)),MAX(BE2883-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2883-1,0)),MAX(BF2883-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2883-1,0)),MAX(BG2883-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2883-1,0)),MAX(BH2883-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2883-1,0)),MAX(BI2883-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2883-1,0)),MAX(BJ2883-1,0))","v":0}]
[{"$f":"ROW()","v":2892},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.1991930102564101E-2,1.1740790205128204E-2,1.1489650307692306E-2,1.1238510410256409E-2,1.4054660935813248E-2,1.3733411542994659E-2,1.341216215017607E-2,1.309091275735748E-2,1.2769663364538891E-2,1.2448413971720302E-2,1.2127164578901714E-2,1.1805915186083125E-2,1.1484665793264535E-2,1.1163416400445946E-2,1.0842167007627357E-2,1.0520917614808769E-2,1.0199668221990182E-2,9.8784188291715942E-3,9.5571694363530066E-3]
[{"$f":"ROW()","v":2902},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL210","v":0}]
[{"$f":"ROW()","v":2906},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8755E-3]
[{"$f":"ROW()","v":2921},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AP661*AM$12","v":0},{"$f":"Inputs!AQ661*AN$12","v":0},{"$f":"Inputs!AR661*AO$12","v":0},{"$f":"Inputs!AS661*AP$12","v":0},{"$f":"Inputs!AT661*AQ$12","v":0},{"$f":"Inputs!AU661*AR$12","v":1.3640000000000001E-4},{"$f":"Inputs!AV661*AS$12","v":1.3640000000000001E-4},{"$f":"Inputs!AW661*AT$12","v":1.3640000000000001E-4},{"$f":"Inputs!AX661*AU$12","v":1.3640000000000001E-4},{"$f":"Inputs!AY661*AV$12","v":1.3640000000000001E-4},{"$f":"Inputs!AZ1488*AW$12","v":1.7447812007504688E-4},{"$f":"Inputs!BA1488*AX$12","v":1.7447812007504688E-4},{"$f":"Inputs!BB1488*AY$12","v":1.7447812007504688E-4},{"$f":"Inputs!BC1488*AZ$12","v":1.7447812007504688E-4},{"$f":"Inputs!BD1488*BA$12","v":1.7447812007504688E-4},{"$f":"Inputs!BE1488*BB$12","v":1.7447812007504693E-4},{"$f":"Inputs!BF1488*BC$12","v":1.7447812007504693E-4},{"$f":"Inputs!BG1488*BD$12","v":1.7447812007504696E-4},{"$f":"Inputs!BH1488*BE$12","v":1.3085859005628522E-4},{"$f":"Inputs!BI1488*BF$12","v":0},{"$f":"IF(BG2876>1,BG2891/BG2876,BG2891)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2924},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AP664*AM$12","v":0},{"$f":"Inputs!AQ664*AN$12","v":0},{"$f":"Inputs!AR664*AO$12","v":0},{"$f":"Inputs!AS664*AP$12","v":0},{"$f":"Inputs!AT664*AQ$12","v":0},{"$f":"Inputs!AU664*AR$12","v":0},{"$f":"Inputs!AV664*AS$12","v":0},{"$f":"Inputs!AW664*AT$12","v":0},{"$f":"Inputs!AX664*AU$12","v":0},{"$f":"Inputs!AY664*AV$12","v":0},{"$f":"Inputs!AZ1491*AW$12","v":0},{"$f":"Inputs!BA1491*AX$12","v":0},{"$f":"Inputs!BB1491*AY$12","v":0},{"$f":"Inputs!BC1491*AZ$12","v":0},{"$f":"Inputs!BD1491*BA$12","v":0},{"$f":"Inputs!BE1491*BB$12","v":0},{"$f":"Inputs!BF1491*BC$12","v":0},{"$f":"Inputs!BG1491*BD$12","v":0},{"$f":"Inputs!BH1491*BE$12","v":0},{"$f":"Inputs!BI1491*BF$12","v":0},{"$f":"IF(BG2879>1,BG2894/BG2879,BG2894)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2932},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AL2887+AL2902-AL2917,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2887+BB2902-BB2917,0)","v":0},0,{"$f":"MAX(BD2887+BD2902-BD2917,0)","v":0},0,{"$f":"MAX(BF2887+BF2902-BF2917,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2942},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AL2897+AL2912-AL2927,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2951},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AN$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SCADAAL),SCADAAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AN2951-0.25,0)),MAX(AN2951-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO2951-0.25,0)),MAX(AO2951-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP2951-0.25,0)),MAX(AP2951-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ2951-0.25,0)),MAX(AQ2951-0.25,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR2951-1,0)),MAX(AR2951-1,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS2951-1,0)),MAX(AS2951-1,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT2951-1,0)),MAX(AT2951-1,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU2951-1,0)),MAX(AU2951-1,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV2951-1,0)),MAX(AV2951-1,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW2951-1,0)),MAX(AW2951-1,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX2951-1,0)),MAX(AX2951-1,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY2951-1,0)),MAX(AY2951-1,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ2951-1,0)),MAX(AZ2951-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA2951-1,0)),MAX(BA2951-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB2951-1,0)),MAX(BB2951-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC2951-1,0)),MAX(BC2951-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD2951-1,0)),MAX(BD2951-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE2951-1,0)),MAX(BE2951-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF2951-1,0)),MAX(BF2951-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG2951-1,0)),MAX(BG2951-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH2951-1,0)),MAX(BH2951-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI2951-1,0)),MAX(BI2951-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ2951-1,0)),MAX(BJ2951-1,0))","v":0}]
[{"$f":"ROW()","v":2960}]
[{"$f":"ROW()","v":2971},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2979},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12877111999999999]
[{"$f":"ROW()","v":2989},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2990},"Total",null,{"$f":"SUM(D2977:D2989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66417979000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK2977:BK2989)","v":0}]
[{"$f":"ROW()","v":2998},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AQ677*AN$12","v":0},{"$f":"Inputs!AR677*AO$12","v":0},{"$f":"Inputs!AS677*AP$12","v":0},{"$f":"Inputs!AT677*AQ$12","v":0},{"$f":"Inputs!AU677*AR$12","v":1.4534967346938772E-3},{"$f":"Inputs!AV677*AS$12","v":1.4534967346938777E-3},{"$f":"Inputs!AW677*AT$12","v":1.4534967346938777E-3},{"$f":"Inputs!AX677*AU$12","v":1.4534967346938774E-3},{"$f":"Inputs!AY677*AV$12","v":1.4534967346938774E-3},{"$f":"Inputs!AZ1504*AW$12","v":1.8592623006202862E-3},{"$f":"Inputs!BA1504*AX$12","v":1.8592623006202862E-3},{"$f":"Inputs!BB1504*AY$12","v":1.8592623006202862E-3},{"$f":"Inputs!BC1504*AZ$12","v":1.8592623006202862E-3},{"$f":"Inputs!BD1504*BA$12","v":1.859262300620286E-3},{"$f":"Inputs!BE1504*BB$12","v":1.8592623006202858E-3},{"$f":"Inputs!BF1504*BC$12","v":1.859262300620286E-3},{"$f":"Inputs!BG1504*BD$12","v":1.859262300620286E-3},{"$f":"Inputs!BH1504*BE$12","v":1.859262300620286E-3},{"$f":"Inputs!BI1504*BF$12","v":1.859262300620286E-3},{"$f":"IF(BG2953>1,BG2968/BG2953,BG2968)*BG$12","v":1.8592623006202865E-3},1.8592623006202865E-3,1.8592623006202865E-3,1.8592623006202865E-3,1.8592623006202865E-3]
[{"$f":"ROW()","v":3009},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AM2964+AM2979-AM2994,0)","v":0.12877111999999999},0.12877111999999999,0.12877111999999999,0.12877111999999999,0.12877111999999999,0.12433073655172412,0.11989035310344826,0.11544996965517239,0.11100958620689652,0.10656920275862065,0.13063962169173834,0.12495963813992364,0.11927965458810894,0.11359967103629423,0.10791968748447953,{"$f":"MAX(BB2964+BB2979-BB2994,0)","v":0.10223970393266482},9.6559720380850117E-2,{"$f":"MAX(BD2964+BD2979-BD2994,0)","v":9.0879736829035412E-2},8.5199753277220708E-2,{"$f":"MAX(BF2964+BF2979-BF2994,0)","v":7.9519769725406003E-2},7.3839786173591285E-2,6.8159802621776566E-2,6.2479819069961855E-2,5.6799835518147143E-2,5.1119851966332432E-2]
[{"$f":"ROW()","v":3018},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AM2973+AM2988-AM3003,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3027},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AO$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SCADAAL),SCADAAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AO3027-0.25,0)),MAX(AO3027-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP3027-0.25,0)),MAX(AP3027-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ3027-0.25,0)),MAX(AQ3027-0.25,0))","v":9.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR3027-1,0)),MAX(AR3027-1,0))","v":8.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS3027-1,0)),MAX(AS3027-1,0))","v":7.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT3027-1,0)),MAX(AT3027-1,0))","v":6.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU3027-1,0)),MAX(AU3027-1,0))","v":5.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3027-1,0)),MAX(AV3027-1,0))","v":4.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3027-1,0)),MAX(AW3027-1,0))","v":3.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3027-1,0)),MAX(AX3027-1,0))","v":2.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3027-1,0)),MAX(AY3027-1,0))","v":1.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3027-1,0)),MAX(AZ3027-1,0))","v":0.25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3027-1,0)),MAX(BA3027-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3027-1,0)),MAX(BB3027-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3027-1,0)),MAX(BC3027-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3027-1,0)),MAX(BD3027-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3027-1,0)),MAX(BE3027-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3027-1,0)),MAX(BF3027-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3027-1,0)),MAX(BG3027-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3027-1,0)),MAX(BH3027-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3027-1,0)),MAX(BI3027-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3027-1,0)),MAX(BJ3027-1,0))","v":0}]
[{"$f":"ROW()","v":3037},"Opening Asset Values"]
[{"$f":"ROW()","v":3041},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3056},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3059},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3067},"Depreciation"]
[{"$f":"ROW()","v":3077},"Non-depreciable assets"]
[{"$f":"ROW()","v":3086},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AN3041+AN3056-AN3071,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB3041+BB3056-BB3071,0)","v":0},0,{"$f":"MAX(BD3041+BD3056-BD3071,0)","v":0},0,{"$f":"MAX(BF3041+BF3056-BF3071,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3095},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AN3050+AN3065-AN3080,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3106},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AP$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),OtherAL),OtherAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AP3106-0.25,0)),MAX(AP3106-0.25,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ3106-0.25,0)),MAX(AQ3106-0.25,0))","v":9.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR3106-1,0)),MAX(AR3106-1,0))","v":8.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS3106-1,0)),MAX(AS3106-1,0))","v":7.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT3106-1,0)),MAX(AT3106-1,0))","v":6.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU3106-1,0)),MAX(AU3106-1,0))","v":5.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3106-1,0)),MAX(AV3106-1,0))","v":4.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3106-1,0)),MAX(AW3106-1,0))","v":3.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3106-1,0)),MAX(AX3106-1,0))","v":2.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3106-1,0)),MAX(AY3106-1,0))","v":1.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3106-1,0)),MAX(AZ3106-1,0))","v":0.5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3106-1,0)),MAX(BA3106-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3106-1,0)),MAX(BB3106-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3106-1,0)),MAX(BC3106-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3106-1,0)),MAX(BD3106-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3106-1,0)),MAX(BE3106-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3106-1,0)),MAX(BF3106-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3106-1,0)),MAX(BG3106-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3106-1,0)),MAX(BH3106-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3106-1,0)),MAX(BI3106-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3106-1,0)),MAX(BJ3106-1,0))","v":0}]
[{"$f":"ROW()","v":3114},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO3159","v":1.4230999999999998E-3},{"$f":"AP3159","v":1.4230999999999998E-3},{"$f":"AQ3159","v":1.4230999999999998E-3},{"$f":"AR3159","v":1.4026237410071942E-3},{"$f":"AS3159","v":1.3821474820143885E-3},{"$f":"AT3159","v":1.3616712230215828E-3},{"$f":"AU3159","v":1.3411949640287771E-3},{"$f":"AV3159*AV$15","v":1.6894172786116326E-3},{"$f":"AW3159","v":1.6632247626641654E-3},{"$f":"AX3159","v":1.6370322467166981E-3},{"$f":"AY3159","v":1.6108397307692309E-3},{"$f":"AZ3159","v":1.5846472148217637E-3},{"$f":"BA3159","v":1.5584546988742965E-3},{"$f":"BB3159","v":1.5322621829268292E-3},{"$f":"BC3159","v":1.506069666979362E-3},{"$f":"BD3159","v":1.4798771510318948E-3},{"$f":"BE3159","v":1.4536846350844275E-3},{"$f":"BF3159","v":1.4274921191369603E-3},{"$f":"BG3159","v":1.3926752381824004E-3},{"$f":"BH3159","v":1.3578583572278404E-3},{"$f":"BI3159","v":1.3230414762732804E-3},{"$f":"BJ3159","v":1.2882245953187205E-3}]
[{"$f":"ROW()","v":3124},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3125},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3133},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46381264999999999]
[{"$f":"ROW()","v":3144},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AS701*AP$12","v":0},{"$f":"Inputs!AT701*AQ$12","v":0},{"$f":"Inputs!AU701*AR$12","v":2.0476258992805753E-5},{"$f":"Inputs!AV701*AS$12","v":2.0476258992805753E-5},{"$f":"Inputs!AW701*AT$12","v":2.0476258992805753E-5},{"$f":"Inputs!AX701*AU$12","v":2.0476258992805753E-5},{"$f":"Inputs!AY701*AV$12","v":2.0476258992805753E-5},{"$f":"Inputs!AZ1528*AW$12","v":2.6192515947467177E-5},{"$f":"Inputs!BA1528*AX$12","v":2.6192515947467177E-5},{"$f":"Inputs!BB1528*AY$12","v":2.619251594746718E-5},{"$f":"Inputs!BC1528*AZ$12","v":2.619251594746718E-5},{"$f":"Inputs!BD1528*BA$12","v":2.619251594746718E-5},{"$f":"Inputs!BE1528*BB$12","v":2.6192515947467187E-5},{"$f":"Inputs!BF1528*BC$12","v":2.6192515947467187E-5},{"$f":"Inputs!BG1528*BD$12","v":2.619251594746719E-5},{"$f":"Inputs!BH1528*BE$12","v":2.619251594746719E-5},{"$f":"Inputs!BI1528*BF$12","v":2.6192515947467194E-5},{"$f":"IF(BG3099>1,BG3114/BG3099,BG3114)*BG$12","v":3.4816880954560006E-5},3.4816880954560006E-5,3.4816880954560013E-5,3.4816880954560013E-5,3.4816880954560013E-5]
[{"$f":"ROW()","v":3153},"Non-depreciable assets"]
[{"$f":"ROW()","v":3162},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AO3117+AO3132-AO3147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB3117+BB3132-BB3147,0)","v":0},0,{"$f":"MAX(BD3117+BD3132-BD3147,0)","v":0},0,{"$f":"MAX(BF3117+BF3132-BF3147,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3172},"Total",null,{"$f":"SUM(D3159:D3171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.33801898,1.3272689799999999,1.3165189799999999,1.2055809681465937,1.0946429562931876,0.98370494443978129,0.87276693258637505,0.76182892073296871,0.83259693662202872,0.69068890324192911,0.54878086986182939,0.40687283648172956,0.30308514511597273,0.23741779576455868,0.17175044641314458,0.10608309706173051,4.0415747710316446E-2,7.3839850888597573E-3,6.9791848323532586E-3,6.57438457584676E-3,6.1695843193402614E-3,5.7647840628337627E-3,{"$f":"SUM(BK3159:BK3171)","v":5.3599838063272641E-3}]
[{"$f":"ROW()","v":3180},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AQ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CathodAL),CathodAL)","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AQ3180-0.25,0)),MAX(AQ3180-0.25,0))","v":14.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR3180-1,0)),MAX(AR3180-1,0))","v":13.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS3180-1,0)),MAX(AS3180-1,0))","v":12.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT3180-1,0)),MAX(AT3180-1,0))","v":11.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU3180-1,0)),MAX(AU3180-1,0))","v":10.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3180-1,0)),MAX(AV3180-1,0))","v":9.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3180-1,0)),MAX(AW3180-1,0))","v":8.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3180-1,0)),MAX(AX3180-1,0))","v":7.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3180-1,0)),MAX(AY3180-1,0))","v":6.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3180-1,0)),MAX(AZ3180-1,0))","v":5.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3180-1,0)),MAX(BA3180-1,0))","v":4.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3180-1,0)),MAX(BB3180-1,0))","v":3.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3180-1,0)),MAX(BC3180-1,0))","v":2.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3180-1,0)),MAX(BD3180-1,0))","v":1.75},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3180-1,0)),MAX(BE3180-1,0))","v":0.75},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3180-1,0)),MAX(BF3180-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3180-1,0)),MAX(BG3180-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3180-1,0)),MAX(BH3180-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3180-1,0)),MAX(BI3180-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3180-1,0)),MAX(BJ3180-1,0))","v":0}]
[{"$f":"ROW()","v":3191},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3194},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2751500000000001E-3,4.2751500000000001E-3,3.8366730769230769E-3,3.3981961538461537E-3,2.9597192307692305E-3,2.5212423076923073E-3,2.6642007981310428E-3,2.1033164195771391E-3,1.5424320410232354E-3,9.8154766246933171E-4,4.2066328391542789E-4,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3202},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3212},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.556458000000001E-2]
[{"$f":"ROW()","v":3221},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AT717*AQ$12","v":0},{"$f":"Inputs!AU717*AR$12","v":0},{"$f":"Inputs!AV717*AS$12","v":0},{"$f":"Inputs!AW717*AT$12","v":0},{"$f":"Inputs!AX717*AU$12","v":0},{"$f":"Inputs!AY717*AV$12","v":0},{"$f":"Inputs!AZ1544*AW$12","v":0},{"$f":"Inputs!BA1544*AX$12","v":0},{"$f":"Inputs!BB1544*AY$12","v":0},{"$f":"Inputs!BC1544*AZ$12","v":0},{"$f":"Inputs!BD1544*BA$12","v":0},{"$f":"Inputs!BE1544*BB$12","v":0},{"$f":"Inputs!BF1544*BC$12","v":0},{"$f":"Inputs!BG1544*BD$12","v":0},{"$f":"Inputs!BH1544*BE$12","v":0},{"$f":"Inputs!BI1544*BF$12","v":0},{"$f":"IF(BG3176>1,BG3191/BG3176,BG3191)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3230},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AT726*AQ$12","v":0},{"$f":"Inputs!AU726*AR$12","v":0},{"$f":"Inputs!AV726*AS$12","v":0},{"$f":"Inputs!AW726*AT$12","v":0},{"$f":"Inputs!AX726*AU$12","v":0},{"$f":"Inputs!AY726*AV$12","v":0},{"$f":"Inputs!AZ1553*AW$12","v":0},{"$f":"Inputs!BA1553*AX$12","v":0},{"$f":"Inputs!BB1553*AY$12","v":0},{"$f":"Inputs!BC1553*AZ$12","v":0},{"$f":"Inputs!BD1553*BA$12","v":0},{"$f":"Inputs!BE1553*BB$12","v":0},{"$f":"Inputs!BF1553*BC$12","v":0},{"$f":"Inputs!BG1553*BD$12","v":0},{"$f":"Inputs!BH1553*BE$12","v":0},{"$f":"Inputs!BI1553*BF$12","v":0},{"$f":"IF(BG3185>1,BG3200/BG3185,BG3200)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3241},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP3196+AP3211-AP3226,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB3196+BB3211-BB3226,0)","v":0},0,{"$f":"MAX(BD3196+BD3211-BD3226,0)","v":0},0,{"$f":"MAX(BF3196+BF3211-BF3226,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3249},"2009-12-31"]
[{"$f":"ROW()","v":3259},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),EquityRCAL),EquityRCAL)","v":32.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR3259-1,0)),MAX(AR3259-1,0))","v":31.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS3259-1,0)),MAX(AS3259-1,0))","v":30.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT3259-1,0)),MAX(AT3259-1,0))","v":29.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU3259-1,0)),MAX(AU3259-1,0))","v":28.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3259-1,0)),MAX(AV3259-1,0))","v":27.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3259-1,0)),MAX(AW3259-1,0))","v":26.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3259-1,0)),MAX(AX3259-1,0))","v":25.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3259-1,0)),MAX(AY3259-1,0))","v":24.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3259-1,0)),MAX(AZ3259-1,0))","v":23.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3259-1,0)),MAX(BA3259-1,0))","v":22.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3259-1,0)),MAX(BB3259-1,0))","v":21.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3259-1,0)),MAX(BC3259-1,0))","v":20.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3259-1,0)),MAX(BD3259-1,0))","v":19.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3259-1,0)),MAX(BE3259-1,0))","v":18.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3259-1,0)),MAX(BF3259-1,0))","v":17.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3259-1,0)),MAX(BG3259-1,0))","v":16.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3259-1,0)),MAX(BH3259-1,0))","v":15.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3259-1,0)),MAX(BI3259-1,0))","v":14.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3259-1,0)),MAX(BJ3259-1,0))","v":13.30237908684559}]
[{"$f":"ROW()","v":3260},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AR$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$42),Inputs!$D$42)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AR3260-1,0)),MAX(AR3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS3260-1,0)),MAX(AS3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT3260-1,0)),MAX(AT3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU3260-1,0)),MAX(AU3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3260-1,0)),MAX(AV3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3260-1,0)),MAX(AW3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3260-1,0)),MAX(AX3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3260-1,0)),MAX(AY3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3260-1,0)),MAX(AZ3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3260-1,0)),MAX(BA3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3260-1,0)),MAX(BB3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3260-1,0)),MAX(BC3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3260-1,0)),MAX(BD3260-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3260-1,0)),MAX(BE3260-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3260-1,0)),MAX(BF3260-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3260-1,0)),MAX(BG3260-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3260-1,0)),MAX(BH3260-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3260-1,0)),MAX(BI3260-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3260-1,0)),MAX(BJ3260-1,0))","v":0}]
[{"$f":"ROW()","v":3268},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3279},"Total",null,{"$f":"SUM(D3266:D3278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73151163000000008,0.67954934423809532,0.62758705847619056,0.57562477271428569,0.52366248695238093,0.60338243653032031,0.53691409390173139,0.47044575127314253,0.40397740864455367,0.33750906601596475,0.27104072338737589,0.22034492779307413,0.16964913219877231,0.11895333660447054,6.825754101016876E-2,1.7561745415867063E-2,1.7062987443018613E-2,1.6564229470170166E-2,1.6065471497321716E-2,{"$f":"SUM(BK3266:BK3278)","v":1.5566713524473268E-2}]
[{"$f":"ROW()","v":3288},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12330345000000001]
[{"$f":"ROW()","v":3297},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AU732*AR$12","v":0},{"$f":"Inputs!AV732*AS$12","v":0},{"$f":"Inputs!AW732*AT$12","v":0},{"$f":"Inputs!AX732*AU$12","v":0},{"$f":"Inputs!AY732*AV$12","v":0},{"$f":"Inputs!AZ1559*AW$12","v":0},{"$f":"Inputs!BA1559*AX$12","v":0},{"$f":"Inputs!BB1559*AY$12","v":0},{"$f":"Inputs!BC1559*AZ$12","v":0},{"$f":"Inputs!BD1559*BA$12","v":0},{"$f":"Inputs!BE1559*BB$12","v":0},{"$f":"Inputs!BF1559*BC$12","v":0},{"$f":"Inputs!BG1559*BD$12","v":0},{"$f":"Inputs!BH1559*BE$12","v":0},{"$f":"Inputs!BI1559*BF$12","v":0},{"$f":"IF(BG3252>1,BG3267/BG3252,BG3267)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3307},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AU742*AR$12","v":0},{"$f":"Inputs!AV742*AS$12","v":0},{"$f":"Inputs!AW742*AT$12","v":0},{"$f":"Inputs!AX742*AU$12","v":0},{"$f":"Inputs!AY742*AV$12","v":0},{"$f":"Inputs!AZ1569*AW$12","v":0},{"$f":"Inputs!BA1569*AX$12","v":0},{"$f":"Inputs!BB1569*AY$12","v":0},{"$f":"Inputs!BC1569*AZ$12","v":0},{"$f":"Inputs!BD1569*BA$12","v":0},{"$f":"Inputs!BE1569*BB$12","v":0},{"$f":"Inputs!BF1569*BC$12","v":0},{"$f":"Inputs!BG1569*BD$12","v":0},{"$f":"Inputs!BH1569*BE$12","v":0},{"$f":"Inputs!BI1569*BF$12","v":0},{"$f":"IF(BG3262>1,BG3277/BG3262,BG3277)*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3315},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AQ3270+AQ3285-AQ3300,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB3270+BB3285-BB3300,0)","v":0},0,{"$f":"MAX(BD3270+BD3285-BD3300,0)","v":0},0,{"$f":"MAX(BF3270+BF3285-BF3300,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3326},"Life (years)"]
[{"$f":"ROW()","v":3329},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CompAL),CompAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS3329-1,0)),MAX(AS3329-1,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT3329-1,0)),MAX(AT3329-1,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU3329-1,0)),MAX(AU3329-1,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3329-1,0)),MAX(AV3329-1,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3329-1,0)),MAX(AW3329-1,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3329-1,0)),MAX(AX3329-1,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3329-1,0)),MAX(AY3329-1,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3329-1,0)),MAX(AZ3329-1,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3329-1,0)),MAX(BA3329-1,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3329-1,0)),MAX(BB3329-1,0))","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3329-1,0)),MAX(BC3329-1,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3329-1,0)),MAX(BD3329-1,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3329-1,0)),MAX(BE3329-1,0))","v":17},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3329-1,0)),MAX(BF3329-1,0))","v":16},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3329-1,0)),MAX(BG3329-1,0))","v":15},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3329-1,0)),MAX(BH3329-1,0))","v":14},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3329-1,0)),MAX(BI3329-1,0))","v":13},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3329-1,0)),MAX(BJ3329-1,0))","v":12}]
[{"$f":"ROW()","v":3337},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AS$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SSAAL),SSAAL)","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AS3337-1,0)),MAX(AS3337-1,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT3337-1,0)),MAX(AT3337-1,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU3337-1,0)),MAX(AU3337-1,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3337-1,0)),MAX(AV3337-1,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3337-1,0)),MAX(AW3337-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3337-1,0)),MAX(AX3337-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3337-1,0)),MAX(AY3337-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3337-1,0)),MAX(AZ3337-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3337-1,0)),MAX(BA3337-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3337-1,0)),MAX(BB3337-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3337-1,0)),MAX(BC3337-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3337-1,0)),MAX(BD3337-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3337-1,0)),MAX(BE3337-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3337-1,0)),MAX(BF3337-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3337-1,0)),MAX(BG3337-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3337-1,0)),MAX(BH3337-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3337-1,0)),MAX(BI3337-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3337-1,0)),MAX(BJ3337-1,0))","v":0}]
[{"$f":"ROW()","v":3347},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8.8095373988610962E-2,-0.17619074797722195,-0.26428612196583295,-0.45075411263463433,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3356},"Capex"]
[{"$f":"ROW()","v":3365},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3376},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AV750*AS$12","v":4.2835399104105429E-2},{"$f":"Inputs!AW750*AT$12","v":4.2835399104105429E-2},{"$f":"Inputs!AX750*AU$12","v":4.2835399104105429E-2},{"$f":"Inputs!AY750*AV$12","v":4.2835399104105429E-2},{"$f":"Inputs!AZ1577*AW$12","v":-0.14239734545222185},{"$f":"Inputs!BA1577*AX$12","v":0},{"$f":"Inputs!BB1577*AY$12","v":0},{"$f":"Inputs!BC1577*AZ$12","v":0},{"$f":"Inputs!BD1577*BA$12","v":0},{"$f":"Inputs!BE1577*BB$12","v":0},{"$f":"Inputs!BF1577*BC$12","v":0},{"$f":"Inputs!BG1577*BD$12","v":0},{"$f":"Inputs!BH1577*BE$12","v":0},{"$f":"Inputs!BI1577*BF$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3384},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AV758*AS$12","v":0},{"$f":"Inputs!AW758*AT$12","v":0},{"$f":"Inputs!AX758*AU$12","v":0},{"$f":"Inputs!AY758*AV$12","v":0},{"$f":"Inputs!AZ1585*AW$12","v":0},{"$f":"Inputs!BA1585*AX$12","v":0},{"$f":"Inputs!BB1585*AY$12","v":0},{"$f":"Inputs!BC1585*AZ$12","v":0},{"$f":"Inputs!BD1585*BA$12","v":0},{"$f":"Inputs!BE1585*BB$12","v":0},{"$f":"Inputs!BF1585*BC$12","v":0},{"$f":"Inputs!BG1585*BD$12","v":0},{"$f":"Inputs!BH1585*BE$12","v":0},{"$f":"Inputs!BI1585*BF$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3394},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4697000000000001E-2,-0.29811105291383044,-0.64091910582766087,-0.9837271587414913,-1.3265352116553217,0,0,0,0,0,{"$f":"BB3349+BB3364-BB3379","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3395},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"BB3350+BB3365-BB3380","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3403},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),PipeAL),PipeAL)","v":70},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT3403-1,0)),MAX(AT3403-1,0))","v":69},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU3403-1,0)),MAX(AU3403-1,0))","v":68},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3403-1,0)),MAX(AV3403-1,0))","v":67},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3403-1,0)),MAX(AW3403-1,0))","v":66},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3403-1,0)),MAX(AX3403-1,0))","v":65},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3403-1,0)),MAX(AY3403-1,0))","v":64},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3403-1,0)),MAX(AZ3403-1,0))","v":63},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3403-1,0)),MAX(BA3403-1,0))","v":62},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3403-1,0)),MAX(BB3403-1,0))","v":61},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3403-1,0)),MAX(BC3403-1,0))","v":60},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3403-1,0)),MAX(BD3403-1,0))","v":59},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3403-1,0)),MAX(BE3403-1,0))","v":58},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3403-1,0)),MAX(BF3403-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3403-1,0)),MAX(BG3403-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3403-1,0)),MAX(BH3403-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3403-1,0)),MAX(BI3403-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3403-1,0)),MAX(BJ3403-1,0))","v":37}]
[{"$f":"ROW()","v":3414},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AT$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),NetSSAAL),NetSSAAL)","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AT3414-1,0)),MAX(AT3414-1,0))","v":19},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU3414-1,0)),MAX(AU3414-1,0))","v":18},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3414-1,0)),MAX(AV3414-1,0))","v":17},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3414-1,0)),MAX(AW3414-1,0))","v":16},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3414-1,0)),MAX(AX3414-1,0))","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3414-1,0)),MAX(AY3414-1,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3414-1,0)),MAX(AZ3414-1,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3414-1,0)),MAX(BA3414-1,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3414-1,0)),MAX(BB3414-1,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3414-1,0)),MAX(BC3414-1,0))","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3414-1,0)),MAX(BD3414-1,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3414-1,0)),MAX(BE3414-1,0))","v":8},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3414-1,0)),MAX(BF3414-1,0))","v":7},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3414-1,0)),MAX(BG3414-1,0))","v":6},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3414-1,0)),MAX(BH3414-1,0))","v":5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3414-1,0)),MAX(BI3414-1,0))","v":4},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3414-1,0)),MAX(BJ3414-1,0))","v":3}]
[{"$f":"ROW()","v":3423},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-9.0486631708839874E-2,-0.18097326341767977,-0.34724202476132365,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3432},"Capex"]
[{"$f":"ROW()","v":3442},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3450},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AW763*AT$12","v":0.11572424196912846},{"$f":"Inputs!AX763*AU$12","v":0.11572424196912846},{"$f":"Inputs!AY763*AV$12","v":0.11572424196912846},{"$f":"Inputs!AZ1590*AW$12","v":-0.38358672637903535},{"$f":"Inputs!BA1590*AX$12","v":0},{"$f":"Inputs!BB1590*AY$12","v":0},{"$f":"Inputs!BC1590*AZ$12","v":0},{"$f":"Inputs!BD1590*BA$12","v":0},{"$f":"Inputs!BE1590*BB$12","v":0},{"$f":"Inputs!BF1590*BC$12","v":0},{"$f":"Inputs!BG1590*BD$12","v":0},{"$f":"Inputs!BH1590*BE$12","v":0},{"$f":"Inputs!BI1590*BF$12","v":0},{"$f":"MIN(BG3420,IF(BG3405>1,BG3420/BG3405,BG3420)*BG$12)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3461},"Total",null,{"$f":"SUM(D3448:D3460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.62954073781101172,0.62954073781101172,0.62954073781101172,-2.0133746779748147,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK3448:BK3460)","v":0}]
[{"$f":"ROW()","v":3468},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-9.0486631708839874E-2,-0.18097326341767977,-0.27145989512651969,0,0,0,0,0,{"$f":"BB3423+BB3438-BB3453","v":0},0,{"$f":"BD3423+BD3438-BD3453","v":0},0,{"$f":"BF3423+BF3438-BF3453","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3472},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS3427+AS3442-AS3457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3482},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU3482-1,0)),MAX(AU3482-1,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3482-1,0)),MAX(AV3482-1,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3482-1,0)),MAX(AW3482-1,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3482-1,0)),MAX(AX3482-1,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3482-1,0)),MAX(AY3482-1,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3482-1,0)),MAX(AZ3482-1,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3482-1,0)),MAX(BA3482-1,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3482-1,0)),MAX(BB3482-1,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3482-1,0)),MAX(BC3482-1,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3482-1,0)),MAX(BD3482-1,0))","v":20},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3482-1,0)),MAX(BE3482-1,0))","v":19},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3482-1,0)),MAX(BF3482-1,0))","v":18},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3482-1,0)),MAX(BG3482-1,0))","v":17},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3482-1,0)),MAX(BH3482-1,0))","v":16},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3482-1,0)),MAX(BI3482-1,0))","v":15},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3482-1,0)),MAX(BJ3482-1,0))","v":14}]
[{"$f":"ROW()","v":3491},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AU$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AU3491-1,0)),MAX(AU3491-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3491-1,0)),MAX(AV3491-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3491-1,0)),MAX(AW3491-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3491-1,0)),MAX(AX3491-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3491-1,0)),MAX(AY3491-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3491-1,0)),MAX(AZ3491-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3491-1,0)),MAX(BA3491-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3491-1,0)),MAX(BB3491-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3491-1,0)),MAX(BC3491-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3491-1,0)),MAX(BD3491-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3491-1,0)),MAX(BE3491-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3491-1,0)),MAX(BF3491-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3491-1,0)),MAX(BG3491-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3491-1,0)),MAX(BH3491-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3491-1,0)),MAX(BI3491-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3491-1,0)),MAX(BJ3491-1,0))","v":0}]
[{"$f":"ROW()","v":3500},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.8303534272095138E-4,-1.2357639080316362E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3511},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15055679384615381]
[{"$f":"ROW()","v":3519},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3529},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AX781*AU$12","v":2.4151767136047562E-3},{"$f":"Inputs!AY781*AV$12","v":2.4151767136047558E-3},{"$f":"Inputs!AZ1608*AW$12","v":-6.1788195401581789E-3},{"$f":"Inputs!BA1608*AX$12","v":0},{"$f":"Inputs!BB1608*AY$12","v":0},{"$f":"Inputs!BC1608*AZ$12","v":0},{"$f":"Inputs!BD1608*BA$12","v":0},{"$f":"Inputs!BE1608*BB$12","v":0},{"$f":"Inputs!BF1608*BC$12","v":0},{"$f":"Inputs!BG1608*BD$12","v":0},{"$f":"Inputs!BH1608*BE$12","v":0},{"$f":"Inputs!BI1608*BF$12","v":0},{"$f":"MIN(BG3499,IF(BG3484>1,BG3499/BG3484,BG3499)*BG$12)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3530},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AX782*AU$12","v":4.8303534272095138E-4},{"$f":"Inputs!AY782*AV$12","v":4.8303534272095132E-4},{"$f":"Inputs!AZ1609*AW$12","v":-1.2357639080316364E-3},{"$f":"Inputs!BA1609*AX$12","v":0},{"$f":"Inputs!BB1609*AY$12","v":0},{"$f":"Inputs!BC1609*AZ$12","v":0},{"$f":"Inputs!BD1609*BA$12","v":0},{"$f":"Inputs!BE1609*BB$12","v":0},{"$f":"Inputs!BF1609*BC$12","v":0},{"$f":"Inputs!BG1609*BD$12","v":0},{"$f":"Inputs!BH1609*BE$12","v":0},{"$f":"Inputs!BI1609*BF$12","v":0},{"$f":"MIN(BG3500,IF(BG3485>1,BG3500/BG3485,BG3500)*BG$12)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3538},"Closing Asset Values"]
[{"$f":"ROW()","v":3549},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT3504+AT3519-AT3534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3558},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3558-1,0)),MAX(AV3558-1,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3558-1,0)),MAX(AW3558-1,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3558-1,0)),MAX(AX3558-1,0))","v":27},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3558-1,0)),MAX(AY3558-1,0))","v":26},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3558-1,0)),MAX(AZ3558-1,0))","v":25},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3558-1,0)),MAX(BA3558-1,0))","v":24},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3558-1,0)),MAX(BB3558-1,0))","v":23},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3558-1,0)),MAX(BC3558-1,0))","v":22},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3558-1,0)),MAX(BD3558-1,0))","v":21},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3558-1,0)),MAX(BE3558-1,0))","v":20},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3558-1,0)),MAX(BF3558-1,0))","v":19},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3558-1,0)),MAX(BG3558-1,0))","v":18},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3558-1,0)),MAX(BH3558-1,0))","v":17},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3558-1,0)),MAX(BI3558-1,0))","v":16},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3558-1,0)),MAX(BJ3558-1,0))","v":15}]
[{"$f":"ROW()","v":3567},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AV$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AV3567-1,0)),MAX(AV3567-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3567-1,0)),MAX(AW3567-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3567-1,0)),MAX(AX3567-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3567-1,0)),MAX(AY3567-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3567-1,0)),MAX(AZ3567-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3567-1,0)),MAX(BA3567-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3567-1,0)),MAX(BB3567-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3567-1,0)),MAX(BC3567-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3567-1,0)),MAX(BD3567-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3567-1,0)),MAX(BE3567-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3567-1,0)),MAX(BF3567-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3567-1,0)),MAX(BG3567-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3567-1,0)),MAX(BH3567-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3567-1,0)),MAX(BI3567-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3567-1,0)),MAX(BJ3567-1,0))","v":0}]
[{"$f":"ROW()","v":3577},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53413231408400008,0.526801036061191,0.46826758760994752,0.40973413915870405,0.35120069070746063,0.29266724225621715,0.23413379380497371,0.17560034535373023,0.11706689690248676,5.8533448451243281E-2,-1.9428902930940239E-16,-1.9428902930940239E-16,0,0,0,0]
[{"$f":"ROW()","v":3585},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU209","v":2.5633E-2}]
[{"$f":"ROW()","v":3596},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3603},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AY794*AV$12","v":2.1165526165579742E-3},{"$f":"Inputs!AZ1621*AW$12","v":5.8878402671148269E-3},{"$f":"Inputs!BA1621*AX$12","v":5.8878402671148269E-3},{"$f":"Inputs!BB1621*AY$12","v":5.8878402671148269E-3},{"$f":"Inputs!BC1621*AZ$12","v":5.8878402671148269E-3},{"$f":"Inputs!BD1621*BA$12","v":5.8878402671148251E-3},{"$f":"Inputs!BE1621*BB$12","v":5.8878402671148277E-3},{"$f":"Inputs!BF1621*BC$12","v":5.8878402671148277E-3},{"$f":"Inputs!BG1621*BD$12","v":5.8878402671148277E-3},{"$f":"Inputs!BH1621*BE$12","v":5.8878402671148295E-3},{"$f":"Inputs!BI1621*BF$12","v":5.8878402671148295E-3},{"$f":"MIN(BG3573,IF(BG3558>1,BG3573/BG3558,BG3573)*BG$12)","v":5.8878402671148217E-3},5.8878402671148217E-3,5.8878402671148217E-3,5.8878402671148217E-3,5.8878402671148217E-3]
[{"$f":"ROW()","v":3607},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AY798*AV$12","v":0.12230038187473664},{"$f":"Inputs!AZ1625*AW$12","v":5.8533448451243454E-2},{"$f":"Inputs!BA1625*AX$12","v":5.8533448451243454E-2},{"$f":"Inputs!BB1625*AY$12","v":5.853344845124344E-2},{"$f":"Inputs!BC1625*AZ$12","v":5.8533448451243454E-2},{"$f":"Inputs!BD1625*BA$12","v":5.8533448451243454E-2},{"$f":"Inputs!BE1625*BB$12","v":5.8533448451243475E-2},{"$f":"Inputs!BF1625*BC$12","v":5.8533448451243468E-2},{"$f":"Inputs!BG1625*BD$12","v":5.8533448451243475E-2},{"$f":"Inputs!BH1625*BE$12","v":5.8533448451243475E-2},{"$f":"Inputs!BI1625*BF$12","v":0},{"$f":"MIN(BG3577,IF(BG3562>1,BG3577/BG3562,BG3577)*BG$12)","v":-1.9428902930940239E-16},0,0,0,0]
[{"$f":"ROW()","v":3617},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47831218461538461,0.44995609393101305,0.55572095631283314,0.53587377930166058,0.51602660229048802,0.49617942527931541,0.4763322482681428,{"$f":"BB3572+BB3587-BB3602","v":0.45648507125697019},0.43663789424579758,{"$f":"BD3572+BD3587-BD3602","v":0.41679071723462496},0.39694354022345235,{"$f":"BF3572+BF3587-BF3602","v":0.37709636321227974},0.35724918620110713,0.33740200918993452,0.3175548321787619,0.29770765516758929,0.27786047815641668]
[{"$f":"ROW()","v":3626},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU3581+AU3596-AU3611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3635},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SCADAAL),SCADAAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3635-1,0)),MAX(AW3635-1,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3635-1,0)),MAX(AX3635-1,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3635-1,0)),MAX(AY3635-1,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3635-1,0)),MAX(AZ3635-1,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3635-1,0)),MAX(BA3635-1,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3635-1,0)),MAX(BB3635-1,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3635-1,0)),MAX(BC3635-1,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3635-1,0)),MAX(BD3635-1,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3635-1,0)),MAX(BE3635-1,0))","v":1},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3635-1,0)),MAX(BF3635-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3635-1,0)),MAX(BG3635-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3635-1,0)),MAX(BH3635-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3635-1,0)),MAX(BI3635-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3635-1,0)),MAX(BJ3635-1,0))","v":0}]
[{"$f":"ROW()","v":3641},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AW$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SSAAL),SSAAL)","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AW3641-1,0)),MAX(AW3641-1,0))","v":4},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3641-1,0)),MAX(AX3641-1,0))","v":3},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3641-1,0)),MAX(AY3641-1,0))","v":2},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3641-1,0)),MAX(AZ3641-1,0))","v":1},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3641-1,0)),MAX(BA3641-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3641-1,0)),MAX(BB3641-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3641-1,0)),MAX(BC3641-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3641-1,0)),MAX(BD3641-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3641-1,0)),MAX(BE3641-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3641-1,0)),MAX(BF3641-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3641-1,0)),MAX(BG3641-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3641-1,0)),MAX(BH3641-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3641-1,0)),MAX(BI3641-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3641-1,0)),MAX(BJ3641-1,0))","v":0}]
[{"$f":"ROW()","v":3654},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3664},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18773527406752605]
[{"$f":"ROW()","v":3665},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.16662031528815]
[{"$f":"ROW()","v":3673},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3684},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AZ1641*AW$12","v":0},{"$f":"Inputs!BA1641*AX$12","v":0},{"$f":"Inputs!BB1641*AY$12","v":0},{"$f":"Inputs!BC1641*AZ$12","v":0},{"$f":"Inputs!BD1641*BA$12","v":0},{"$f":"Inputs!BE1641*BB$12","v":0},{"$f":"Inputs!BF1641*BC$12","v":0},{"$f":"Inputs!BG1641*BD$12","v":0},{"$f":"Inputs!BH1641*BE$12","v":0},{"$f":"Inputs!BI1641*BF$12","v":0},{"$f":"MIN(BG3654,IF(BG3639>1,BG3654/BG3639,BG3654)*BG$12)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3691},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$209","v":0},{"$f":"AW3646+AW3661-AW3676","v":0},0,0,0,0,{"$f":"BB3646+BB3661-BB3676","v":0},0,{"$f":"BD3646+BD3661-BD3676","v":0},0,{"$f":"BF3646+BF3661-BF3676","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3703},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AW3658+AW3673-AW3688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3712},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AX$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CathodAL),CathodAL)","v":15},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AX3712-1,0)),MAX(AX3712-1,0))","v":14},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3712-1,0)),MAX(AY3712-1,0))","v":13},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3712-1,0)),MAX(AZ3712-1,0))","v":12},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3712-1,0)),MAX(BA3712-1,0))","v":11},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3712-1,0)),MAX(BB3712-1,0))","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3712-1,0)),MAX(BC3712-1,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3712-1,0)),MAX(BD3712-1,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3712-1,0)),MAX(BE3712-1,0))","v":7},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3712-1,0)),MAX(BF3712-1,0))","v":6},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3712-1,0)),MAX(BG3712-1,0))","v":5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3712-1,0)),MAX(BH3712-1,0))","v":4},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3712-1,0)),MAX(BI3712-1,0))","v":3},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3712-1,0)),MAX(BJ3712-1,0))","v":2}]
[{"$f":"ROW()","v":3720}]
[{"$f":"ROW()","v":3731},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3738},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW210","v":0.13782614169562857}]
[{"$f":"ROW()","v":3742},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3756},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BA1652*AX$12","v":2.7661799195530096E-2},{"$f":"Inputs!BB1652*AY$12","v":2.7661799195530096E-2},{"$f":"Inputs!BC1652*AZ$12","v":2.7661799195530096E-2},{"$f":"Inputs!BD1652*BA$12","v":2.7661799195530096E-2},{"$f":"Inputs!BE1652*BB$12","v":0.16848237614978193},{"$f":"Inputs!BF1652*BC$12","v":0.16848237614978193},{"$f":"Inputs!BG1652*BD$12","v":0.16848237614978193},{"$f":"Inputs!BH1652*BE$12","v":0.16848237614978193},{"$f":"Inputs!BI1652*BF$12","v":0.16848237614978195},{"$f":"MIN(BG3726,IF(BG3711>1,BG3726/BG3711,BG3726)*BG$12)","v":0.16848237614978162},0,0,0,0]
[{"$f":"ROW()","v":3761},"Non-depreciable assets"]
[{"$f":"ROW()","v":3770},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5178346238191881,0.50650969204901097,0.49518476027883385,0.48385982850865672,0.47253489673847959,{"$f":"BB3725+BB3740-BB3755","v":0.45436047763315346},0.43618605852782733,{"$f":"BD3725+BD3740-BD3755","v":0.41801163942250119},0.39983722031717506,{"$f":"BF3725+BF3740-BF3755","v":0.38166280121184892},0.36348838210652279,0.34531396300119666,0.32713954389587052,0.30896512479054439,0.29079070568521825]
[{"$f":"ROW()","v":3776},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW3731+AW3746-AW3761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3789},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AY$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MaintenAL),MaintenAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AY3789-1,0)),MAX(AY3789-1,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3789-1,0)),MAX(AZ3789-1,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3789-1,0)),MAX(BA3789-1,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3789-1,0)),MAX(BB3789-1,0))","v":46},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3789-1,0)),MAX(BC3789-1,0))","v":45},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3789-1,0)),MAX(BD3789-1,0))","v":44},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3789-1,0)),MAX(BE3789-1,0))","v":43},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3789-1,0)),MAX(BF3789-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3789-1,0)),MAX(BG3789-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3789-1,0)),MAX(BH3789-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3789-1,0)),MAX(BI3789-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3789-1,0)),MAX(BJ3789-1,0))","v":37}]
[{"$f":"ROW()","v":3799},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.859322791975724E-3,-1.1480474139766661E-2,-2.4820271071509047E-2,-3.8160068003251432E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3800},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.1280728998369527E-2,-6.2561457996739053E-2,-9.3842186995108587E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3808},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3819},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3826},"Total",null,{"$f":"SUM(D3813:D3825)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7464863313798968,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK3813:BK3825)","v":0}]
[{"$f":"ROW()","v":3838},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BB1673*AY$12","v":0},{"$f":"Inputs!BC1673*AZ$12","v":0},{"$f":"Inputs!BD1673*BA$12","v":0},{"$f":"Inputs!BE1673*BB$12","v":0},{"$f":"Inputs!BF1673*BC$12","v":0},{"$f":"Inputs!BG1673*BD$12","v":0},{"$f":"Inputs!BH1673*BE$12","v":0},{"$f":"Inputs!BI1673*BF$12","v":0},{"$f":"MIN(BG3808,IF(BG3793>1,BG3808/BG3793,BG3808)*BG$12)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3847},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2267252320727271,1.2075627057528735,1.1884001794330199,1.1692376531131663,{"$f":"BB3802+BB3817-BB3832","v":1.0022037026684283},0.83516975222369028,{"$f":"BD3802+BD3817-BD3832","v":0.66813580177895227},0.50110185133421425,{"$f":"BF3802+BF3817-BF3832","v":0.3340679008894763},0.16703395044473815,0,0,0,0]
[{"$f":"ROW()","v":3855},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX3810+AX3825-AX3840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3866},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(AZ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),OtherAL),OtherAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(AZ3866-1,0)),MAX(AZ3866-1,0))","v":9},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3866-1,0)),MAX(BA3866-1,0))","v":8},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3866-1,0)),MAX(BB3866-1,0))","v":7},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3866-1,0)),MAX(BC3866-1,0))","v":6},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3866-1,0)),MAX(BD3866-1,0))","v":5},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3866-1,0)),MAX(BE3866-1,0))","v":4},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3866-1,0)),MAX(BF3866-1,0))","v":3},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3866-1,0)),MAX(BG3866-1,0))","v":2},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3866-1,0)),MAX(BH3866-1,0))","v":1},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3866-1,0)),MAX(BI3866-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3866-1,0)),MAX(BJ3866-1,0))","v":0}]
[{"$f":"ROW()","v":3873},"Opening Asset Values"]
[{"$f":"ROW()","v":3877},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5630804192685109E-3,-1.6501227925799306E-2,-3.4565536270867128E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3891},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1744560528635148]
[{"$f":"ROW()","v":3896},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15108602788235959]
[{"$f":"ROW()","v":3905},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BC1679*AZ$12","v":0},{"$f":"Inputs!BD1679*BA$12","v":0},{"$f":"Inputs!BE1679*BB$12","v":0},{"$f":"Inputs!BF1679*BC$12","v":0},{"$f":"Inputs!BG1679*BD$12","v":0},{"$f":"Inputs!BH1679*BE$12","v":0},{"$f":"Inputs!BI1679*BF$12","v":0},{"$f":"MIN(BG3875,IF(BG3860>1,BG3875/BG3860,BG3875)*BG$12)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3911},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BC1685*AZ$12","v":4.3751754811754261E-3},{"$f":"Inputs!BD1685*BA$12","v":4.3751754811754261E-3},{"$f":"Inputs!BE1685*BB$12","v":1.7791959615001088E-2},{"$f":"Inputs!BF1685*BC$12","v":1.7791959615001088E-2},{"$f":"Inputs!BG1685*BD$12","v":1.7791959615001088E-2},{"$f":"Inputs!BH1685*BE$12","v":1.7791959615001088E-2},{"$f":"Inputs!BI1685*BF$12","v":1.7791959615001088E-2},{"$f":"MIN(BG3881,IF(BG3866>1,BG3881/BG3866,BG3881)*BG$12)","v":1.7791959615001105E-2},1.7791959615001109E-2,1.7791959615001109E-2,0,0]
[{"$f":"ROW()","v":3924},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.9623504590910923E-3,-5.9247009181821846E-3,{"$f":"BB3879+BB3894-BB3909","v":0},0,{"$f":"BD3879+BD3894-BD3909","v":0},0,{"$f":"BF3879+BF3894-BF3909","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3929},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY3884+AY3899-AY3914","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3935},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),PipeAL),PipeAL)","v":70},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3935-1,0)),MAX(BA3935-1,0))","v":69},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3935-1,0)),MAX(BB3935-1,0))","v":68},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3935-1,0)),MAX(BC3935-1,0))","v":67},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3935-1,0)),MAX(BD3935-1,0))","v":66},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3935-1,0)),MAX(BE3935-1,0))","v":65},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3935-1,0)),MAX(BF3935-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3935-1,0)),MAX(BG3935-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3935-1,0)),MAX(BH3935-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3935-1,0)),MAX(BI3935-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3935-1,0)),MAX(BJ3935-1,0))","v":37}]
[{"$f":"ROW()","v":3943},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BA$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),EquityRCAL),EquityRCAL)","v":32.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BA3943-1,0)),MAX(BA3943-1,0))","v":31.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB3943-1,0)),MAX(BB3943-1,0))","v":30.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC3943-1,0)),MAX(BC3943-1,0))","v":29.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD3943-1,0)),MAX(BD3943-1,0))","v":28.30237908684559},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE3943-1,0)),MAX(BE3943-1,0))","v":27.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF3943-1,0)),MAX(BF3943-1,0))","v":26.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG3943-1,0)),MAX(BG3943-1,0))","v":25.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH3943-1,0)),MAX(BH3943-1,0))","v":24.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI3943-1,0)),MAX(BI3943-1,0))","v":23.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ3943-1,0)),MAX(BJ3943-1,0))","v":22.30237908684559}]
[{"$f":"ROW()","v":3954},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.131348335633029,0.12864146101851701,0.1143479653497929,0.10005446968106879,8.5760974012344685E-2,7.1467478343620577E-2,5.7173982674896463E-2,4.2880487006172349E-2,2.8586991337448235E-2,1.4293495668724118E-2,0]
[{"$f":"ROW()","v":3961},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3973},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3982},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BD1695*BA$12","v":7.8440785083006039E-3},{"$f":"Inputs!BE1695*BB$12","v":1.3200650841606605E-2},{"$f":"Inputs!BF1695*BC$12","v":1.3200650841606605E-2},{"$f":"Inputs!BG1695*BD$12","v":1.3200650841606605E-2},{"$f":"Inputs!BH1695*BE$12","v":1.3200650841606605E-2},{"$f":"Inputs!BI1695*BF$12","v":1.3200650841606605E-2},{"$f":"MIN(BG3952,IF(BG3937>1,BG3952/BG3937,BG3952)*BG$12)","v":1.3200650841606607E-2},1.3200650841606609E-2,1.3200650841606609E-2,1.3200650841606609E-2,1.3200650841606609E-2]
[{"$f":"ROW()","v":3990},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BD1703*BA$12","v":0},{"$f":"Inputs!BE1703*BB$12","v":0},{"$f":"Inputs!BF1703*BC$12","v":0},{"$f":"Inputs!BG1703*BD$12","v":0},{"$f":"Inputs!BH1703*BE$12","v":0},{"$f":"Inputs!BI1703*BF$12","v":0},{"$f":"MIN(BG3960,IF(BG3945>1,BG3960/BG3945,BG3960)*BG$12)","v":0},0,0,0,0]
[{"$f":"ROW()","v":4001},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.280134059304904E-2,2.280134059304904E-2,{"$f":"BB3956+BB3971-BB3986","v":2.2336007111558243E-2},2.1870673630067446E-2,{"$f":"BD3956+BD3971-BD3986","v":2.1405340148576649E-2},2.0940006667085852E-2,{"$f":"BF3956+BF3971-BF3986","v":2.0474673185595055E-2},1.9975290912775664E-2,1.9475908639956272E-2,1.897652636713688E-2,1.8477144094317489E-2,1.7977761821498097E-2]
[{"$f":"ROW()","v":4008},"Total",null,{"$f":"SUM(D3995:D4007)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91580161196859911,0.88664836810553482,0.83805061202445585,0.78694493756379369,0.73583926310313141,0.68473358864246914,0.63362791418180686,0.58247930796747827,0.53133070175314978,0.48018209553882113,0.42903348932449253,{"$f":"SUM(BK3995:BK4007)","v":0.40802729992717196}]
[{"$f":"ROW()","v":4012},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BB$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MainAL),MainAL)","v":50},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BB4012-1,0)),MAX(BB4012-1,0))","v":49},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC4012-1,0)),MAX(BC4012-1,0))","v":48},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD4012-1,0)),MAX(BD4012-1,0))","v":47},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE4012-1,0)),MAX(BE4012-1,0))","v":46},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF4012-1,0)),MAX(BF4012-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG4012-1,0)),MAX(BG4012-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH4012-1,0)),MAX(BH4012-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI4012-1,0)),MAX(BI4012-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4012-1,0)),MAX(BJ4012-1,0))","v":37}]
[{"$f":"ROW()","v":4026},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA4071","v":3.2857590361445782E-2},{"$f":"BB4071","v":3.2857590361445782E-2},{"$f":"BC4071","v":3.2857590361445782E-2},{"$f":"BD4071","v":3.2857590361445782E-2},{"$f":"BE4071","v":3.2857590361445782E-2},{"$f":"BF4071","v":3.2857590361445782E-2},{"$f":"BG4071","v":3.205618571848369E-2},{"$f":"BH4071","v":3.1254781075521598E-2},{"$f":"BI4071","v":3.0453376432559506E-2},{"$f":"BJ4071","v":2.9651971789597414E-2}]
[{"$f":"ROW()","v":4031},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1734853700516351E-3,-4.6856001620798468E-3,-1.0544685694211327E-2,-1.6403771226342807E-2,-2.2262856758474288E-2,-2.8121942290605769E-2,0,0,0,0]
[{"$f":"ROW()","v":4040},"Capex"]
[{"$f":"ROW()","v":4046},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1734853700516351E-3]
[{"$f":"ROW()","v":4059},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BE1711*BB$12","v":4.9024842909585692E-3},{"$f":"Inputs!BF1711*BC$12","v":4.9024842909585692E-3},{"$f":"Inputs!BG1711*BD$12","v":4.9024842909585692E-3},{"$f":"Inputs!BH1711*BE$12","v":4.9024842909585684E-3},{"$f":"Inputs!BI1711*BF$12","v":4.9024842909585684E-3},{"$f":"MIN(BG4029,IF(BG4014>1,BG4029/BG4014,BG4029)*BG$12)","v":1.549523773733324E-2},1.549523773733324E-2,1.549523773733324E-2,1.549523773733324E-2,1.549523773733324E-2]
[{"$f":"ROW()","v":4064},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BE1716*BB$12","v":0},{"$f":"Inputs!BF1716*BC$12","v":0},{"$f":"Inputs!BG1716*BD$12","v":0},{"$f":"Inputs!BH1716*BE$12","v":0},{"$f":"Inputs!BI1716*BF$12","v":0},{"$f":"MIN(BG4034,IF(BG4019>1,BG4034/BG4019,BG4034)*BG$12)","v":0},0,0,0,0]
[{"$f":"ROW()","v":4070},"Closing Asset Values"]
[{"$f":"ROW()","v":4078},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39546456970740107,0.36928571835473289,{"$f":"BC4033+BC4048-BC4063","v":0.34310686700206472},0.31692801564939654,0.29074916429672837,0.26457031294406025,{"$f":"BG4033+BG4048-BG4063","v":0.21165625035524821},0.15874218776643617,0.1058281251776241,5.2914062588812052E-2,0]
[{"$f":"ROW()","v":4089},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CompAL),CompAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC4089-1,0)),MAX(BC4089-1,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD4089-1,0)),MAX(BD4089-1,0))","v":28},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE4089-1,0)),MAX(BE4089-1,0))","v":27},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF4089-1,0)),MAX(BF4089-1,0))","v":26},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG4089-1,0)),MAX(BG4089-1,0))","v":25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH4089-1,0)),MAX(BH4089-1,0))","v":24},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI4089-1,0)),MAX(BI4089-1,0))","v":23},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4089-1,0)),MAX(BJ4089-1,0))","v":22}]
[{"$f":"ROW()","v":4096},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BC$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$42),Inputs!$D$42)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BC4096-1,0)),MAX(BC4096-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD4096-1,0)),MAX(BD4096-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE4096-1,0)),MAX(BE4096-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF4096-1,0)),MAX(BF4096-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG4096-1,0)),MAX(BG4096-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH4096-1,0)),MAX(BH4096-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI4096-1,0)),MAX(BI4096-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4096-1,0)),MAX(BJ4096-1,0))","v":0}]
[{"$f":"ROW()","v":4108},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13337818295221845,8.2126688142890383E-2,3.0875193333562319E-2,-2.0376301475765739E-2,-7.1627796285093803E-2,0,0,0,0]
[{"$f":"ROW()","v":4117},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB209","v":0.11169337883959045}]
[{"$f":"ROW()","v":4125},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0404799468941852E-2]
[{"$f":"ROW()","v":4136},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BF1727*BC$12","v":2.5868023631651159E-2},{"$f":"Inputs!BG1727*BD$12","v":2.5868023631651159E-2},{"$f":"Inputs!BH1727*BE$12","v":2.5868023631651159E-2},{"$f":"Inputs!BI1727*BF$12","v":2.5868023631651159E-2},{"$f":"MIN(BG4106,IF(BG4091>1,BG4106/BG4091,BG4106)*BG$12)","v":0.11422706558800048},0.11422706558800048,0.11422706558800048,0.11422706558800048,0.11422706558800047]
[{"$f":"ROW()","v":4143},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BF1734*BC$12","v":0},{"$f":"Inputs!BG1734*BD$12","v":0},{"$f":"Inputs!BH1734*BE$12","v":0},{"$f":"Inputs!BI1734*BF$12","v":0},{"$f":"MIN(BG4113,IF(BG4098>1,BG4113/BG4098,BG4113)*BG$12)","v":5.7810049594709902E-2},5.7810049594709902E-2,5.7810049594709902E-2,5.7810049594709895E-2,5.7810049594709895E-2]
[{"$f":"ROW()","v":4147},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB4102+BB4117-BB4132","v":0.11169337883959045},0.10805554766776281,0.10441771649593516,0.10077988532410752,9.7142054152279875E-2,9.4772735758321833E-2,9.2403417364363791E-2,9.0034098970405749E-2,8.7664780576447707E-2,8.5295462182489665E-2]
[{"$f":"ROW()","v":4161},"2021-12-31"]
[{"$f":"ROW()","v":4166},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD4166-1,0)),MAX(BD4166-1,0))","v":29},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE4166-1,0)),MAX(BE4166-1,0))","v":28},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF4166-1,0)),MAX(BF4166-1,0))","v":27},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG4166-1,0)),MAX(BG4166-1,0))","v":26},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH4166-1,0)),MAX(BH4166-1,0))","v":25},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI4166-1,0)),MAX(BI4166-1,0))","v":24},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4166-1,0)),MAX(BJ4166-1,0))","v":23}]
[{"$f":"ROW()","v":4175},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BD$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$45),Inputs!$D$45)","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BD4175-1,0)),MAX(BD4175-1,0))","v":0},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE4175-1,0)),MAX(BE4175-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF4175-1,0)),MAX(BF4175-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG4175-1,0)),MAX(BG4175-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH4175-1,0)),MAX(BH4175-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI4175-1,0)),MAX(BI4175-1,0))","v":0},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4175-1,0)),MAX(BJ4175-1,0))","v":0}]
[{"$f":"ROW()","v":4181},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40301619082167628,0.37874954107698289,0.3544828913322895,0.33021624158759616,0.31798601041768521,0.30575577924777425,0.2935255480778633,0.28129531690795234]
[{"$f":"ROW()","v":4194},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC210","v":0}]
[{"$f":"ROW()","v":4199},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64849290114193814]
[{"$f":"ROW()","v":4205},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4217},"Non-depreciable assets"]
[{"$f":"ROW()","v":4224},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC4179+BC4194-BC4209","v":0},0,0,{"$f":"BF4179+BF4194-BF4209","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4231},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC4186+BC4201-BC4216","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4243},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BE$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SCADAAL),SCADAAL)","v":10},{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BE4243-1,0)),MAX(BE4243-1,0))","v":9},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF4243-1,0)),MAX(BF4243-1,0))","v":8},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG4243-1,0)),MAX(BG4243-1,0))","v":7},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH4243-1,0)),MAX(BH4243-1,0))","v":6},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI4243-1,0)),MAX(BI4243-1,0))","v":5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4243-1,0)),MAX(BJ4243-1,0))","v":4}]
[{"$f":"ROW()","v":4252}]
[{"$f":"ROW()","v":4260},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60048000000000001,0.60048000000000001,0.60048000000000001,0.58583414634146347,0.57118829268292692,0.55654243902439038,0.54189658536585383]
[{"$f":"ROW()","v":4271},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2966275000000005]
[{"$f":"ROW()","v":4278},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4282},"Total",null,{"$f":"SUM(D4269:D4281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.751060000000001,0,0,0,0,0,0,{"$f":"SUM(BK4269:BK4281)","v":0}]
[{"$f":"ROW()","v":4296},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BH1765*BE$12","v":0},{"$f":"Inputs!BI1765*BF$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4301},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD4256+BD4271-BD4286","v":2.2966275000000005},2.2794012192095288,{"$f":"BF4256+BF4271-BF4286","v":2.262174938419057},2.181382976332662,2.1005910142462669,2.0197990521598719,1.939007090073477,1.8582151279870822]
[{"$f":"ROW()","v":4310},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD4265+BD4280-BD4295","v":3.2651100000000004},3.2651100000000004,3.2651100000000004,3.0837150000000002,2.90232,2.7209249999999998,2.5395299999999996,2.3581349999999999]
[{"$f":"ROW()","v":4316},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AssetLifeCase=3,MIN(HLOOKUP(BF$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MainAL),MainAL)","v":50},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BG$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BF4316-1,0)),MAX(BF4316-1,0))","v":41},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BG4316-1,0)),MAX(BG4316-1,0))","v":40},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH4316-1,0)),MAX(BH4316-1,0))","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI4316-1,0)),MAX(BI4316-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4316-1,0)),MAX(BJ4316-1,0))","v":37}]
[{"$f":"ROW()","v":4329},"Opening Asset Values"]
[{"$f":"ROW()","v":4334},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93410923049084493,0.88327270795275481,0.78513129595800424,0.68698988396325367,0.5888484719685031,0.49070705997375258]
[{"$f":"ROW()","v":4340},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.451226081338608,6.451226081338608,4.8384195610039562,3.2256130406693044,1.6128065203346522,0]
[{"$f":"ROW()","v":4352},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42653197969999851]
[{"$f":"ROW()","v":4359},"Depreciation"]
[{"$f":"ROW()","v":4366},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BI1774*BF$12","v":0},{"$f":"MIN(BG4336,IF(BG4321>1,BG4336/BG4321,BG4336)*BG$12)","v":5.0348536585365852E-3},5.0348536585365852E-3,5.0348536585365852E-3,5.0348536585365852E-3,5.0348536585365844E-3]
[{"$f":"ROW()","v":4378},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE4333+BE4348-BE4363","v":0.76758567633272867},0.76758567633272867,{"$f":"BG4333+BG4348-BG4363","v":0.74111720473504838},0.7146487331373681,0.68818026153968781,0.66171178994200752,0.63524331834432723]
[{"$f":"ROW()","v":4387},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE4342+BE4357-BE4372","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":4390},"Life (years)"]
[{"$f":"ROW()","v":4406},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF4451","v":0},{"$f":"BG4451","v":0},{"$f":"BH4451","v":0},{"$f":"BI4451","v":0},{"$f":"BJ4451","v":0}]
[{"$f":"ROW()","v":4413},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54796014199077969,0.49316412779170171,0.43836811359262373,0.38357209939354575,0.32877608519446777]
[{"$f":"ROW()","v":4417},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3976963845493406,1.3278115653218736,1.2579267460944066,1.1880419268669395,1.1181571076394725]
[{"$f":"ROW()","v":4431},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3934799611428392]
[{"$f":"ROW()","v":4436},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BG4406,IF(BG4391>1,BG4406/BG4391,BG4406)*BG$12)","v":0},0,0,0,0]
[{"$f":"ROW()","v":4445},"Non-depreciable assets"]
[{"$f":"ROW()","v":4451},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF4406+BF4421-BF4436","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4464},"Total",null,{"$f":"SUM(D4451:D4463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.56797929064831,16.792568634376547,15.017157978104786,13.241747321833023,11.466336665561263,{"$f":"SUM(BK4451:BK4463)","v":9.6909260092895018}]
[{"$f":"ROW()","v":4469},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AssetLifeCase=2,AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CompAL),CompAL)","v":30},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH4469-1,0)),MAX(BH4469-1,0))","v":29},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI4469-1,0)),MAX(BI4469-1,0))","v":28},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4469-1,0)),MAX(BJ4469-1,0))","v":27}]
[{"$f":"ROW()","v":4475},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AssetLifeCase=2,AssetLifeCase=3),MIN(HLOOKUP(BH$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),EquityRCAL),EquityRCAL)","v":32.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BH4475-1,0)),MAX(BH4475-1,0))","v":31.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI4475-1,0)),MAX(BI4475-1,0))","v":30.30237908684559},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4475-1,0)),MAX(BJ4475-1,0))","v":29.30237908684559}]
[{"$f":"ROW()","v":4487},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21796383071897632,0.20343290867104458,0.18890198662311283,0.17437106457518109]
[{"$f":"ROW()","v":4494},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4505},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28381691768828243]
[{"$f":"ROW()","v":4513},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BH4483,IF(BH4468>1,BH4483/BH4468,BH4483)*BH$12)","v":4.6925399041587865E-2},4.6925399041587865E-2,4.6925399041587865E-2,4.6925399041587865E-2]
[{"$f":"ROW()","v":4522},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BH4492,IF(BH4477>1,BH4492/BH4477,BH4492)*BH$12)","v":0.7785326108709747},0.7785326108709747,0.77853261087097481,0.7785326108709747]
[{"$f":"ROW()","v":4525},"Total",null,{"$f":"SUM(D4512:D4524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3741291040468964,2.3741291040468964,2.3741291040468964,{"$f":"SUM(BK4512:BK4524)","v":2.3741291040468964}]
[{"$f":"ROW()","v":4541},"2026-12-31"]
[{"$f":"ROW()","v":4548},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AssetLifeCase=2,AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),CathodAL),CathodAL)","v":15},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI4548-1,0)),MAX(BI4548-1,0))","v":14},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4548-1,0)),MAX(BJ4548-1,0))","v":13}]
[{"$f":"ROW()","v":4552},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AssetLifeCase=2,AssetLifeCase=3),MIN(HLOOKUP(BI$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),Inputs!$D$42),Inputs!$D$42)","v":39},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BI4552-1,0)),MAX(BI4552-1,0))","v":38},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4552-1,0)),MAX(BJ4552-1,0))","v":37}]
[{"$f":"ROW()","v":4566},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4571},"Total",null,{"$f":"SUM(D4558:D4570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.881800418388501,12.825404830986924,{"$f":"SUM(BK4558:BK4570)","v":11.769009243585348}]
[{"$f":"ROW()","v":4580},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.373447154329436]
[{"$f":"ROW()","v":4586},"Total",null,{"$f":"SUM(D4573:D4585)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.881800418388501,0,0,{"$f":"SUM(BK4573:BK4585)","v":0}]
[{"$f":"ROW()","v":4599},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BI4569,IF(BI4554>1,BI4569/BI4554,BI4569)*BI$12)","v":6.9884819227467032E-2},6.9884819227467032E-2,6.9884819227467032E-2]
[{"$f":"ROW()","v":4604},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH4559+BH4574-BH4589","v":1.3711967252412038},1.3360378348504038,1.3008789444596038,1.2657200540688038]
[{"$f":"ROW()","v":4610},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH4565+BH4580-BH4595","v":3.373447154329436},3.0361024388964926,2.6987577234635491,2.3614130080306053]
[{"$f":"ROW()","v":4622},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AssetLifeCase=2,AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),ReceiptAL),ReceiptAL)","v":30},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4622-1,0)),MAX(BJ4622-1,0))","v":29}]
[{"$f":"ROW()","v":4629},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AssetLifeCase=2,AssetLifeCase=3),MIN(HLOOKUP(BJ$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),SSAAL),SSAAL)","v":5},{"$f":"IF(OR(AssetLifeCase=2, AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MAX(BJ4629-1,0)),MAX(BJ4629-1,0))","v":4}]
[{"$f":"ROW()","v":4640},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40593517274807372,0.39525266820207178]
[{"$f":"ROW()","v":4648},"Capex"]
[{"$f":"ROW()","v":4657},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4660},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3976963845493406]
[{"$f":"ROW()","v":4676},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BJ4646,IF(BJ4631>1,BJ4646/BJ4631,BJ4646)*BJ$12)","v":0},0]
[{"$f":"ROW()","v":4678},"Closing Asset Values"]
[{"$f":"ROW()","v":4687},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4642+BI4657-BI4672","v":0},0,0]
[{"$f":"ROW()","v":4701},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AssetLifeCase=2,AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),MaintenAL),MaintenAL)","v":37}]
[{"$f":"ROW()","v":4706},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AssetLifeCase=2,AssetLifeCase=3),MIN(HLOOKUP(BK$3-1,'Max Asset Life'!$B$3:$BJ$13,11,FALSE),NetSSAAL),NetSSAAL)","v":20}]
[{"$f":"ROW()","v":4719},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4720},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97408927556536185]
[{"$f":"ROW()","v":4721},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3976963845493406]
[{"$f":"ROW()","v":4722},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4723},"Total",null,{"$f":"SUM(D4710:D4722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK4710:BK4722)","v":9.4117738604307597}]
[{"$f":"ROW()","v":4724},"Capex"]
[{"$f":"ROW()","v":4725},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ209","v":5.0429568450537615E-2}]
[{"$f":"ROW()","v":4726},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ210","v":1.1804784962793216}]
[{"$f":"ROW()","v":4727},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4043333333333337]
[{"$f":"ROW()","v":4728},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9778677795607931E-3]
[{"$f":"ROW()","v":4729},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4730},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4731},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24907026738047999]
[{"$f":"ROW()","v":4732},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14869866709282389]
[{"$f":"ROW()","v":4733},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4734},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4735},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97408927556536185]
[{"$f":"ROW()","v":4736},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3976963845493406]
[{"$f":"ROW()","v":4737},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4738},"Total",null,{"$f":"SUM(D4725:D4737)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4117738604307597,{"$f":"SUM(BK4725:BK4737)","v":0}]
[{"$f":"ROW()","v":4739},"Depreciation"]
[{"$f":"ROW()","v":4740},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BK4710,IF(BK4695>1,BK4710/BK4695,BK4710)*BK$12)","v":1.3629613094739896E-3}]
[{"$f":"ROW()","v":4741},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1904824223765449E-2]
[{"$f":"ROW()","v":4742},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18014444444444447]
[{"$f":"ROW()","v":4743},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3259559265202643E-4]
[{"$f":"ROW()","v":4744},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4745},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4746},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7316288481210811E-3]
[{"$f":"ROW()","v":4747},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4869866709282389E-2]
[{"$f":"ROW()","v":4748},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4749},"Non-depreciable assets"]
[{"$f":"ROW()","v":4750},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19481785511307237]
[{"$f":"ROW()","v":4751},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9884819227467032E-2]
[{"$f":"ROW()","v":4752},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4753},"Total",null,{"$f":"SUM(D4740:D4752)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK4740:BK4752)","v":0.49994899546827881}]
[{"$f":"ROW()","v":4754},"Closing Asset Values"]
[{"$f":"ROW()","v":4755},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4710+BJ4725-BJ4740","v":5.0429568450537615E-2},4.9066607141063624E-2]
[{"$f":"ROW()","v":4756},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4711+BJ4726-BJ4741","v":1.1804784962793216},1.1485736720555562]
[{"$f":"ROW()","v":4757},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4712+BJ4727-BJ4742","v":5.4043333333333337},5.2241888888888894]
[{"$f":"ROW()","v":4758},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4713+BJ4728-BJ4743","v":6.9778677795607931E-3},6.7452721869087663E-3]
[{"$f":"ROW()","v":4759},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4714+BJ4729-BJ4744","v":0},0]
[{"$f":"ROW()","v":4760},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4715+BJ4730-BJ4745","v":0},0]
[{"$f":"ROW()","v":4761},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4716+BJ4731-BJ4746","v":0.24907026738047999},0.2423386385323589]
[{"$f":"ROW()","v":4762},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4717+BJ4732-BJ4747","v":0.14869866709282389},0.1338288003835415]
[{"$f":"ROW()","v":4763},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4718+BJ4733-BJ4748","v":0},0]
[{"$f":"ROW()","v":4764},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4719+BJ4734-BJ4749","v":0},0]
[{"$f":"ROW()","v":4765},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4720+BJ4735-BJ4750","v":0.97408927556536185},0.77927142045228948]
[{"$f":"ROW()","v":4766},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4721+BJ4736-BJ4751","v":1.3976963845493406},1.3278115653218736]
[{"$f":"ROW()","v":4767},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4722+BJ4737-BJ4752","v":0},0]
[{"$f":"ROW()","v":4768},"Total",null,{"$f":"SUM(D4755:D4767)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4117738604307597,{"$f":"SUM(BK4755:BK4767)","v":8.9118248649624814}]
[{"$f":"ROW()","v":4769},"2029-12-31"]
[{"$f":"ROW()","v":4770},"Life (years)"]
[{"$f":"ROW()","v":4771},"Pipeline and laterals"]
[{"$f":"ROW()","v":4772},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":4773},"Compressor stations"]
[{"$f":"ROW()","v":4774},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":4775},"SCADA and communications"]
[{"$f":"ROW()","v":4776},"Cathodic protection"]
[{"$f":"ROW()","v":4777},"Maintenance bases and depots"]
[{"$f":"ROW()","v":4778},"Other assets"]
[{"$f":"ROW()","v":4779},"Equity Raising Cost"]
[{"$f":"ROW()","v":4780},"Non-depreciable assets"]
[{"$f":"ROW()","v":4781},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":4782},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":4783},"Miscellaneous assets"]
[{"$f":"ROW()","v":4784}]
[{"$f":"ROW()","v":4785},"Opening Asset Values"]
[{"$f":"ROW()","v":4786},"Pipeline and laterals"]
[{"$f":"ROW()","v":4787},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":4788},"Compressor stations"]
[{"$f":"ROW()","v":4789},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":4790},"SCADA and communications"]
[{"$f":"ROW()","v":4791},"Cathodic protection"]
[{"$f":"ROW()","v":4792},"Maintenance bases and depots"]
[{"$f":"ROW()","v":4793},"Other assets"]
[{"$f":"ROW()","v":4794},"Equity Raising Cost"]
[{"$f":"ROW()","v":4795},"Non-depreciable assets"]
[{"$f":"ROW()","v":4796},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":4797},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":4798},"Miscellaneous assets"]
[{"$f":"ROW()","v":4799},"Total",null,{"$f":"SUM(D4786:D4798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK4786:BK4798)","v":0}]
[{"$f":"ROW()","v":4800},"Capex"]
[{"$f":"ROW()","v":4801},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK209","v":0}]
[{"$f":"ROW()","v":4802},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK210","v":0.35041694089497433}]
[{"$f":"ROW()","v":4803},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2943333333333329]
[{"$f":"ROW()","v":4804},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4805},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4806},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.523551916934671E-2]
[{"$f":"ROW()","v":4807},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4808},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31345458008554056]
[{"$f":"ROW()","v":4809},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4810},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4811},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81074900535172623]
[{"$f":"ROW()","v":4812},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3976963845493406]
[{"$f":"ROW()","v":4813},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4814},"Total",null,{"$f":"SUM(D4801:D4813)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK4801:BK4813)","v":6.1818857633842619}]
[{"$f":"ROW()","v":4815},"Depreciation"]
[{"$f":"ROW()","v":4816},"Pipeline and laterals"]
[{"$f":"ROW()","v":4817},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":4818},"Compressor stations"]
[{"$f":"ROW()","v":4819},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":4820},"SCADA and communications"]
[{"$f":"ROW()","v":4821},"Cathodic protection"]
[{"$f":"ROW()","v":4822},"Maintenance bases and depots"]
[{"$f":"ROW()","v":4823},"Other assets"]
[{"$f":"ROW()","v":4824},"Equity Raising Cost"]
[{"$f":"ROW()","v":4825},"Non-depreciable assets"]
[{"$f":"ROW()","v":4826},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":4827},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":4828},"Miscellaneous assets"]
[{"$f":"ROW()","v":4829},"Total",null,{"$f":"SUM(D4816:D4828)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK4816:BK4828)","v":0}]
[{"$f":"ROW()","v":4830},"Closing Asset Values"]
[{"$f":"ROW()","v":4831},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4786+BK4801-BK4816","v":0}]
[{"$f":"ROW()","v":4832},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4787+BK4802-BK4817","v":0.35041694089497433}]
[{"$f":"ROW()","v":4833},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4788+BK4803-BK4818","v":3.2943333333333329}]
[{"$f":"ROW()","v":4834},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4789+BK4804-BK4819","v":0}]
[{"$f":"ROW()","v":4835},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4790+BK4805-BK4820","v":0}]
[{"$f":"ROW()","v":4836},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4791+BK4806-BK4821","v":1.523551916934671E-2}]
[{"$f":"ROW()","v":4837},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4792+BK4807-BK4822","v":0}]
[{"$f":"ROW()","v":4838},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4793+BK4808-BK4823","v":0.31345458008554056}]
[{"$f":"ROW()","v":4839},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4794+BK4809-BK4824","v":0}]
[{"$f":"ROW()","v":4840},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4841},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81074900535172623]
[{"$f":"ROW()","v":4842},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3976963845493406]
[{"$f":"ROW()","v":4843},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4844},"Total",null,{"$f":"SUM(D4831:D4843)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK4831:BK4843)","v":6.1818857633842619}]

{"sheet":"TempSheet","index":17,"n_rows":56,"n_cols":2,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
["List of aset life start row"]
[]
["Row","DestinationRange"]
[287,{"$f":"\"BG\" & A4","v":"BG287"}]
[{"$f":"A4+76","v":363},{"$f":"\"BG\" & A5","v":"BG363"}]
[{"$f":"A5+76","v":439},"BG439"]
[{"$f":"A6+76","v":515},"BG515"]
[591,"BG591"]
[667,"BG667"]
[743,"BG743"]
[819,"BG819"]
[895,"BG895"]
[971,"BG971"]
[1047,"BG1047"]
[1123,"BG1123"]
[1199,"BG1199"]
[1275,"BG1275"]
[1351,"BG1351"]
[1427,"BG1427"]
[1503,"BG1503"]
[1579,"BG1579"]
[1655,"BG1655"]
[1731,"BG1731"]
[1807,"BG1807"]
[1883,"BG1883"]
[1959,"BG1959"]
[2035,"BG2035"]
[2111,"BG2111"]
[2187,"BG2187"]
[2263,"BG2263"]
[2339,"BG2339"]
[2415,"BG2415"]
[2491,"BG2491"]
[2567,"BG2567"]
[2643,"BG2643"]
[2719,"BG2719"]
[2795,"BG2795"]
[2871,"BG2871"]
[2947,"BG2947"]
[3023,"BG3023"]
[3099,"BG3099"]
[3175,"BG3175"]
[3251,"BG3251"]
[3327,"BG3327"]
[3403,"BG3403"]
[3479,"BG3479"]
[3555,"BG3555"]
[3631,"BG3631"]
[3707,"BG3707"]
[3783,"BG3783"]
[3859,"BG3859"]
[3935,"BG3935"]
[4011,"BG4011"]
[4087,"BG4087"]
[4163,"BG4163"]
[4239,"BG4239"]

{"sheet":"AA4_asset_rows","index":18,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
["AA4 asset tab rows (depreciation)"]
[]
["Tab name","Assets_tab_AA4"]
["Copy first column","BB"]
["Copy last column","BF"]
[]
["First entry row","Last entry row","Total row","Depreciation heading row","Date heding row","First entry name","Last entry name","Total heading","Depreciation heading","Date heading","Copy range - depr data","Copy range - depr total"]
[272,280,282,{"$f":"A8-1","v":271},{"$f":"A8-38","v":234},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A8)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B8)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C8)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D8)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E8)","v":"2000-03-31"},{"$f":"$B$4 & A8 & \":\" & $B$5 & B8","v":"BB272:BF280"},{"$f":"$B$4 & C8 & \":\" & $B$5 & C8","v":"BB282:BF282"}]
[{"$f":"A8+61","v":333},{"$f":"B8+61","v":341},{"$f":"C8+61","v":343},332,295,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A9)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B9)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C9)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D9)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E9)","v":"2000-06-30"},{"$f":"$B$4 & A9 & \":\" & $B$5 & B9","v":"BB333:BF341"},{"$f":"$B$4 & C9 & \":\" & $B$5 & C9","v":"BB343:BF343"}]
[{"$f":"A9+61","v":394},{"$f":"B9+61","v":402},{"$f":"C9+61","v":404},{"$f":"D9+61","v":393},{"$f":"E9+61","v":356},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A10)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B10)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C10)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D10)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E10)","v":"2000-09-30"},"BB394:BF402","BB404:BF404"]
[455,463,465,454,417,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A11)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B11)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C11)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D11)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E11)","v":"2000-12-31"},"BB455:BF463","BB465:BF465"]
[516,524,526,515,478,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A12)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B12)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C12)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D12)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E12)","v":"2001-03-31"},"BB516:BF524","BB526:BF526"]
[577,585,587,576,539,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A13)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B13)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C13)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D13)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E13)","v":"2001-06-30"},"BB577:BF585","BB587:BF587"]
[638,646,648,637,600,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A14)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B14)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C14)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D14)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E14)","v":"2001-09-30"},"BB638:BF646","BB648:BF648"]
[699,707,709,698,661,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A15)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B15)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C15)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D15)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E15)","v":"2001-12-31"},"BB699:BF707","BB709:BF709"]
[760,768,770,759,722,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A16)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B16)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C16)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D16)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E16)","v":"2002-03-31"},"BB760:BF768","BB770:BF770"]
[821,829,831,820,783,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A17)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B17)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C17)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D17)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E17)","v":"2002-06-30"},"BB821:BF829","BB831:BF831"]
[882,890,892,881,844,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A18)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B18)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C18)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D18)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E18)","v":"2002-09-30"},"BB882:BF890","BB892:BF892"]
[943,951,953,942,905,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A19)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B19)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C19)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D19)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E19)","v":"2002-12-31"},"BB943:BF951","BB953:BF953"]
[1004,1012,1014,1003,966,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A20)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B20)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C20)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D20)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E20)","v":"2003-03-31"},"BB1004:BF1012","BB1014:BF1014"]
[1065,1073,1075,1064,1027,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A21)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B21)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C21)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D21)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E21)","v":"2003-06-30"},"BB1065:BF1073","BB1075:BF1075"]
[1126,1134,1136,1125,1088,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A22)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B22)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C22)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D22)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E22)","v":"2003-09-30"},"BB1126:BF1134","BB1136:BF1136"]
[1187,1195,1197,1186,1149,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A23)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B23)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C23)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D23)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E23)","v":"2003-12-31"},"BB1187:BF1195","BB1197:BF1197"]
[1248,1256,1258,1247,1210,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A24)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B24)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C24)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D24)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E24)","v":"2004-03-31"},"BB1248:BF1256","BB1258:BF1258"]
[1309,1317,1319,1308,1271,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A25)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B25)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C25)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D25)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E25)","v":"2004-06-30"},"BB1309:BF1317","BB1319:BF1319"]
[1370,1378,1380,1369,1332,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A26)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B26)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C26)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D26)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E26)","v":"2004-09-30"},"BB1370:BF1378","BB1380:BF1380"]
[1431,1439,1441,1430,1393,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A27)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B27)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C27)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D27)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E27)","v":"2004-12-31"},"BB1431:BF1439","BB1441:BF1441"]
[1492,1500,1502,1491,1454,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A28)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B28)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C28)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D28)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E28)","v":"2005-03-31"},"BB1492:BF1500","BB1502:BF1502"]
[1553,1561,1563,1552,1515,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A29)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B29)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C29)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D29)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E29)","v":"2005-06-30"},"BB1553:BF1561","BB1563:BF1563"]
[1614,1622,1624,1613,1576,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A30)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B30)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C30)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D30)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E30)","v":"2005-09-30"},"BB1614:BF1622","BB1624:BF1624"]
[1675,1683,1685,1674,1637,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A31)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B31)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C31)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D31)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E31)","v":"2005-12-31"},"BB1675:BF1683","BB1685:BF1685"]
[1736,1744,1746,1735,1698,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A32)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B32)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C32)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D32)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E32)","v":"2006-03-31"},"BB1736:BF1744","BB1746:BF1746"]
[1797,1805,1807,1796,1759,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A33)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B33)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C33)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D33)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E33)","v":"2006-06-30"},"BB1797:BF1805","BB1807:BF1807"]
[1858,1866,1868,1857,1820,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A34)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B34)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C34)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D34)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E34)","v":"2006-09-30"},"BB1858:BF1866","BB1868:BF1868"]
[1919,1927,1929,1918,1881,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A35)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B35)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C35)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D35)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E35)","v":"2006-12-31"},"BB1919:BF1927","BB1929:BF1929"]
[1980,1988,1990,1979,1942,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A36)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B36)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C36)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D36)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E36)","v":"2007-03-31"},"BB1980:BF1988","BB1990:BF1990"]
[{"$f":"A36+61","v":2041},{"$f":"B36+61","v":2049},{"$f":"C36+61","v":2051},{"$f":"D36+61","v":2040},{"$f":"E36+61","v":2003},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A37)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B37)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C37)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D37)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E37)","v":"2007-06-30"},"BB2041:BF2049","BB2051:BF2051"]
[2102,2110,2112,2101,2064,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A38)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B38)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C38)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D38)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E38)","v":"2007-09-30"},"BB2102:BF2110","BB2112:BF2112"]
[2163,2171,2173,2162,2125,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A39)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B39)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C39)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D39)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E39)","v":"2007-12-31"},"BB2163:BF2171","BB2173:BF2173"]
[2224,2232,2234,2223,2186,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A40)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B40)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C40)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D40)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E40)","v":"2008-03-31"},"BB2224:BF2232","BB2234:BF2234"]
[2285,2293,2295,2284,2247,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A41)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B41)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C41)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D41)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E41)","v":"2008-06-30"},"BB2285:BF2293","BB2295:BF2295"]
[2346,2354,2356,2345,2308,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A42)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B42)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C42)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D42)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E42)","v":"2008-09-30"},"BB2346:BF2354","BB2356:BF2356"]
[2407,2415,2417,2406,2369,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A43)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B43)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C43)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D43)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E43)","v":"2008-12-31"},"BB2407:BF2415","BB2417:BF2417"]
[2468,2476,2478,2467,2430,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A44)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B44)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C44)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D44)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E44)","v":"2009-03-31"},"BB2468:BF2476","BB2478:BF2478"]
[2529,2537,2539,2528,2491,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A45)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B45)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C45)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D45)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E45)","v":"2009-06-30"},"BB2529:BF2537","BB2539:BF2539"]
[2590,2598,2600,2589,2552,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A46)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B46)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C46)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D46)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E46)","v":"2009-09-30"},"BB2590:BF2598","BB2600:BF2600"]
[2651,2659,2661,2650,2613,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A47)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B47)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C47)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D47)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E47)","v":"2009-12-31"},"BB2651:BF2659","BB2661:BF2661"]
[2712,2720,2722,2711,2674,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A48)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B48)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C48)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D48)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E48)","v":"2010-12-31"},"BB2712:BF2720","BB2722:BF2722"]
[2773,2781,2783,2772,2735,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A49)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B49)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C49)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D49)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E49)","v":"2011-12-31"},"BB2773:BF2781","BB2783:BF2783"]
[2834,2842,2844,2833,2796,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A50)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B50)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C50)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D50)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E50)","v":"2012-12-31"},"BB2834:BF2842","BB2844:BF2844"]
[2895,2903,2905,2894,2857,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A51)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B51)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C51)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D51)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E51)","v":"2013-12-31"},"BB2895:BF2903","BB2905:BF2905"]
[2956,2964,2966,2955,2918,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A52)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B52)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C52)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D52)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E52)","v":"2014-12-31"},"BB2956:BF2964","BB2966:BF2966"]
[3017,3025,3027,3016,2979,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A53)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B53)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C53)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D53)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E53)","v":"2015-12-31"},"BB3017:BF3025","BB3027:BF3027"]
[3078,3086,3088,3077,3040,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A54)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B54)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C54)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D54)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E54)","v":"2016-12-31"},"BB3078:BF3086","BB3088:BF3088"]
[3139,3147,3149,3138,3101,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A55)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B55)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C55)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D55)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E55)","v":"2017-12-31"},"BB3139:BF3147","BB3149:BF3149"]
[3200,3208,3210,3199,3162,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A56)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B56)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C56)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D56)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E56)","v":"2018-12-31"},"BB3200:BF3208","BB3210:BF3210"]
[3261,3269,3271,3260,3223,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A57)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B57)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C57)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D57)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E57)","v":"2019-12-31"},"BB3261:BF3269","BB3271:BF3271"]
[3322,3330,3332,3321,3284,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A58)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B58)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C58)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D58)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E58)","v":"2020-12-31"},"BB3322:BF3330","BB3332:BF3332"]
[3383,3391,3393,3382,3345,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A59)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B59)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C59)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D59)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E59)","v":"2021-12-31"},"BB3383:BF3391","BB3393:BF3393"]
[3444,3452,3454,3443,3406,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A60)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B60)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C60)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D60)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E60)","v":"2022-12-31"},"BB3444:BF3452","BB3454:BF3454"]
[3505,3513,3515,3504,3467,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A61)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B61)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C61)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D61)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E61)","v":"2023-12-31"},"BB3505:BF3513","BB3515:BF3515"]
[3566,3574,3576,3565,3528,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A62)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B62)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C62)","v":"Total"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D62)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E62)","v":"2024-12-31"},"BB3566:BF3574","BB3576:BF3576"]

{"sheet":"Asset life row","index":19,"n_rows":67,"n_cols":18,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
["Assets tab rows (depreciation)"]
[]
["Tab name","Assets "]
["Source Range Column","BA",null,null,null,null,null,{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18}]
["Paste last column","BI"]
[]
["Equity raising cost row","Equity raising cost column","Life heading","Date heding row","Equity raising cost title","Life heading","Date heading","Life start row","Life end row","First year asset life col","Black text start column","Black text end column","Pink text start column","Pink text end column","Opening Asset Value row","Capex","Depreciation","Closing asset value"]
[295,5,286,285,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A8)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C8)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D8)","v":"2000-03-31"},{"$f":"A8-8","v":287},{"$f":"A8+4","v":299},5,{"$f":"J8+1","v":6},58,59,63,{"$f":"$H8+28","v":315},{"$f":"$H8+43","v":330},{"$f":"$H8+58","v":345},{"$f":"$H8+73","v":360}]
[{"$f":"A8+76","v":371},{"$f":"B8+1","v":6},{"$f":"C8+76","v":362},{"$f":"D8+76","v":361},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A9)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C9)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D9)","v":"2000-06-30"},{"$f":"A9-8","v":363},{"$f":"A9+4","v":375},{"$f":"J8+1","v":6},{"$f":"J9+1","v":7},58,59,63,{"$f":"$H9+28","v":391},{"$f":"$H9+43","v":406},{"$f":"$H9+58","v":421},{"$f":"$H9+73","v":436}]
[{"$f":"A9+76","v":447},{"$f":"B9+1","v":7},438,437,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A10)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C10)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D10)","v":"2000-09-30"},439,451,{"$f":"J9+1","v":7},8,58,59,63,467,482,497,512]
[523,8,514,513,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A11)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C11)","v":"Life (years) (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D11)","v":"2000-12-31"},515,527,8,9,58,59,63,543,558,573,588]
[599,9,590,589,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A12)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C12)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D12)","v":"2001-03-31"},591,603,9,10,58,59,63,619,634,649,664]
[675,10,666,665,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A13)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C13)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D13)","v":"2001-06-30"},667,679,10,11,58,59,63,695,710,725,740]
[751,11,742,741,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A14)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C14)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D14)","v":"2001-09-30"},743,755,11,12,58,59,63,771,786,801,816]
[827,12,818,817,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A15)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C15)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D15)","v":"2001-12-31"},819,831,12,13,58,59,63,847,862,877,892]
[903,13,894,893,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A16)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C16)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D16)","v":"2002-03-31"},895,907,13,14,58,59,63,923,938,953,968]
[979,14,970,969,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A17)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C17)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D17)","v":"2002-06-30"},971,983,14,15,58,59,63,999,1014,1029,1044]
[1055,15,1046,1045,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A18)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C18)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D18)","v":"2002-09-30"},1047,1059,15,16,58,59,63,1075,1090,1105,1120]
[1131,16,1122,1121,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A19)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C19)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D19)","v":"2002-12-31"},1123,1135,16,17,58,59,63,1151,1166,1181,1196]
[1207,17,1198,1197,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A20)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C20)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D20)","v":"2003-03-31"},1199,1211,17,18,58,59,63,1227,1242,1257,1272]
[1283,18,1274,1273,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A21)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C21)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D21)","v":"2003-06-30"},1275,1287,18,19,58,59,63,1303,1318,1333,1348]
[1359,19,1350,1349,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A22)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C22)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D22)","v":"2003-09-30"},1351,1363,19,20,58,59,63,1379,1394,1409,1424]
[1435,20,1426,1425,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A23)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C23)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D23)","v":"2003-12-31"},1427,1439,20,21,58,59,63,1455,1470,1485,1500]
[1511,21,1502,1501,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A24)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C24)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D24)","v":"2004-03-31"},1503,1515,21,22,58,59,63,1531,1546,1561,1576]
[1587,22,1578,1577,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A25)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C25)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D25)","v":"2004-06-30"},1579,1591,22,23,58,59,63,1607,1622,1637,1652]
[1663,23,1654,1653,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A26)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C26)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D26)","v":"2004-09-30"},1655,1667,23,24,58,59,63,1683,1698,1713,1728]
[1739,24,1730,1729,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A27)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C27)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D27)","v":"2004-12-31"},1731,1743,24,25,58,59,63,1759,1774,1789,1804]
[1815,25,1806,1805,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A28)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C28)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D28)","v":"2005-03-31"},1807,1819,25,26,58,59,63,1835,1850,1865,1880]
[1891,26,1882,1881,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A29)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C29)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D29)","v":"2005-06-30"},1883,1895,26,27,58,59,63,1911,1926,1941,1956]
[1967,27,1958,1957,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A30)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C30)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D30)","v":"2005-09-30"},1959,1971,27,28,58,59,63,1987,2002,2017,2032]
[2043,28,2034,2033,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A31)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C31)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D31)","v":"2005-12-31"},2035,2047,28,29,58,59,63,2063,2078,2093,2108]
[2119,29,2110,2109,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A32)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C32)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D32)","v":"2006-03-31"},2111,2123,29,30,58,59,63,2139,2154,2169,2184]
[2195,30,2186,2185,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A33)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C33)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D33)","v":"2006-06-30"},2187,2199,30,31,58,59,63,2215,2230,2245,2260]
[2271,31,2262,2261,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A34)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C34)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D34)","v":"2006-09-30"},2263,2275,31,32,58,59,63,2291,2306,2321,2336]
[2347,32,2338,2337,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A35)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C35)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D35)","v":"2006-12-31"},2339,2351,32,33,58,59,63,2367,2382,2397,2412]
[2423,33,2414,2413,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A36)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C36)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D36)","v":"2007-03-31"},2415,2427,33,34,58,59,63,2443,2458,2473,2488]
[2499,34,2490,2489,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A37)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C37)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D37)","v":"2007-06-30"},2491,2503,34,35,58,59,63,2519,2534,2549,2564]
[2575,35,2566,2565,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A38)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C38)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D38)","v":"2007-09-30"},2567,2579,35,36,58,59,63,2595,2610,2625,2640]
[2651,36,2642,2641,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A39)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C39)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D39)","v":"2007-12-31"},2643,2655,36,37,58,59,63,2671,2686,2701,2716]
[2727,37,2718,2717,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A40)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C40)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D40)","v":"2008-03-31"},2719,2731,37,38,58,59,63,2747,2762,2777,2792]
[2803,38,2794,{"$f":"D40+76","v":2793},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A41)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C41)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D41)","v":"2008-06-30"},2795,2807,38,39,58,59,63,2823,2838,2853,2868]
[2879,39,2870,2869,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A42)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C42)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D42)","v":"2008-09-30"},2871,2883,39,40,58,59,63,2899,2914,2929,2944]
[2955,40,2946,2945,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A43)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C43)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D43)","v":"2008-12-31"},2947,2959,40,41,58,59,63,2975,2990,3005,3020]
[3031,41,3022,3021,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A44)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C44)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D44)","v":"2009-03-31"},3023,3035,41,42,58,59,63,3051,3066,3081,3096]
[3107,42,3098,3097,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A45)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C45)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D45)","v":"2009-06-30"},3099,3111,42,43,58,59,63,3127,3142,3157,3172]
[3183,43,3174,3173,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A46)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C46)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D46)","v":"2009-09-30"},3175,3187,43,44,58,59,63,3203,3218,3233,3248]
[3259,44,3250,3249,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A47)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C47)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D47)","v":"2009-12-31"},3251,3263,44,45,58,59,63,3279,3294,3309,3324]
[3335,45,3326,3325,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A48)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C48)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D48)","v":"2010-12-31"},3327,3339,45,46,58,59,63,3355,3370,3385,3400]
[3411,46,3402,3401,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A49)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C49)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D49)","v":"2011-12-31"},3403,3415,46,47,58,59,63,3431,3446,3461,3476]
[3487,47,3478,3477,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A50)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C50)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D50)","v":"2012-12-31"},3479,3491,47,48,58,59,63,3507,3522,3537,3552]
[3563,48,3554,3553,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A51)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C51)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D51)","v":"2013-12-31"},3555,3567,48,49,58,59,63,3583,3598,3613,3628]
[3639,49,3630,3629,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A52)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C52)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D52)","v":"2014-12-31"},3631,3643,49,50,58,59,63,3659,3674,3689,3704]
[3715,50,3706,3705,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A53)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C53)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D53)","v":"2015-12-31"},3707,3719,50,51,58,59,63,3735,3750,3765,3780]
[3791,51,3782,3781,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A54)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C54)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D54)","v":"2016-12-31"},3783,3795,51,52,58,59,63,3811,3826,3841,3856]
[{"$f":"A54+76","v":3867},52,3858,3857,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A55)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C55)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D55)","v":"2017-12-31"},3859,3871,52,53,58,59,63,3887,3902,3917,3932]
[3943,53,3934,3933,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A56)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C56)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D56)","v":"2018-12-31"},3935,3947,53,54,58,59,63,3963,3978,3993,4008]
[4019,54,4010,4009,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A57)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C57)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D57)","v":"2019-12-31"},4011,4023,54,55,58,59,63,4039,4054,4069,4084]
[4095,55,4086,4085,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A58)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C58)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D58)","v":"2020-12-31"},4087,4099,55,56,58,59,63,4115,4130,4145,4160]
[4171,56,4162,4161,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A59)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C59)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D59)","v":"2021-12-31"},4163,4175,56,57,58,59,63,4191,4206,4221,4236]
[4247,57,4238,4237,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A60)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C60)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D60)","v":"2022-12-31"},4239,4251,57,58,58,59,63,4267,4282,4297,4312]
[4323,58,4314,4313,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A61)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C61)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D61)","v":"2023-12-31"},4315,4327,58,"NA","NA",59,63,4343,4358,4373,4388]
[4399,59,4390,4389,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A62)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C62)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D62)","v":"2024-12-31"},4391,4403,59,"NA","NA",{"$f":"M61+1","v":60},63,4419,4434,4449,4464]
[4475,60,4466,4465,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A63)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C63)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D63)","v":"2025-12-31"},4467,4479,60,"NA","NA",{"$f":"M62+1","v":61},63,4495,4510,4525,4540]
[4551,61,4542,4541,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A64)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C64)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D64)","v":"2026-12-31"},4543,4555,61,"NA","NA",62,63,4571,4586,4601,4616]
[4627,62,4618,4617,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A65)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C65)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D65)","v":"2027-12-31"},4619,4631,62,"NA","NA",63,63,4647,4662,4677,4692]
[4703,63,4694,4693,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A66)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C66)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D66)","v":"2028-12-31"},4695,4707,63,"NA","NA","NA","NA",4723,4738,4753,4768]
[4779,64,4770,4769,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A67)","v":"Equity Raising Cost"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C67)","v":"Life (years)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D67)","v":"2029-12-31"},{"$f":"A67-8","v":4771},{"$f":"A67+4","v":4783},{"$f":"J66+1","v":64},"NA","NA","NA","NA",4799,4814,4829,4844]

{"sheet":"Asset depr row","index":20,"n_rows":67,"n_cols":18,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
["Assets tab rows (depreciation)"]
[]
["Tab name","Assets ",null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":11},null,null,null,null,{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18}]
["Source Range Column","BA"]
["Paste last column","BI"]
[]
["First entry row","Last entry row","Non depreciable asset row","Depreciation heading row","Date heding row","First entry name","Last entry name","Non depreciable heading","Depreciation heading","Date heading","Source Range","Start depreciation","Start Depr column","Input row","Input column","Cell to be inserted","Content to be inserted","ClearContent"]
[332,344,341,331,285,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A8)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B8)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C8)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D8)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E8)","v":"2000-03-31"},{"$f":"$B$4 & A8 & \":\" & $B$4 & B8","v":"BA332:BA344"},null,null,null,null,null,null,{"$f":"\"D\" &C8 &\":\" & \"BK\" & C8","v":"D341:BK341"}]
[{"$f":"A8+76","v":408},{"$f":"B8+76","v":420},417,407,361,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A9)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B9)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C9)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D9)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E9)","v":"2000-06-30"},{"$f":"$B$4 & A9 & \":\" & $B$4 & B9","v":"BA408:BA420"},null,null,null,null,null,null,{"$f":"\"D\" &C9 &\":\" & \"BK\" & C9","v":"D417:BK417"}]
[{"$f":"A9+76","v":484},{"$f":"B9+76","v":496},{"$f":"C9+76","v":493},{"$f":"D9+76","v":483},{"$f":"E9+76","v":437},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A10)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B10)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C10)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D10)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E10)","v":"2000-09-30"},"BA484:BA496",null,null,null,null,null,null,"D493:BK493"]
[560,572,569,559,513,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A11)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B11)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C11)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D11)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E11)","v":"2000-12-31"},"BA560:BA572",null,null,null,null,null,null,"D569:BK569"]
[636,648,645,635,589,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A12)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B12)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C12)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D12)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E12)","v":"2001-03-31"},"BA636:BA648",null,null,null,null,null,null,"D645:BK645"]
[712,724,721,711,665,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A13)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B13)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C13)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D13)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E13)","v":"2001-06-30"},"BA712:BA724",null,null,null,null,null,null,"D721:BK721"]
[788,800,797,787,741,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A14)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B14)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C14)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D14)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E14)","v":"2001-09-30"},"BA788:BA800",null,null,null,null,null,null,"D797:BK797"]
[864,876,873,863,817,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A15)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B15)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C15)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D15)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E15)","v":"2001-12-31"},"BA864:BA876",null,null,null,null,null,null,"D873:BK873"]
[940,952,949,939,893,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A16)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B16)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C16)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D16)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E16)","v":"2002-03-31"},"BA940:BA952",null,null,null,null,null,null,"D949:BK949"]
[1016,1028,1025,1015,969,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A17)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B17)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C17)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D17)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E17)","v":"2002-06-30"},"BA1016:BA1028",null,null,null,null,null,null,"D1025:BK1025"]
[1092,1104,1101,1091,1045,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A18)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B18)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C18)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D18)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E18)","v":"2002-09-30"},"BA1092:BA1104",null,null,null,null,null,null,"D1101:BK1101"]
[1168,1180,1177,1167,1121,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A19)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B19)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C19)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D19)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E19)","v":"2002-12-31"},"BA1168:BA1180",null,null,null,null,null,null,"D1177:BK1177"]
[1244,1256,1253,1243,1197,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A20)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B20)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C20)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D20)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E20)","v":"2003-03-31"},"BA1244:BA1256",null,null,null,null,null,null,"D1253:BK1253"]
[1320,1332,1329,1319,1273,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A21)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B21)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C21)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D21)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E21)","v":"2003-06-30"},"BA1320:BA1332",null,null,null,null,null,null,"D1329:BK1329"]
[1396,1408,1405,1395,1349,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A22)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B22)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C22)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D22)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E22)","v":"2003-09-30"},"BA1396:BA1408",null,null,null,null,null,null,"D1405:BK1405"]
[1472,1484,1481,1471,1425,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A23)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B23)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C23)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D23)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E23)","v":"2003-12-31"},"BA1472:BA1484",null,null,null,null,null,null,"D1481:BK1481"]
[1548,1560,1557,1547,1501,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A24)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B24)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C24)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D24)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E24)","v":"2004-03-31"},"BA1548:BA1560",null,null,null,null,null,null,"D1557:BK1557"]
[1624,1636,1633,1623,1577,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A25)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B25)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C25)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D25)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E25)","v":"2004-06-30"},"BA1624:BA1636",null,null,null,null,null,null,"D1633:BK1633"]
[1700,1712,1709,1699,1653,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A26)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B26)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C26)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D26)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E26)","v":"2004-09-30"},"BA1700:BA1712",null,null,null,null,null,null,"D1709:BK1709"]
[1776,1788,1785,1775,1729,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A27)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B27)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C27)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D27)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E27)","v":"2004-12-31"},"BA1776:BA1788",null,null,null,null,null,null,"D1785:BK1785"]
[1852,1864,1861,1851,1805,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A28)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B28)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C28)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D28)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E28)","v":"2005-03-31"},"BA1852:BA1864",null,null,null,null,null,null,"D1861:BK1861"]
[1928,1940,1937,1927,1881,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A29)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B29)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C29)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D29)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E29)","v":"2005-06-30"},"BA1928:BA1940",null,null,null,null,null,null,"D1937:BK1937"]
[2004,2016,2013,2003,1957,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A30)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B30)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C30)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D30)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E30)","v":"2005-09-30"},"BA2004:BA2016",null,null,null,null,null,null,"D2013:BK2013"]
[2080,2092,2089,2079,2033,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A31)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B31)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C31)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D31)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E31)","v":"2005-12-31"},"BA2080:BA2092",null,null,null,null,null,null,"D2089:BK2089"]
[2156,2168,2165,2155,2109,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A32)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B32)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C32)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D32)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E32)","v":"2006-03-31"},"BA2156:BA2168",null,null,null,null,null,null,"D2165:BK2165"]
[2232,2244,2241,2231,2185,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A33)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B33)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C33)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D33)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E33)","v":"2006-06-30"},"BA2232:BA2244",null,null,null,null,null,null,"D2241:BK2241"]
[2308,2320,2317,2307,2261,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A34)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B34)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C34)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D34)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E34)","v":"2006-09-30"},"BA2308:BA2320",null,null,null,null,null,null,"D2317:BK2317"]
[2384,2396,2393,2383,2337,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A35)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B35)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C35)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D35)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E35)","v":"2006-12-31"},"BA2384:BA2396",null,null,null,null,null,null,"D2393:BK2393"]
[2460,2472,2469,2459,2413,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A36)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B36)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C36)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D36)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E36)","v":"2007-03-31"},"BA2460:BA2472",null,null,null,null,null,null,"D2469:BK2469"]
[2536,2548,2545,2535,2489,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A37)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B37)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C37)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D37)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E37)","v":"2007-06-30"},"BA2536:BA2548",null,null,null,null,null,null,"D2545:BK2545"]
[2612,2624,2621,2611,2565,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A38)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B38)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C38)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D38)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E38)","v":"2007-09-30"},"BA2612:BA2624",null,null,null,null,null,null,"D2621:BK2621"]
[2688,2700,2697,2687,2641,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A39)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B39)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C39)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D39)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E39)","v":"2007-12-31"},"BA2688:BA2700",null,null,null,null,null,null,"D2697:BK2697"]
[2764,2776,2773,2763,2717,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A40)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B40)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C40)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D40)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E40)","v":"2008-03-31"},"BA2764:BA2776",null,null,null,null,null,null,"D2773:BK2773"]
[2840,2852,2849,2839,2793,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A41)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B41)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C41)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D41)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E41)","v":"2008-06-30"},"BA2840:BA2852",null,null,null,null,null,null,"D2849:BK2849"]
[2916,2928,2925,2915,2869,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A42)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B42)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C42)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D42)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E42)","v":"2008-09-30"},"BA2916:BA2928",null,null,null,null,null,null,"D2925:BK2925"]
[2992,3004,3001,2991,2945,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A43)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B43)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C43)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D43)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E43)","v":"2008-12-31"},"BA2992:BA3004",null,null,null,null,null,null,"D3001:BK3001"]
[3068,3080,3077,3067,3021,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A44)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B44)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C44)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D44)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E44)","v":"2009-03-31"},"BA3068:BA3080",null,null,null,null,null,null,"D3077:BK3077"]
[3144,3156,3153,3143,3097,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A45)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B45)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C45)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D45)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E45)","v":"2009-06-30"},"BA3144:BA3156",null,null,null,null,null,null,"D3153:BK3153"]
[3220,3232,3229,3219,3173,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A46)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B46)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C46)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D46)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E46)","v":"2009-09-30"},"BA3220:BA3232",null,null,null,null,null,null,"D3229:BK3229"]
[3296,3308,3305,3295,3249,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A47)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B47)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C47)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D47)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E47)","v":"2009-12-31"},"BA3296:BA3308",null,null,null,null,null,null,"D3305:BK3305"]
[3372,3384,3381,3371,3325,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A48)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B48)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C48)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D48)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E48)","v":"2010-12-31"},"BA3372:BA3384",null,null,null,null,null,null,"D3381:BK3381"]
[3448,3460,3457,3447,3401,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A49)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B49)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C49)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D49)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E49)","v":"2011-12-31"},"BA3448:BA3460",null,null,null,null,null,null,"D3457:BK3457"]
[3524,3536,3533,3523,3477,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A50)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B50)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C50)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D50)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E50)","v":"2012-12-31"},"BA3524:BA3536",null,null,null,null,null,null,"D3533:BK3533"]
[3600,3612,3609,3599,3553,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A51)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B51)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C51)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D51)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E51)","v":"2013-12-31"},"BA3600:BA3612",null,null,null,null,null,null,"D3609:BK3609"]
[3676,3688,3685,3675,3629,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A52)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B52)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C52)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D52)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E52)","v":"2014-12-31"},"BA3676:BA3688",null,null,null,null,null,null,"D3685:BK3685"]
[3752,3764,3761,3751,3705,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A53)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B53)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C53)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D53)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E53)","v":"2015-12-31"},"BA3752:BA3764",null,null,null,null,null,null,"D3761:BK3761"]
[3828,3840,3837,3827,3781,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A54)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B54)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C54)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D54)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E54)","v":"2016-12-31"},"BA3828:BA3840",null,null,null,null,null,null,"D3837:BK3837"]
[{"$f":"A54+76","v":3904},{"$f":"B54+76","v":3916},{"$f":"C54+76","v":3913},{"$f":"D54+76","v":3903},{"$f":"E54+76","v":3857},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A55)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B55)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C55)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D55)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E55)","v":"2017-12-31"},"BA3904:BA3916",null,null,null,null,null,null,"D3913:BK3913"]
[3980,3992,3989,3979,3933,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A56)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B56)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C56)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D56)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E56)","v":"2018-12-31"},"BA3980:BA3992",null,null,null,null,null,null,"D3989:BK3989"]
[{"$f":"A56+76","v":4056},{"$f":"B56+76","v":4068},{"$f":"C56+76","v":4065},{"$f":"D56+76","v":4055},{"$f":"E56+76","v":4009},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A57)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B57)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C57)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D57)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E57)","v":"2019-12-31"},null,2020,"BB",{"$f":"'Inputs_rows_$2023'!A57","v":1708},"BE",{"$f":"M57&A57","v":"BB4056"},{"$f":"\"Inputs!\" & O57&N57&\"*\"&M57 & \"$\"&12","v":"Inputs!BE1708*BB$12"},"D4065:BK4065"]
[4132,4144,4141,4131,4085,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A58)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B58)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C58)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D58)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E58)","v":"2020-12-31"},null,2021,"BC",{"$f":"'Inputs_rows_$2023'!A58","v":1723},"BF",{"$f":"M58&A58","v":"BC4132"},{"$f":"\"Inputs!\" & O58&N58&\"*\"&M58 & \"$\"&12","v":"Inputs!BF1723*BC$12"},"D4141:BK4141"]
[4208,4220,4217,4207,4161,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A59)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B59)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C59)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D59)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E59)","v":"2021-12-31"},null,2022,"BD",{"$f":"'Inputs_rows_$2023'!A59","v":1738},"BG","BD4208","Inputs!BG1738*BD$12","D4217:BK4217"]
[4284,4296,4293,4283,4237,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A60)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B60)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C60)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D60)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E60)","v":"2022-12-31"},null,2023,"BE",{"$f":"'Inputs_rows_$2023'!A60","v":1753},"BH","BE4284","Inputs!BH1753*BE$12","D4293:BK4293"]
[4360,4372,4369,4359,4313,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A61)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B61)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C61)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D61)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E61)","v":"2023-12-31"},null,2024,"BF",{"$f":"'Inputs_rows_$2023'!A61","v":1768},"BI","BF4360","Inputs!BI1768*BF$12","D4369:BK4369"]
[{"$f":"A61+76","v":4436},{"$f":"B61+76","v":4448},{"$f":"C61+76","v":4445},{"$f":"D61+76","v":4435},{"$f":"E61+76","v":4389},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A62)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B62)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C62)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D62)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E62)","v":"2024-12-31"},null,null,null,null,null,null,null,"D4445:BK4445"]
[{"$f":"A62+76","v":4512},{"$f":"B62+76","v":4524},{"$f":"C62+76","v":4521},{"$f":"D62+76","v":4511},{"$f":"E62+76","v":4465},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A63)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B63)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C63)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D63)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E63)","v":"2025-12-31"},null,null,null,null,null,null,null,"D4521:BK4521"]
[4588,4600,4597,4587,4541,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A64)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B64)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C64)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D64)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E64)","v":"2026-12-31"},null,null,null,null,null,null,null,"D4597:BK4597"]
[4664,4676,4673,4663,4617,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A65)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B65)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C65)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D65)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E65)","v":"2027-12-31"},null,null,null,null,null,null,null,"D4673:BK4673"]
[4740,4752,4749,4739,4693,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A66)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B66)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C66)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D66)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E66)","v":"2028-12-31"},null,null,null,null,null,null,null,"D4749:BK4749"]
[4816,4828,4825,4815,4769,{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& A67)","v":"Pipeline and laterals"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& B67)","v":"Miscellaneous assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& C67)","v":"Non-depreciable assets"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& D67)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'\" & \"!B\"& E67)","v":"2029-12-31"},null,null,null,null,null,null,null,"D4825:BK4825"]

{"sheet":"Tax Assets","index":21,"n_rows":5926,"n_cols":110,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[null,"Tax Assets"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,5,5,5,5,5]
[{"$f":"ROW()","v":7},"Start Date",null,null,{"$f":"D8+1","v":"1994-07-01"},"1994-10-01","1995-01-01","1995-04-01","1995-07-01","1995-10-01","1996-01-01","1996-04-01","1996-07-01","1996-10-01","1997-01-01","1997-04-01","1997-07-01","1997-10-01","1998-01-01","1998-04-01","1998-07-01","1998-10-01","1999-01-01","1999-04-01","1999-07-01","1999-10-01",{"$f":"Z8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01",{"$f":"CD8+1","v":"2026-01-01"},{"$f":"CE8+1","v":"2027-01-01"},{"$f":"CF8+1","v":"2028-01-01"},{"$f":"CG8+1","v":"2029-01-01"}]
[{"$f":"ROW()","v":8},"End Date",null,"1994-06-30",{"$f":"E7+E11-1","v":"1994-09-30"},"1994-12-31","1995-03-31","1995-06-30","1995-09-30","1995-12-31","1996-03-31","1996-06-30","1996-09-30","1996-12-31","1997-03-31","1997-06-30","1997-09-30","1997-12-31","1998-03-31","1998-06-30","1998-09-30","1998-12-31","1999-03-31","1999-06-30","1999-09-30",{"$f":"Z7+Z11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$f":"BY7+BY11-1","v":"2020-12-31"},"2021-12-31",{"$f":"CA7+CA11-1","v":"2022-12-31"},"2023-12-31","2024-12-31",{"$f":"EOMONTH(CD7,11)","v":"2025-12-31"},{"$f":"EOMONTH(CE7,11)","v":"2026-12-31"},"2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":9},"Year",null,{"$f":"YEAR(D8)","v":1994},{"$f":"YEAR(E8)","v":1994},1994,1995,1995,1995,1995,1996,1996,1996,1996,1997,1997,1997,1997,1998,1998,1998,1998,1999,1999,1999,1999,2000,2000,2000,2000,2001,2001,2001,2001,2002,2002,2002,2002,2003,2003,2003,2003,2004,2004,2004,2004,2005,2005,2005,2005,2006,2006,2006,2006,2007,2007,2007,2007,2008,2008,2008,2008,2009,2009,2009,2009,2010,2011,{"$f":"YEAR(BQ8)","v":2012},2013,2014,2015,2016,2017,2018,2019,{"$f":"YEAR(BY8)","v":2020},2021,{"$f":"YEAR(CA8)","v":2022},2023,2024,2025,2026,2027,2028,2029]
[{"$f":"ROW()","v":10},"Quarter",null,"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"ROW()","v":11},"Days",null,null,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"CD8-CD7+1","v":365},{"$f":"CE8-CE7+1","v":365},365,366,365]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,{"$f":"ROUND(YEARFRAC(E7,E8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(Z7,Z8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(YEARFRAC(BY7,BY8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(CA7,CA8),2)","v":1},1,1,1,1,1,1,1]
[{"$f":"ROW()","v":13},"Period End CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!G16","v":69.7},{"$f":"Inputs!H16","v":70.2},{"$f":"Inputs!I16","v":72.900000000000006},{"$f":"Inputs!J16","v":73.099999999999994},{"$f":"Inputs!K16","v":73.900000000000006},{"$f":"Inputs!L16","v":74.5},{"$f":"Inputs!M16","v":74.7},{"$f":"Inputs!N16","v":75.400000000000006},{"$f":"Inputs!O16","v":76.099999999999994},{"$f":"Inputs!P16","v":76.599999999999994},{"$f":"Inputs!Q16","v":77.099999999999994},{"$f":"Inputs!R16","v":77.599999999999994},{"$f":"Inputs!S16","v":78.599999999999994},{"$f":"Inputs!T16","v":78.599999999999994},{"$f":"Inputs!U16","v":79.099999999999994},{"$f":"Inputs!V16","v":79.5},{"$f":"Inputs!W16","v":80.2},{"$f":"Inputs!X16","v":80.599999999999994},{"$f":"Inputs!Y16","v":80.900000000000006},{"$f":"Inputs!Z16","v":81.5},{"$f":"Inputs!AA16","v":82.1},{"$f":"Inputs!AB16","v":82.6},{"$f":"Inputs!AC16","v":83.4},{"$f":"Inputs!AD16","v":83.8},{"$f":"Inputs!AE16","v":84.5},{"$f":"Inputs!AF16","v":85.9},{"$f":"Inputs!AG16","v":86.7},{"$f":"Inputs!AH16","v":86.6},{"$f":"Inputs!AI16","v":86.6},{"$f":"Inputs!AJ16","v":87.7},{"$f":"Inputs!AK16","v":88.3},{"$f":"Inputs!AL16","v":89.1},{"$f":"Inputs!AM16","v":90.3},{"$f":"Inputs!AN16","v":91.6},{"$f":"Inputs!AO16","v":92.7},{"$f":"Inputs!AP16","v":92.4},{"$f":"Inputs!AQ16","v":92.5},{"$f":"Inputs!AR16","v":92.9},{"$f":"Inputs!AS16","v":93.8},{"$f":"Inputs!AT16","v":94.3},{"$f":"Inputs!AU16","v":96.9},{"$f":"Inputs!AV16","v":99.8},{"$f":"Inputs!AW16","v":102},{"$f":"Inputs!AX16","v":104.8},{"$f":"Inputs!AY16","v":106.6},{"$f":"Inputs!AZ16","v":108.4},{"$f":"Inputs!BA16","v":110},{"$f":"Inputs!BB16","v":112.1},{"$f":"Inputs!BC16","v":114.1},{"$f":"Inputs!BD16","v":116.2},{"$f":"Inputs!BE16","v":117.2},{"$f":"Inputs!BF16","v":121.3},{"$f":"Inputs!BG16","v":130.80000000000001},{"$f":"Inputs!BH16","v":136.35900000000001},{"$f":"Inputs!BI16","v":140.79066750000001},{"$f":"Inputs!BJ16","v":144.42306672150002},{"$f":"Inputs!BK16","v":148.14918184291471},{"$f":"Inputs!BL16","v":151.97143073446193},{"$f":"Inputs!BM16","v":155.89229364741107},{"$f":"Inputs!BN16","v":159.91431482351427}]
[{"$f":"ROW()","v":14},"Period End December Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB13/AA13-1","v":7.1736011477760986E-3},{"$f":"AC13/AB13-1","v":3.8461538461538547E-2},2.7434842249656199E-3,1.0943912448700521E-2,8.1190798376182816E-3,2.6845637583892135E-3,9.3708165997323789E-3,9.2838196286471053E-3,6.5703022339027584E-3,6.5274151436032213E-3,6.4850843060959562E-3,1.2886597938144284E-2,0,6.3613231552162031E-3,5.0568900126422012E-3,8.8050314465408785E-3,4.9875311720697368E-3,3.7220843672458592E-3,7.4165636588379158E-3,7.3619631901840066E-3,6.0901339829475543E-3,9.6852300242131761E-3,4.7961630695443347E-3,8.3532219570405797E-3,1.6568047337278236E-2,9.3131548311990997E-3,-1.1534025374856371E-3,0,1.2702078521940052E-2,6.8415051311288E-3,9.060022650056565E-3,1.3468013468013407E-2,1.439645625692143E-2,1.2008733624454315E-2,-3.2362459546925182E-3,1.0822510822510178E-3,4.3243243243242802E-3,9.687836383207582E-3,5.3304904051172386E-3,2.7571580063626921E-2,2.9927760577915352E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.2499999999999982E-2,3.2499999999999973E-2,{"$f":"CD13/CC13-1","v":2.5800000000000045E-2},{"$f":"CE13/CD13-1","v":2.5800000000000045E-2},{"$f":"CF13/CE13-1","v":2.5800000000000045E-2},{"$f":"CG13/CF13-1","v":2.5800000000000045E-2},{"$f":"CH13/CG13-1","v":2.5800000000000045E-2}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},"Tax Asset Base"]
[{"$f":"ROW()","v":17},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":18},"Total Assets ($m nominal)"]
[{"$f":"ROW()","v":19},"Opening Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z24","v":385.80093399812483},379.93345011362482,374.04912647912482,368.16480284462483,365.92461107012485,359.98760862999984,354.05060618987483,348.11360374974981,350.5679951096248,344.5233093884998,338.47862366737479,332.43393794624978,327.50863026512479,321.44484479274979,315.38105932037479,309.31727384799979,313.39223084562479,307.19836141824982,301.00449199087484,294.81062256349986,294.7561794961249,288.4601575939999,282.16413569187489,275.86811378974988,271.07273931762489,264.74841618173707,258.42409304584925,252.11070506599989,248.0660746106249,241.8795690469999,235.69306348337491,229.50655791974992,225.11560383612493,218.99588005187493,212.87615626762494,206.75643248337494,202.32880858912495,196.19071221287493,190.05261583662491,183.91451946037489,181.04625972412487,156.66973419712485,132.25827257012483,108.10611148497095,85.865609846978003,63.020271566569207,41.328730894852839,22.549912242179872,19.900489802979276,17.724282118784394,16.187759740160018,21.682343638795029,26.657988914746745,32.02718458132793,38.723448676765564,{"$f":"CC24","v":48.448288335421701},{"$f":"CD24","v":69.696854830677665},{"$f":"CE24","v":70.160149355160485},{"$f":"CF24","v":66.239702077020382},{"$f":"CG24","v":64.1744355658535}]
[{"$f":"ROW()","v":20},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA258","v":0},{"$f":"AB258","v":0},0,3.6441318599999999,0,0,0,8.3913938000000012,0,0,0,1.11937804,0,0,0,10.13874247,0,0,0,6.1394263600000007,0,0,0,1.5006474299999999,0,0,0,2.1338906000000004,0,0,0,1.7955514800000001,0,0,0,1.6920998899999997,0,0,0,3.2698366400000003,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.302851212930427,8.0777257412270629,8.9190716755475279,11.272000000000002,14.411129863932253,19.171438617594376,{"$f":"CD258","v":32.77333936984482},15.082080203660102,10.206350078833154,10.760001278927682,7.2497746842440289]
[{"$f":"ROW()","v":21},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA211+AA273","v":5.8674838845000004},{"$f":"AB211+AB273","v":5.8843236345000003},5.8843236345000003,5.8843236345000003,5.9370024401250001,5.9370024401250001,5.9370024401250001,5.9370024401249992,6.044685721125,6.044685721125,6.044685721125,6.044685721125,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.296021902125001,6.296021902125001,6.2960219021250019,6.2960219021250019,6.3243231358878216,6.3243231358878216,6.3133879798493604,6.1785210553750023,6.186505563625003,6.186505563625003,6.186505563625003,6.186505563625003,6.1197237842500023,6.1197237842500023,6.1197237842500041,6.1197237842500041,6.1380963762500045,6.1380963762500045,6.1380963762500045,6.1380963762500054,24.833815247000018,24.726108227000019,24.815818019000019,24.833795666692339,24.981550417331505,24.946461912217345,20.187698861913198,4.0814991952917339,2.9425154741142667,2.7873047899455301,2.5831418425920516,3.9434263995958108,5.9028043334188167,7.7148657684946214,9.4465989589382371,{"$f":"CD211+CD273","v":11.524772874588844},14.618785679177277,14.126797356973253,12.82526779009457,11.985905904560738]
[{"$f":"ROW()","v":22},"Over-Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN5169","v":0},null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":23},"Asset Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA196+AA288","v":0},{"$f":"AB196+AB288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.2068801609272145E-2,0,0,0,0,0,{"$f":"CD196+CD288","v":0},0,0,0,0]
[{"$f":"ROW()","v":24},"Closing Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA181","v":385.80093399812483},{"$f":"AA19+AA20-AA21+AA22+AA23","v":379.93345011362482},{"$f":"AB19+AB20-AB21+AB22+AB23","v":374.04912647912482},368.16480284462483,365.92461107012485,359.98760862999984,354.05060618987483,348.11360374974981,350.5679951096248,344.5233093884998,338.47862366737479,332.43393794624978,327.50863026512479,321.44484479274979,315.38105932037479,309.31727384799979,313.39223084562479,307.19836141824982,301.00449199087484,294.81062256349986,294.7561794961249,288.4601575939999,282.16413569187489,275.86811378974988,271.07273931762489,264.74841618173707,258.42409304584925,252.11070506599989,248.0660746106249,241.8795690469999,235.69306348337491,229.50655791974992,225.11560383612493,218.99588005187493,212.87615626762494,206.75643248337494,202.32880858912495,196.19071221287493,190.05261583662491,183.91451946037489,181.04625972412487,156.66973419712485,132.25827257012483,108.10611148497095,85.865609846978003,63.020271566569207,41.328730894852839,22.549912242179872,19.900489802979276,17.724282118784394,16.187759740160018,21.682343638795029,26.657988914746745,32.02718458132793,38.723448676765564,48.448288335421701,{"$f":"CD19+CD20-CD21+CD22+CD23","v":69.696854830677665},70.160149355160485,66.239702077020382,64.1744355658535,59.438304345536793]
[{"$f":"ROW()","v":25},"Asset Account"]
[{"$f":"ROW()","v":26},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":27},"Opening Capital Base ($m nominal)"]
[{"$f":"ROW()","v":28},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N168+N230","v":354.38158899999996},{"$f":"N103","v":365.78781541749998},{"$f":"O103","v":361.16009560149996},356.53237578549994,351.90465596949991,367.16012353349987,362.28386387524989,357.40760421699991,352.53134455874994,348.25458020049996,343.37082685099995,338.48707350149994,333.60332015199992,328.74439980249991,323.86033604049993,318.97627227849995,314.09220851649997,309.20814475449998,304.3240809925,299.44001723050002,294.55595346850004,289.67188970650005,284.78782594450007,279.90376218250009,275.01969842050011,270.13563465850012,265.25157089650014,260.36750713450016,255.48344337250015,250.59937961050014,245.71531584850013,240.83125208650011,235.9471883245001,231.06312456250009,226.17906080050008,221.29499703850007,216.41093327650006,211.82837553450005,206.94054294725004,202.05271036000005,197.16487777275006,192.27704518550004,187.38921259825003,182.50138001100001,177.61354742374999,173.01192859649998,168.12051833724999,163.229108078,158.33769781875,153.5206293295,148.628289798125,143.73595026675,138.84361073537499,133.96341744399999,114.31051500649997,94.823486568999954,75.253521131499923,55.709188693999891,{"$f":"BS103","v":36.137941606499865},18.3327775746471,3.5949314005585027,2.6977024098230791,2.5057053046484006,2.370723002415819,{"$f":"BY103","v":2.3035823501832375},2.1610451500433081,1.9862441526014614,1.8126091896805412,{"$f":"CC103","v":1.6400236578284548},{"$f":"CD103","v":1.4683826139383189},{"$f":"CE103","v":1.3126669102139386},{"$f":"CF103","v":1.2139197462287217},{"$f":"CG103","v":1.1260015019346099}]
[{"$f":"ROW()","v":29},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N169+N231","v":4.5868180900000004},{"$f":"N104","v":4.5672508738750004},4.5094435476250005,4.4516362213750007,4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,5.2605696438749945,5.1538555251249942,5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.1545466788749934,2.7262772333749932,2.2980077878749929,1.8697383423749927,1.4414688968749925,1.0131994513749922,0.6944963253684332,0.31958369473438175,0.11699024302392846,0.11002396131347537,0.10305767960302228,9.6091397892569194E-2,8.9125116182116104E-2,8.3158834471663015E-2,0.28390422979568686,1.3567914024549719,3.2089884777164501,4.3770056008089071,5.2873653937904814,6.1059762038769536]
[{"$f":"ROW()","v":30},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,28.736501899999997,32.770543836249999,32.356421959875,31.942300083500001,31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,34.371179430516825,33.843387205204081,33.315594979891337,32.787802754578593,40.326723099265848,39.698096966828103,39.069470834390359,38.440844701952614,38.461671639514869,37.824927343702122,37.188183047889375,36.551438752076628,45.715953626263882,44.956693590826134,44.197433555388386,43.438173519950638,46.751789224512891,45.941618242325141,45.131447260137392,44.321276277949643,44.218226925761897,43.399216923199148,42.5802069206364,41.761196918073651,41.859706005510901,41.029227014323155,40.198748023135408,39.368269031947662,38.892821690759916,38.057904803947167,37.222987917134418,36.388071030321669,35.954922623508921,35.114983630696173,34.275044637883425,33.435105645070678,32.888966562257927,29.881756015506937,26.536248277755949,23.291632333851112,20.367243941023197,17.643730529537159,14.166303204103691,11.079394152420223,10.239624332486754,8.9737502364287849,7.5337349947900787,7.6237606176082604,10.581909555356955,11.162648312883821,13.225652973930385,18.936544605628718,29.000247655582442,30.595533993184972,32.274272365454465,35.160327873250104]
[{"$f":"ROW()","v":31},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,4.3474000000000006E-2,4.2930575000000006E-2,4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.4833482912331788,1.4623220742959262,1.4412958573586736,1.420269640421421,1.4963877934841685,1.474147271921916,1.4519067503596634,1.4296662287974109,1.4665486172351583,1.4435690592979056,1.4205895013606529,1.3976099434234002,1.4441397554861477,1.4202913304238951,1.3964429053616425,1.3725944802993899,1.3825250552371373,1.3582543926748847,1.333983730112632,1.3097130675503794,1.3029960749881269,1.2785059915508743,1.2540159081136217,1.2295258246763692,1.5854257712391167,1.5561808124268641,1.5269358536146116,1.4976908948023591,1.9491786359901067,1.9139245184278542,1.8786704008656017,1.8434162833033492,1.8113813057410966,1.776086948928844,1.7407925921165914,1.7054982353043389,1.6702038784920863,1.529026451243076,1.3878490239940657,1.2466715967450555,1.2410941694960451,1.2808720163145608,1.5351858253621742,0.9625031594097877,1.183333768457401,1.2367324788492966,1.4764569824411566,3.5714384860330166,3.5867526265236314,3.8918026781256163,4.2682938998093176,5.3343118308796527,6.5893805417112707,7.0767864509309826,6.8147576818441955,6.1359176048969948]
[{"$f":"ROW()","v":32},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,4.6208323300000007,5.3832788817499999,5.2458088895000001,5.1083388972500003,4.9708689050000006,8.3471580327499986,8.1218440624999992,7.896530092249999,7.6712161219999988,7.9278180617499983,7.6904561937499984,7.4530943257499986,7.2157324577499988,6.9851785897499994,6.7476465217499992,6.5101144537499991,6.2725823857499989,6.0629907777499987,5.824760198249999,5.5865296187499993,5.3482990392499996,5.11525080975,4.8768906715,4.63853053325,4.400170395,4.21770868675,3.9779510877500002,3.7381934887500003,{"$f":"AO107","v":3.4984358897500005},3.3280655607500007,3.0865732800000005,2.8450809992500004,2.6035887185000002,2.8016742577500002,2.5491925315000001,2.29671080525,2.0442290789999999,1.8232468927499998,1.5670156059935896,1.3107843192371793,1.0634392484999997,1.3755049719999999,1.2484603962499998,1.1214158204999998,0.99437124474999972,1.0627352689999996,1.0186494562499995,0.97456364349999947,0.93047783074999946,1.5914454179999993,1.5417811679999993,1.4921169179999993,1.4424526679999994,2.108444787999999,1.898924010999999,1.8703087139999988,2.0609827319999985,2.084812068999998,2.8822222652881484,3.3318888967593332,3.7935583822305179,3.2766890807017028,2.8177338067219946,2.7053858784382694,2.905903587154544,2.3889617912754244,1.8783873881107778,2.3003556650131602,2.2357820736426413,1.776572884695645,1.3258527970545517,1.0330053215906949,0.79379167586862731]
[{"$f":"ROW()","v":33},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,1.0654488099999999,1.3089822897500001,1.2755918270000002,1.2422013642500003,1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999949,0.57149449174999956,0.54424275274999967,0.50080728874999969,0.45737182474999971,0.41393636074999973,0.37050089674999975,0.32706543274999977,0.28362996874999979,0.24019450474999982,0.19705604074999983,0.15293017174358958,0.10880430273717934,6.6727373749999874E-2,5.8170704999999906E-2,4.7912028749999898E-2,3.7653352499999897E-2,2.7394676249999896E-2,1.7135999999999894E-2,1.6527599999999896E-2,1.5919199999999897E-2,1.5310799999999897E-2,0.1284270599999999,0.1249755434999999,0.1215240269999999,0.11807251049999989,1.7130800340000001,1.539428064,1.3657760939999999,1.1921241239999998,1.0184721539999997,0.84639908399999964,0.67432601399999959,0.50228264399999956,0.33106427399999949,0.15984590399999946,9.9999999999941802E-4,8.9999999999941808E-4,7.9999999999941815E-4,1.6999999999994181E-3,0.20841899999999944,0.2740066175982741,0.45005917880056967,0.55641122796160991,0.51938865247269717,0.41545092197815758]
[{"$f":"ROW()","v":34},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,4.8415115599999998,6.1153275354999996,6.0381294551249995,5.9609313747499995,5.8837332943749994,6.9455661639999988,6.854130196749999,6.7626942294999992,6.6712582622499994,6.4910631249999993,6.4883863277499989,6.3969503604999991,6.3055143932499993,6.2272941359999994,6.1356929723749998,6.0440918087500002,5.9524906451250006,5.868181281500001,5.7764889703750013,5.6847966592500017,5.593104348125002,5.5056802170000028,5.413934553625003,5.3221888902500032,5.2304432268750034,5.1408975635000038,5.0491244001250042,4.9573512367500046,4.8655780733750049,4.7738049100000053,4.6820317466250057,4.590258583250006,4.4984854198750064,4.4067122565000068,4.3149390931250071,4.2231659297500075,4.1313927663750079,4.0422386030000084,3.9504327021250085,3.8586268012500087,3.7668209003750088,3.7098522995000089,3.6176109323750092,3.5253695652500094,3.4331281981250097,3.3530136910000099,3.2606207381250099,3.1682277852500098,3.0758348323750098,3.1281852295000099,3.0339829847500099,2.93978074000001,2.8455784952500101,2.7701862505000103,2.4607100115000105,2.0795468705000109,1.698383729500011,2.3732205885000117,1.9570705343730876,1.5470369934733881,1.1714610799075369,1.0441585933416855,0.99288694469059879,0.97743325403443626,1.0186345753013253,1.5167062523366424,1.98527188931511,2.0555765262935775,1.909130713272045,1.7626849002505125,1.7867981526454559,2.0861164901313849,2.1957571323356677]
[{"$f":"ROW()","v":35},"Other assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.16324393000000001,0.15916283175000001,0.15508173350000001,0.15100063525000001,0.41914297699999997,0.40825629274999997,0.39736960849999997,0.38648292424999997,0.91782836999999995,0.89338588249999995,0.86894339499999995,0.84450090749999995,1.0381447499999998,1.0082501042499998,0.97835545849999983,0.94846081274999983,1.2712697969999998,1.2325575604999996,1.1938453239999995,1.1551330874999994,1.2992185109999994,1.2559363329999993,1.2126541549999992,1.1693719769999991,2.7192835989999988,2.6361715759999989,2.5530595529999989,2.4699475299999989,2.8268860769999988,2.7327727897499989,2.638659502499999,2.5445462152499991,2.793512977999999,2.6908226894999991,2.5881324009999993,2.4854421124999995,2.8487897339999995,2.7344484977499994,2.6201072614999994,2.5057660252499994,2.6406738789999995,2.5241825137499996,2.4076911484999997,2.2911997832499997,2.7774140879999996,2.3230974039999999,1.8970492329999999,1.493057495,1.6301093340840001,1.2588360791815218,1.0467160611388491,1.1261977289190492,1.0109271011448533,0.92760348213196964,1.0720367500466346,1.4025635849612996,1.1933345198759646,1.1853651747906297,1.3352587254052932,1.6164982311938385,11.935553612322243,13.16880927504797,10.670036532107412,8.6760511573596872]
[{"$f":"ROW()","v":36},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N111","v":0},{"$f":"O111","v":0},{"$f":"P111","v":0},{"$f":"Q111","v":0},{"$f":"R111","v":0},{"$f":"S111","v":0},{"$f":"T111","v":0},{"$f":"U111","v":0},{"$f":"V111","v":0},{"$f":"W111","v":0},{"$f":"X111","v":0},{"$f":"Y111","v":0},{"$f":"Z111","v":0},{"$f":"AA111","v":0},{"$f":"AB111","v":0},{"$f":"AC111","v":0},{"$f":"AD111","v":0},{"$f":"AE111","v":0},{"$f":"AF111","v":0},{"$f":"AG111","v":0},{"$f":"AH111","v":0},{"$f":"AI111","v":0},{"$f":"AJ111","v":0},{"$f":"AK111","v":0},{"$f":"AL111","v":0},{"$f":"AM111","v":0},{"$f":"AN111","v":0},{"$f":"AO111","v":0},{"$f":"AP111","v":0},{"$f":"AQ111","v":0},{"$f":"AR111","v":0},{"$f":"AS111","v":0},{"$f":"AT111","v":0},{"$f":"AU111","v":0},{"$f":"AV111","v":0},{"$f":"AW111","v":0},{"$f":"AX111","v":0},{"$f":"AY111","v":0},{"$f":"AZ111","v":0},{"$f":"BA111","v":0},{"$f":"BB111","v":0},{"$f":"BC111","v":0},{"$f":"BD111","v":0},{"$f":"BE111","v":0},{"$f":"BF111","v":0},{"$f":"BG111","v":0},{"$f":"BH111","v":0},{"$f":"BI111","v":0},{"$f":"BJ111","v":0},{"$f":"BK111","v":0},{"$f":"BL111","v":0},{"$f":"BM111","v":0},{"$f":"BN111","v":0},{"$f":"BO111","v":0},{"$f":"BP111","v":0},{"$f":"BQ111","v":0},{"$f":"BR111","v":0},0,{"$f":"BT111","v":0},{"$f":"BU111","v":0},{"$f":"BV111","v":0},{"$f":"BW111","v":0},{"$f":"BX111","v":0},{"$f":"BY111","v":1.7537841270176411E-2},{"$f":"BZ111","v":1.0522704762105846E-2},{"$f":"CA111","v":6.3136228572635081E-3},{"$f":"CB111","v":3.7881737143581049E-3},2.2729042286148632E-3,0.30196516701215986,0.30141966999729231,0.30109237178837178,0.30089599286301943]
[{"$f":"ROW()","v":37},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N113","v":0},{"$f":"O113","v":0},{"$f":"P113","v":0},{"$f":"Q113","v":0},{"$f":"R113","v":0},{"$f":"S113","v":0},{"$f":"T113","v":0},{"$f":"U113","v":0},{"$f":"V113","v":0},{"$f":"W113","v":0},{"$f":"X113","v":0},{"$f":"Y113","v":0},{"$f":"Z113","v":0},{"$f":"AA113","v":0},{"$f":"AB113","v":0},{"$f":"AC113","v":0},{"$f":"AD113","v":0},{"$f":"AE113","v":0},{"$f":"AF113","v":0},{"$f":"AG113","v":0},{"$f":"AH113","v":0},{"$f":"AI113","v":0},{"$f":"AJ113","v":0},{"$f":"AK113","v":0},{"$f":"AL113","v":0},{"$f":"AM113","v":0},{"$f":"AN113","v":0},{"$f":"AO113","v":0},{"$f":"AP113","v":0},{"$f":"AQ113","v":0},{"$f":"AR113","v":0},{"$f":"AS113","v":0},{"$f":"AT113","v":0},{"$f":"AU113","v":0},{"$f":"AV113","v":0},{"$f":"AW113","v":0},{"$f":"AX113","v":0},{"$f":"AY113","v":0},{"$f":"AZ113","v":0},{"$f":"BA113","v":0},{"$f":"BB113","v":0},{"$f":"BC113","v":0},{"$f":"BD113","v":0},{"$f":"BE113","v":0},{"$f":"BF113","v":0},{"$f":"BG113","v":0},{"$f":"BH113","v":0},{"$f":"BI113","v":0},{"$f":"BJ113","v":0},{"$f":"BK113","v":0},{"$f":"BL113","v":0},{"$f":"BM113","v":0},{"$f":"BN113","v":0},{"$f":"BO113","v":0},{"$f":"BP113","v":0},{"$f":"BQ113","v":0},{"$f":"BR113","v":0},{"$f":"BS113","v":0},{"$f":"BT113","v":0},{"$f":"BU113","v":0},{"$f":"BV113","v":0},{"$f":"BW113","v":0},{"$f":"BX113","v":0},{"$f":"BY113","v":1.9990000000000003},{"$f":"BZ113","v":3.2694000000000001},{"$f":"CA113","v":4.9264113297809882},{"$f":"CB113","v":7.2896077101833026},{"$f":"CC113","v":8.2394273371622901},{"$f":"CD113","v":5.7725015850713408},{"$f":"CE113","v":1.9545282024230053},{"$f":"CF113","v":-1.7969373013505412},{"$f":"CG113","v":-4.6294488248576711}]
[{"$f":"ROW()","v":39},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79500000000000004,1.9114999999999998,4.9719499999999996,5.9920513845493399,6.9555677631416,7.4825870151861302,7.7564058765012192,7.8887536245719225,7.9457831279567612]
[{"$f":"ROW()","v":40},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":41},"Total",null,{"$f":"SUM(D28:D40)","v":0},{"$f":"SUM(E28:E40)","v":0},0,0,0,0,0,0,0,0,398.27617569,415.97612940962506,410.62787843062495,405.27962745162489,399.93137647262489,429.46697183362477,423.63392564824989,417.80087946287483,411.96783327749989,408.65753313212497,402.87253780362494,396.99878330512496,391.12502880662493,385.80093399812483,379.93345011362487,374.04912647912494,368.164802844625,365.92461107012502,359.98760862999995,354.050606189875,348.11360374974998,350.56799510962514,344.52330938850008,338.47862366737513,332.43393794625018,327.50863026512508,321.44484479275013,315.38105932037524,309.31727384800018,313.39223084562519,307.19836141825016,301.00449199087518,294.81062256350015,294.75617949612507,288.46015759400007,282.16413569187506,275.86811378975011,271.07273931762501,264.7484161817373,258.42409304584942,252.11070506600009,248.06607461062507,241.8795690470001,235.69306348337503,229.50655791975001,225.11560383612502,218.99588005187499,212.87615626762505,206.75643248337505,202.32880858912503,196.19071221287501,190.05261583662502,183.914519460375,181.04625972412501,156.66973419712497,{"$f":"SUM(BQ28:BQ40)","v":132.25827257012497},108.10611148497109,85.865609846978131,63.020271566569335,41.328730894852981,22.54991224218,19.900489802979404,17.724282118784522,16.239828541769416,21.73441244040443,26.710057716356147,32.079253382937331,38.775517478374965,48.500357137031102,69.748923632287088,70.212218156769907,66.291770878629819,64.226504367462908]
[{"$f":"ROW()","v":42},"Capex ($m nominal)"]
[{"$f":"ROW()","v":43},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N151","v":15.835996280000002},0,0,0,19.883187379999999,0,0,0,0.59949529999999995,0,0,0,2.4833000000000001E-2,{"$f":"AA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,0,0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.7660830556472618,0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,2.7999999999999997E-2,9.6000000000000002E-2,3.0203452092651809E-2,0,0,0,{"$f":"CD151","v":0},0,5.6203504489983673E-2,5.7653554905825258E-2,0]
[{"$f":"ROW()","v":44},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N152","v":3.7768010000000005E-2},0,0,0,3.9125433999999997,0,0,0,0,0,0,0,0,{"$f":"AA152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.1095663194934411,1.4999047156207482E-3,0,0,0,0,0,1E-3,0.20781167703447695,1.1007246220731859,{"$f":"CD152","v":1.9880198701123528},1.4897562536405242,1.3495972640099336,1.3495808885840337,0.41094966233084512]
[{"$f":"ROW()","v":45},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N153","v":4.3932482100000003},0,0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999,{"$f":"AA153","v":0},0,0,2.9064312299999999,0,0,0,8.06671257,0,0,0,0.64945307000000008,0,0,0,9.8012591699999998,0,0,0,4.0728757400000006,0,0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,0,0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656000000000003E-2,0,0.96551400000000009,0.32689182912451098,0.13299999999999998,1.6572198999568866,4.545743643383088,2.2030000000000003,3.8127208344862549,7.275451756106551,{"$f":"CD153","v":12.045308698045643},4.5771419780036942,4.7999468525947808,6.1784988080617484,3.8634124465584505]
[{"$f":"ROW()","v":46},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N154","v":0},0,0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2,{"$f":"AA154","v":0},0,0,0.16023623999999997,0,0,0,9.7144369999999994E-2,0,0,0,5.9122910000000001E-2,0,0,0,6.9509370000000001E-2,0,0,0,3.3779000000000003E-2,0,0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165799999999997,-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,0.35099999999999992,2.2238069999999999,0.35850852489875495,0.65700000000000003,0.76758567633272867,1.5025860714285462,{"$f":"CD154","v":1.807502179487678},1.1752521556497468,0.46623438860603372,7.9774405277546721E-3,0]
[{"$f":"ROW()","v":47},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N155","v":0.87796735999999986},0,0,0,3.5137591199999996,0,0,0,0.48191591,0,0,0,6.8079999999999998E-3,{"$f":"AA155","v":0},0,0,2.7940459999999997E-2,0,0,0,5.1823500000000005E-3,0,0,0,5.5898429999999999E-2,0,0,0,6.9387269999999987E-2,0,0,0,0.43957782000000001,0,0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,0,0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158099999999996,0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,0.39700000000000002,0.67800000000000016,9.0138389404605945E-2,6.3E-2,0.93410923049084493,0.5752663268551651,{"$f":"CD155","v":0.123448611132514},0,0,0,0]
[{"$f":"ROW()","v":48},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N156","v":0.27016970000000001},0,0,0,0.38601104999999997,0,0,0,0,0,0,0,0,{"$f":"AA156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,0,0,0,0,0,0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,9.999999999999998E-4,0,0,1E-3,0.20701900000000001,0.10725141759827471,{"$f":"CD156","v":0.23085388472195054},0.19638388492115438,7.4299670103409335E-2,0,1.7867376623080224E-2]
[{"$f":"ROW()","v":49},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N157","v":1.33433487},0,0,0,1.13903095,0,0,0,-8.8759169999999998E-2,0,0,0,1.3215709999999999E-2,{"$f":"AA157","v":0},0,0,7.2917999999999993E-3,0,0,0,4.2681799999999999E-3,0,0,0,2.2000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,0,0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.4820254443953898E-2,0,0,1.9079290414764666E-2,5.585121293042708E-2,0.11463800000000002,0.57687566576842808,0.57600000000000007,0.206429,0,{"$f":"CD157","v":0},0.17042811541647596,0.4524127412782854,0.28474934006055319,0]
[{"$f":"ROW()","v":50},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N158","v":0},0,0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998,0,0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,{"$f":"AT158","v":1.5931937999999999},0,0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,0,0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319404E-2,0.32115210083082424,0.12420701035951059,0.12197092915677381,0.33700000000000002,0.49652299999999999,5.1601999999999995E-2,0.24099999999999999,0.42653197969999851,0.56576884660547999,{"$f":"CD158","v":10.674381341287843},3.6651298110444839,0.16572392864720259,0.16999960600630046,0.36760224409589098]
[{"$f":"ROW()","v":51},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7537841270176411E-2,0,{"$f":"CA159","v":0},0,0,{"$f":"CD159","v":0.30060142447499094},0,0,0,0]
[{"$f":"ROW()","v":52},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ160","v":0},0,0,0,{"$f":"CD160","v":0},0,0,0,0]
[{"$f":"ROW()","v":53},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW161","v":0},0,1.9990000000000003,2.0699999999999994,4.3979999999999997,6.451226081338608,6.6012680598799811,4.1228693083948391,2.2894408182505845,1.2842060249523652,1.113626613463206,0.95080171961269144]
[{"$f":"ROW()","v":54},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW162","v":0},0,0.79500000000000004,1.1959999999999997,3.1320000000000006,1.3976963845493406,1.4431215170471943,1.480354052187012,1.5185471867334368,1.5577257041511596,1.5979150273182599,1.6391412350230707]
[{"$f":"ROW()","v":55},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW163","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},"Total",null,{"$f":"SUM(D43:D55)","v":0},{"$f":"SUM(E43:E55)","v":0},0,0,0,0,0,0,0,0,22.749484430000003,0,0,0,34.883846339999998,0,0,0,2.5227460399999999,0,0,0,0.54965968999999992,0,0,0,3.6441318599999999,0,0,0,8.3913938000000012,0,0,0,1.11937804,0,0,0,10.13874247,0,0,0,6.1394263600000007,0,0,0,1.5006474299999999,0,0,0,2.1338906000000004,0,0,0,1.7955514800000001,0,0,0,1.6920998899999997,0,0,0,3.2698366400000003,0.45728972000000007,0.31464659999999994,{"$f":"SUM(BQ43:BQ55)","v":0.66365693384615376},2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.302851212930427,8.0777257412270629,8.9190716755475279,11.272000000000002,14.411129863932253,19.171438617594376,32.77333936984482,15.082080203660102,10.206350078833154,10.760001278927682,7.2497746842440289]
[{"$f":"ROW()","v":57},"Depreciation ($m nominal)"]
[{"$f":"ROW()","v":58},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":" N198+N260","v":4.4297698624999997},{"$f":"O198+O260","v":4.6277198159999999},4.6277198159999999,4.6277198159999999,4.6277198159999999,4.8762596582499995,4.8762596582499995,4.8762596582499995,4.8762596582499995,4.8837533494999992,4.8837533494999992,4.8837533495000001,4.8837533495000001,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.884063762000002,4.884063762000002,4.884063762000002,4.884063762000002,{"$f":"AU198+AU260","v":4.884063762000002},4.884063762000002,4.8840637620000029,4.8840637620000029,4.8878325872500028,4.8878325872500028,4.8878325872500028,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8914102592500042,4.8914102592500042,4.8914102592500051,4.8914102592500059,4.892339531375006,4.892339531375006,4.892339531375006,4.8923395313750069,19.569965437500024,19.487028437500022,19.569965437500024,19.569965437500031,19.57124708750003,19.57124708750003,15.229781377782382,1.1732687364670511,0.1929113547536338,0.16298230223258153,0.16314065223258151,0.17274065223258153,0.17480099744184671,0.17363496292092018,{"$f":"CC198+CC260","v":0.17258553185208628},{"$f":"CD198+CD260","v":0.17164104389013582},0.15571570372438043,0.1549506684752005,0.14557179919993696,0.14643835259378393]
[{"$f":"ROW()","v":59},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,5.7335226125000006E-2,{"$f":"O199+O261","v":5.7807326250000006E-2},5.7807326250000013E-2,5.7807326250000013E-2,5.780732625000002E-2,0.10671411875000002,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000002,0.10671411875000002,0.10671411875000002,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411874999999,0.10671411874999999,0.10671411874999998,{"$f":"AU199+AU261","v":0.10671411874999999},0.10671411874999999,0.10671411874999998,0.10671411874999999,0.10671411875,0.10671411874999999,0.10671411874999998,0.10671411875,0.10671411875,0.10671411875,0.10671411874999999,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875000002,0.10671411875000002,0.10671411875000002,0.10671411875000003,0.42826944550000012,0.42826944550000007,0.42826944550000012,0.42826944550000012,0.42826944550000012,0.42826944550000012,0.37641253534967223,0.20259345171045329,6.9662817104530926E-3,6.9662817104530934E-3,6.9662817104530934E-3,6.9662817104530943E-3,6.9662817104530934E-3,7.0662817104530928E-3,2.7837449413900789E-2,{"$f":"CD199+CD261","v":0.13582279485087462},0.32173913054806774,0.43923747102835875,0.5309700784975615,0.61352778767725402]
[{"$f":"ROW()","v":60},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,0.35920627374999997,{"$f":"O200+O262","v":0.41412187637499998},0.41412187637499992,0.41412187637499992,0.41412187637499992,0.47932027506274733,0.47932027506274733,0.47932027506274727,0.47932027506274727,0.48834409381274729,0.48834409381274729,0.48834409381274724,0.48834409381274724,0.49146183493774726,0.49146183493774726,0.49146183493774714,0.49146183493774714,0.52779222531274717,0.52779222531274717,0.52779222531274717,0.52779222531274705,0.62862613243774701,0.62862613243774701,0.62862613243774712,0.62862613243774701,0.63674429581274694,0.63674429581274694,0.63674429581274694,0.63674429581274694,0.75926003543774701,0.75926003543774701,0.75926003543774689,0.75926003543774701,{"$f":"AU200+AU262","v":0.81017098218774697},0.81017098218774697,0.81017098218774697,0.81017098218774697,0.81901000256274692,0.81901000256274703,0.81901000256274703,0.81901000256274714,0.83047899118774704,0.83047899118774704,0.83047899118774704,0.83047899118774704,0.83491688681274712,0.83491688681274723,0.83491688681274723,0.83491688681274723,0.8399389928127472,0.8399389928127472,0.83993899281274731,0.83993899281274742,3.3744459667509892,3.3928077377509895,3.3951727377509893,3.4027005774432975,3.4266161866740665,3.4617713254334683,3.0869090516834685,1.8052838199334698,1.5927659251824797,1.5730152416387053,1.5671942771387053,1.5875947056343938,1.6222612424731326,1.74971617343969,1.5645601244082163,{"$f":"CD200+CD262","v":1.9816056480919206},2.9818556404011627,3.1212084803252869,3.2924433002661062,3.5802978340095408]
[{"$f":"ROW()","v":61},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,5.4342500000000005E-4,{"$f":"O201+O263","v":5.4342500000000005E-4},5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,2.1835139372526138E-3,1.9023263937252611E-2,1.9023263937252611E-2,1.9023263937252611E-2,2.1026216937252606E-2,2.1026216937252606E-2,2.1026216937252606E-2,2.1026216937252602E-2,2.2240521562252605E-2,2.2240521562252601E-2,2.2240521562252601E-2,2.2240521562252601E-2,2.29795579372526E-2,2.2979557937252596E-2,2.2979557937252596E-2,2.2979557937252593E-2,2.3848425062252591E-2,2.3848425062252591E-2,2.3848425062252591E-2,2.3848425062252591E-2,{"$f":"AU201+AU263","v":2.4270662562252594E-2},2.427066256225259E-2,2.427066256225259E-2,2.4270662562252587E-2,2.4490083437252588E-2,2.4490083437252588E-2,2.4490083437252588E-2,2.4490083437252584E-2,2.9244958812252586E-2,2.9244958812252586E-2,2.9244958812252586E-2,2.9244958812252586E-2,3.5254117562252586E-2,3.5254117562252586E-2,3.5254117562252586E-2,3.5254117562252586E-2,3.5294356812252591E-2,3.5294356812252584E-2,3.5294356812252591E-2,3.5294356812252584E-2,0.14117742724901033,0.14117742724901033,0.14117742724901033,0.14117742724901033,0.14795742724901034,0.15734419095238666,0.17738366595238664,-0.21954560904761322,0.13414551370337627,0.1112754964081399,0.12882549640813989,0.34319438440813987,0.35194994839801541,0.39109445464902781,0.43656814035821195,{"$f":"CD201+CD263","v":0.55243346865605925},0.68784624643003511,0.72826315769282024,0.68681751747495567,0.62516276097104961]
[{"$f":"ROW()","v":62},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,0.11552080825000002,{"$f":"O202+O264","v":0.13746999225000001},0.13746999225000001,0.13746999225000001,0.13746999224999998,0.22531397024999994,0.22531397024999997,0.22531397024999997,0.22531397024999997,0.23736186799999998,0.23736186799999998,0.23736186799999998,0.23736186799999998,0.23753206799999999,0.23753206800000001,0.23753206800000001,0.23753206800000001,0.23823057950000001,0.23823057950000001,0.23823057950000004,0.23823057950000001,0.23836013825000005,0.23836013825000005,0.23836013825000005,0.23836013825000005,0.23975759900000004,0.23975759900000002,0.23975759900000002,0.23975759900000004,0.24149228075000001,0.24149228075000001,0.24149228075000001,0.24149228075000001,{"$f":"AU202+AU264","v":0.25248172625000004},0.25248172625000004,0.25248172624999998,0.25248172625000004,0.25623128675641027,0.25623128675641027,0.24734507073717951,0.13774840649999995,0.12704457575,0.12704457575,0.12704457575,0.12704457575,4.4085812750000015E-2,4.4085812749999995E-2,4.4085812750000009E-2,4.4085812750000009E-2,4.9664250000000007E-2,4.9664250000000007E-2,4.9664250000000014E-2,4.966425E-2,0.26954183700000006,0.27274989700000007,0.29664512200000009,0.33978719300000004,0.369210119,0.44191436852881505,0.527922514528815,0.581900301528815,0.56886254152881488,0.50934792828372566,0.47748229128372555,0.60708018528372565,0.57357440316464681,0.51214095358846246,0.63983991822568409,{"$f":"CD202+CD264","v":0.58265780007951051},0.45072008764109328,0.29284747546385681,0.23921364572206757,0.19051833517372557]
[{"$f":"ROW()","v":63},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,2.6636220249999999E-2,{"$f":"O203+O265","v":3.3390462750000002E-2},3.3390462750000002E-2,3.3390462750000002E-2,3.3390462750000002E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3435463999999986E-2,4.3435463999999986E-2,4.3435463999999986E-2,4.3435463999999986E-2,{"$f":"AU203+AU265","v":4.3435463999999986E-2},4.3435463999999986E-2,4.3435463999999986E-2,4.3435463999999986E-2,4.4125869006410245E-2,4.4125869006410252E-2,4.207692898717947E-2,1.6806668749999979E-2,1.0258676250000006E-2,1.0258676249999999E-2,1.0258676249999999E-2,1.0258676249999999E-2,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999983E-4,6.0839999999999983E-4,3.4515165000000001E-3,3.4515164999999997E-3,3.4515164999999997E-3,3.4515164999999993E-3,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17207307000000005,0.17207307000000005,0.17204337000000003,0.17121837000000004,0.17121837000000004,0.15984590400000004,9.9999999999999978E-5,9.9999999999999991E-5,9.9999999999999991E-5,2.9999999999999997E-4,4.1663800000000008E-2,{"$f":"CD203+CD265","v":5.4801323519654943E-2},9.003183576011406E-2,0.11132224559232212,0.10393773049453957,8.3170184395631661E-2]
[{"$f":"ROW()","v":64},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,6.0518894499999996E-2,{"$f":"O204+O266","v":7.7198080374999992E-2},7.7198080374999992E-2,7.7198080374999978E-2,7.7198080374999978E-2,9.1435967249999972E-2,9.1435967249999972E-2,9.1435967249999972E-2,9.1435967249999972E-2,2.6767972499999737E-3,9.1435967249999958E-2,9.1435967249999958E-2,9.1435967249999958E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.169231112499994E-2,9.169231112499994E-2,9.1692311124999953E-2,9.1692311124999953E-2,9.1745663374999953E-2,9.1745663374999953E-2,9.1745663374999939E-2,9.1745663374999939E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,{"$f":"AU204+AU266","v":9.1773163374999925E-2},9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999911E-2,9.1805900874999916E-2,9.1805900874999929E-2,9.1805900874999929E-2,9.1805900874999929E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.239295287499992E-2,9.239295287499992E-2,9.239295287499992E-2,9.239295287499992E-2,9.4202244749999928E-2,9.4202244749999928E-2,9.4202244749999928E-2,9.4202244749999928E-2,0.37774947899999972,0.38116314099999976,0.38116314099999976,0.38116314099999976,0.43396314099999977,0.43485379534365348,0.37557591356585129,0.12730248656585147,7.0350939065851492E-2,7.1304903586589724E-2,7.3436678733111077E-2,7.8803988733111063E-2,0.10743436302153248,0.13612436302153247,0.14644581302153248,{"$f":"CD204+CD266","v":0.14644581302153248},0.14631486302153249,0.15309440379235628,0.17510869785627053,0.18210899735929822]
[{"$f":"ROW()","v":65},"Other assets",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O205+O267","v":0},0,0,0,0,0,0,0,4.0810982499999999E-3,4.0810982499999999E-3,4.0810982500000008E-3,4.0810982500000008E-3,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000002E-2,2.4442487500000006E-2,2.4442487500000002E-2,2.4442487499999999E-2,2.4442487500000002E-2,2.9894645750000004E-2,2.9894645750000004E-2,2.9894645750000004E-2,2.9894645750000004E-2,3.8712236500000011E-2,3.8712236500000011E-2,3.8712236499999997E-2,3.8712236499999997E-2,4.3282178000000004E-2,4.3282178000000004E-2,4.3282178000000004E-2,4.3282178000000004E-2,8.3112022999999993E-2,8.3112022999999993E-2,8.3112022999999993E-2,8.3112022999999979E-2,9.4113287249999983E-2,9.4113287249999983E-2,9.4113287249999983E-2,9.4113287249999983E-2,0.10269028849999998,0.10269028849999998,0.10269028849999998,0.10269028849999998,0.11434123624999998,0.11434123624999998,0.11434123624999998,0.11434123624999998,0.11649136524999998,0.11649136524999998,0.11649136524999998,0.11649136524999998,0.49901368399999996,0.44926017099999999,0.42977273799999999,0.39708047499999999,0.43221394040839994,0.27898862895899224,0.24167043305062416,0.23947763813370654,0.20529454816965759,0.19256673208533498,0.16599616508533502,0.26083106508533499,{"$f":"CA205+CA267","v":0.24896934508533503},0.27663842908533504,0.28452934081693471,{"$f":"CD205+CD267","v":0.35532596015943851},2.431874148318756,2.6644966715877612,2.1639849807540243,1.7621702314719374]
[{"$f":"ROW()","v":66},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O206+O268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0151365080705647E-3,{"$f":"CA206+CA268","v":4.2090819048423381E-3},2.5254491429054031E-3,1.5152694857432419E-3,{"$f":"CD206+CD268","v":9.0916169144594533E-4},5.4549701486756718E-4,3.2729820892054027E-4,1.9637892535232421E-4,1.1782735521139451E-4]
[{"$f":"ROW()","v":67},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":" N207+N269","v":0},{"$f":"O207+O269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA207+CA269","v":0},0,0,{"$f":"CD207+CD269","v":0},0,0,0,0]
[{"$f":"ROW()","v":68},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O208+O270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79960000000000009,{"$f":"CA208+CA270","v":2.7409886702190116},4.0880297009362945,5.6514484329009935,6.5897950604857893,6.1074142008989201,5.0356715287259117,3.9461381369703359,3.183863243751079]
[{"$f":"ROW()","v":69},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O209+O271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9500000000000001E-2,{"$f":"CA209+CA271","v":7.1550000000000002E-2},0.37759500000000001,0.47960513845493408,0.95333480014248217,1.2447283254183488,1.4253779560804565,1.5408855239334212,1.6185303498022263]
[{"$f":"ROW()","v":70},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O210+O272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA210+CA272","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},"Total",null,{"$f":"SUM(D58:D70)","v":0},{"$f":"SUM(E58:E70)","v":0},0,0,0,0,0,0,0,0,5.0495307103750005,5.3482509789999995,5.3482509789999995,5.3482509789999995,5.3482509789999995,5.8330461853750002,5.8330461853750002,5.8330461853750002,5.8330461853750002,5.7849953285,5.8737544984999994,5.8737544985000003,5.8737544985000003,5.8674838845000004,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.9370024401250001,5.9370024401250001,5.9370024401250001,5.9370024401250001,6.0446857211250009,6.0446857211250009,6.0446857211250018,6.0446857211250009,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.2960219021250019,6.2960219021250019,6.2960219021250019,6.2960219021250019,6.3243231358878234,6.3243231358878234,6.3133879798493622,6.1785210553750041,6.1865055636250048,6.1865055636250048,6.1865055636250048,6.1865055636250048,6.1197237842500032,6.1197237842500032,6.1197237842500041,6.119723784250005,6.1380963762500071,6.1380963762500071,6.1380963762500071,6.138096376250008,24.833815247000025,24.726108227000022,{"$f":"SUM(BQ58:BQ70)","v":24.815818019000027},24.833795666692339,24.981550417331508,24.946461912217341,20.187698861913201,4.0814991952917339,2.9425154741142667,2.7873047899455297,2.5831418425920516,3.9434263995958108,5.9028043334188167,7.7148657684946214,9.4465989589382371,11.524772874588844,14.618785679177277,14.126797356973253,12.82526779009457,11.985905904560738]
[{"$f":"ROW()","v":72},"Over-Depreciation ($m nominal)"]
[{"$f":"ROW()","v":73},"Pipeline and laterals"]
[{"$f":"ROW()","v":74},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":75},"Compressor stations"]
[{"$f":"ROW()","v":76},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":77},"SCADA and communications"]
[{"$f":"ROW()","v":78},"Cathodic protection"]
[{"$f":"ROW()","v":79},"Maintenance bases and depots"]
[{"$f":"ROW()","v":80},"Other assets"]
[{"$f":"ROW()","v":81},"Equity Raising Cost"]
[{"$f":"ROW()","v":82},"Non-depreciable assets"]
[{"$f":"ROW()","v":83},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":84},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":85},"Miscellaneous assets"]
[{"$f":"ROW()","v":86},"Total",null,{"$f":"SUM(D73:D85)","v":0},{"$f":"SUM(E73:E85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ73:BQ85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},"Asset Adjustment ($m nominal)"]
[{"$f":"ROW()","v":88},"Pipeline and laterals"]
[{"$f":"ROW()","v":89},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":90},"Compressor stations"]
[{"$f":"ROW()","v":91},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":92},"SCADA and communications"]
[{"$f":"ROW()","v":93},"Cathodic protection"]
[{"$f":"ROW()","v":94},"Maintenance bases and depots"]
[{"$f":"ROW()","v":95},"Other assets"]
[{"$f":"ROW()","v":96},"Equity Raising Cost"]
[{"$f":"ROW()","v":97},"Non-depreciable assets"]
[{"$f":"ROW()","v":98},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":99},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":100},"Miscellaneous assets"]
[{"$f":"ROW()","v":101},"Total",null,{"$f":"SUM(D88:D100)","v":0},{"$f":"SUM(E88:E100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ88:BQ100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},"Closing Capital Base ($m nominal)"]
[{"$f":"ROW()","v":103},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N28+N43-N58+N73+N88","v":365.78781541749998},361.16009560149996,356.53237578549994,351.90465596949991,367.16012353349987,362.28386387524989,357.40760421699991,352.53134455874994,348.25458020049996,343.37082685099995,338.48707350149994,333.60332015199992,328.74439980249991,323.86033604049993,318.97627227849995,314.09220851649997,309.20814475449998,304.3240809925,299.44001723050002,294.55595346850004,289.67188970650005,284.78782594450007,279.90376218250009,275.01969842050011,270.13563465850012,265.25157089650014,260.36750713450016,255.48344337250015,250.59937961050014,245.71531584850013,240.83125208650011,235.9471883245001,{"$f":"AT28+AT43-AT58+AT73+AT88","v":231.06312456250009},226.17906080050008,221.29499703850007,216.41093327650006,211.82837553450005,206.94054294725004,202.05271036000005,197.16487777275006,192.27704518550004,187.38921259825003,182.50138001100001,177.61354742374999,173.01192859649998,168.12051833724999,163.229108078,158.33769781875,153.5206293295,148.628289798125,143.73595026675,138.84361073537499,133.96341744399999,114.31051500649997,94.823486568999954,75.253521131499923,55.709188693999891,36.137941606499865,18.3327775746471,3.5949314005585027,2.6977024098230791,2.5057053046484006,2.370723002415819,2.3035823501832375,2.1610451500433081,1.9862441526014614,1.8126091896805412,1.6400236578284548,{"$f":"CD28+CD43-CD58+CD73+CD88","v":1.4683826139383189},1.3126669102139386,1.2139197462287217,1.1260015019346099,0.979563149340826]
[{"$f":"ROW()","v":104},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29+N44-N59+N74+N89","v":4.5672508738750004},4.5094435476250005,4.4516362213750007,4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,{"$f":"AT29+AT44-AT59+AT74+AT89","v":5.2605696438749945},5.1538555251249942,5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.1545466788749934,2.7262772333749932,2.2980077878749929,1.8697383423749927,1.4414688968749925,1.0131994513749922,0.6944963253684332,0.31958369473438175,0.11699024302392846,0.11002396131347537,0.10305767960302228,9.6091397892569194E-2,8.9125116182116104E-2,8.3158834471663015E-2,0.28390422979568686,1.3567914024549719,{"$f":"CD29+CD44-CD59+CD74+CD89","v":3.2089884777164501},4.3770056008089071,5.2873653937904814,6.1059762038769536,5.9033980785305449]
[{"$f":"ROW()","v":105},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N30+N45-N60+N75+N90","v":32.770543836249999},32.356421959875,31.942300083500001,31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,34.371179430516825,33.843387205204081,33.315594979891337,32.787802754578593,40.326723099265848,39.698096966828103,39.069470834390359,38.440844701952614,38.461671639514869,37.824927343702122,37.188183047889375,36.551438752076628,45.715953626263882,44.956693590826134,44.197433555388386,43.438173519950638,{"$f":"AT30+AT45-AT60+AT75+AT90","v":46.751789224512891},45.941618242325141,45.131447260137392,44.321276277949643,44.218226925761897,43.399216923199148,42.5802069206364,41.761196918073651,41.859706005510901,41.029227014323155,40.198748023135408,39.368269031947662,38.892821690759916,38.057904803947167,37.222987917134418,36.388071030321669,35.954922623508921,35.114983630696173,34.275044637883425,33.435105645070678,32.888966562257927,29.881756015506937,26.536248277755949,23.291632333851112,20.367243941023197,17.643730529537159,14.166303204103691,11.079394152420223,10.239624332486754,8.9737502364287849,7.5337349947900787,7.6237606176082604,10.581909555356955,11.162648312883821,13.225652973930385,18.936544605628718,{"$f":"CD30+CD45-CD60+CD75+CD90","v":29.000247655582442},30.595533993184972,32.274272365454465,35.160327873250104,35.443442485799011]
[{"$f":"ROW()","v":106},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N31+N46-N61+N76+N91","v":4.2930575000000006E-2},4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.4833482912331788,1.4623220742959262,1.4412958573586736,1.420269640421421,1.4963877934841685,1.474147271921916,1.4519067503596634,1.4296662287974109,1.4665486172351583,1.4435690592979056,1.4205895013606529,1.3976099434234002,1.4441397554861477,1.4202913304238951,1.3964429053616425,1.3725944802993899,{"$f":"AT31+AT46-AT61+AT76+AT91","v":1.3825250552371373},1.3582543926748847,1.333983730112632,1.3097130675503794,1.3029960749881269,1.2785059915508743,1.2540159081136217,1.2295258246763692,1.5854257712391167,1.5561808124268641,1.5269358536146116,1.4976908948023591,1.9491786359901067,1.9139245184278542,1.8786704008656017,1.8434162833033492,1.8113813057410966,1.776086948928844,1.7407925921165914,1.7054982353043389,1.6702038784920863,1.529026451243076,1.3878490239940657,1.2466715967450555,1.2410941694960451,1.2808720163145608,1.5351858253621742,0.9625031594097877,1.183333768457401,1.2367324788492966,1.4764569824411566,3.5714384860330166,3.5867526265236314,3.8918026781256163,4.2682938998093176,5.3343118308796527,{"$f":"CD31+CD46-CD61+CD76+CD91","v":6.5893805417112707},7.0767864509309826,6.8147576818441955,6.1359176048969948,5.5107548439259455]
[{"$f":"ROW()","v":107},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N32+N47-N62+N77+N92","v":5.3832788817499999},5.2458088895000001,5.1083388972500003,4.9708689050000006,8.3471580327499986,8.1218440624999992,7.896530092249999,7.6712161219999988,7.9278180617499983,7.6904561937499984,7.4530943257499986,7.2157324577499988,6.9851785897499994,6.7476465217499992,6.5101144537499991,6.2725823857499989,6.0629907777499987,5.824760198249999,5.5865296187499993,5.3482990392499996,5.11525080975,4.8768906715,4.63853053325,4.400170395,4.21770868675,3.9779510877500002,3.7381934887500003,3.4984358897500005,3.3280655607500007,3.0865732800000005,2.8450809992500004,2.6035887185000002,{"$f":"AT32+AT47-AT62+AT77+AT92","v":2.8016742577500002},2.5491925315000001,2.29671080525,2.0442290789999999,1.8232468927499998,1.5670156059935896,1.3107843192371793,1.0634392484999997,1.3755049719999999,1.2484603962499998,1.1214158204999998,0.99437124474999972,1.0627352689999996,1.0186494562499995,0.97456364349999947,0.93047783074999946,1.5914454179999993,1.5417811679999993,1.4921169179999993,1.4424526679999994,2.108444787999999,1.898924010999999,1.8703087139999988,2.0609827319999985,2.084812068999998,2.8822222652881484,3.3318888967593332,3.7935583822305179,3.2766890807017028,2.8177338067219946,2.7053858784382694,2.905903587154544,2.3889617912754244,1.8783873881107778,2.3003556650131602,2.2357820736426413,{"$f":"CD32+CD47-CD62+CD77+CD92","v":1.776572884695645},1.3258527970545517,1.0330053215906949,0.79379167586862731,0.60327334069490179]
[{"$f":"ROW()","v":108},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N33+N48-N63+N78+N93","v":1.3089822897500001},1.2755918270000002,1.2422013642500003,1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999949,0.57149449174999956,0.54424275274999967,0.50080728874999969,0.45737182474999971,0.41393636074999973,{"$f":"AT33+AT48-AT63+AT78+AT93","v":0.37050089674999975},0.32706543274999977,0.28362996874999979,0.24019450474999982,0.19705604074999983,0.15293017174358958,0.10880430273717934,6.6727373749999874E-2,5.8170704999999906E-2,4.7912028749999898E-2,3.7653352499999897E-2,2.7394676249999896E-2,1.7135999999999894E-2,1.6527599999999896E-2,1.5919199999999897E-2,1.5310799999999897E-2,0.1284270599999999,0.1249755434999999,0.1215240269999999,0.11807251049999989,1.7130800340000001,1.539428064,1.3657760939999999,1.1921241239999998,1.0184721539999997,0.84639908399999964,0.67432601399999959,0.50228264399999956,0.33106427399999949,0.15984590399999946,9.9999999999941802E-4,8.9999999999941808E-4,7.9999999999941815E-4,1.6999999999994181E-3,0.20841899999999944,0.2740066175982741,{"$f":"CD33+CD48-CD63+CD78+CD93","v":0.45005917880056967},0.55641122796160991,0.51938865247269717,0.41545092197815758,0.35014811420560615]
[{"$f":"ROW()","v":109},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N34+N49-N64+N79+N94","v":6.1153275354999996},6.0381294551249995,5.9609313747499995,5.8837332943749994,6.9455661639999988,6.854130196749999,6.7626942294999992,6.6712582622499994,6.4910631249999993,6.4883863277499989,6.3969503604999991,6.3055143932499993,6.2272941359999994,6.1356929723749998,6.0440918087500002,5.9524906451250006,5.868181281500001,5.7764889703750013,5.6847966592500017,5.593104348125002,5.5056802170000028,5.413934553625003,5.3221888902500032,5.2304432268750034,5.1408975635000038,5.0491244001250042,4.9573512367500046,4.8655780733750049,4.7738049100000053,4.6820317466250057,4.590258583250006,4.4984854198750064,{"$f":"AT34+AT49-AT64+AT79+AT94","v":4.4067122565000068},4.3149390931250071,4.2231659297500075,4.1313927663750079,4.0422386030000084,3.9504327021250085,3.8586268012500087,3.7668209003750088,3.7098522995000089,3.6176109323750092,3.5253695652500094,3.4331281981250097,3.3530136910000099,3.2606207381250099,3.1682277852500098,3.0758348323750098,3.1281852295000099,3.0339829847500099,2.93978074000001,2.8455784952500101,2.7701862505000103,2.4607100115000105,2.0795468705000109,1.698383729500011,2.3732205885000117,1.9570705343730876,1.5470369934733881,1.1714610799075369,1.0441585933416855,0.99288694469059879,0.97743325403443626,1.0186345753013253,1.5167062523366424,1.98527188931511,2.0555765262935775,1.909130713272045,{"$f":"CD34+CD49-CD64+CD79+CD94","v":1.7626849002505125},1.7867981526454559,2.0861164901313849,2.1957571323356677,2.0136481349763695]
[{"$f":"ROW()","v":110},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N35+N50-N65+N80+N95","v":0},{"$f":"O35+O50-O65+O80+O95","v":0},0,0,0,0,0,0,0.16324393000000001,0.15916283175000001,0.15508173350000001,0.15100063525000001,0.41914297699999997,0.40825629274999997,0.39736960849999997,0.38648292424999997,0.91782836999999995,0.89338588249999995,0.86894339499999995,0.84450090749999995,1.0381447499999998,1.0082501042499998,0.97835545849999983,0.94846081274999983,1.2712697969999998,1.2325575604999996,1.1938453239999995,1.1551330874999994,1.2992185109999994,1.2559363329999993,1.2126541549999992,1.1693719769999991,{"$f":"AT35+AT50-AT65+AT80+AT95","v":2.7192835989999988},2.6361715759999989,2.5530595529999989,2.4699475299999989,2.8268860769999988,2.7327727897499989,2.638659502499999,2.5445462152499991,2.793512977999999,2.6908226894999991,2.5881324009999993,2.4854421124999995,2.8487897339999995,2.7344484977499994,2.6201072614999994,2.5057660252499994,2.6406738789999995,2.5241825137499996,2.4076911484999997,2.2911997832499997,2.7774140879999996,2.3230974039999999,1.8970492329999999,1.493057495,1.6301093340840001,1.2588360791815218,1.0467160611388491,1.1261977289190492,1.0109271011448533,0.92760348213196964,1.0720367500466346,1.4025635849612996,1.1933345198759646,1.1853651747906297,1.3352587254052932,1.6164982311938385,{"$f":"CD35+CD50-CD65+CD80+CD95","v":11.935553612322243},13.16880927504797,10.670036532107412,8.6760511573596872,7.2814831699836411]
[{"$f":"ROW()","v":111},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N36+N51-N66+N81+N96","v":0},{"$f":"O36+O51-O66+O81+O96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT36+AT51-AT66+AT81+AT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7537841270176411E-2,1.0522704762105846E-2,6.3136228572635081E-3,3.7881737143581049E-3,2.2729042286148632E-3,{"$f":"CD36+CD51-CD66+CD81+CD96","v":0.30196516701215986},0.30141966999729231,0.30109237178837178,0.30089599286301943,0.30077816550780806]
[{"$f":"ROW()","v":112},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N37+N52-N67+N82+N97","v":0},{"$f":"O37+O52-O67+O82+O97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ37+BZ52-BZ67+BZ82+BZ97","v":0},0,0,0,{"$f":"CD37+CD52-CD67+CD82+CD97","v":0},0,0,0,0]
[{"$f":"ROW()","v":113},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD38+AD53-AD68+AD83+AD98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9990000000000003,3.2694000000000001,4.9264113297809882,7.2896077101833026,8.2394273371622901,5.7725015850713408,1.9545282024230053,-1.7969373013505412,-4.6294488248576711,-6.8625103489960591]
[{"$f":"ROW()","v":114},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD39+AD54-AD69+AD84+AD99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79500000000000004,1.9114999999999998,4.9719499999999996,5.9920513845493399,6.9555677631416,7.4825870151861302,7.7564058765012192,7.8887536245719225,7.9457831279567612,7.9663940131776059]
[{"$f":"ROW()","v":115},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD40+AD55-AD70+AD85+AD100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":116},"Total",null,{"$f":"SUM(D103:D115)","v":0},{"$f":"SUM(E103:E115)","v":0},0,0,0,0,0,0,0,0,415.97612940962506,410.62787843062495,405.27962745162489,399.93137647262489,429.46697183362477,423.63392564824989,417.80087946287483,411.96783327749989,408.65753313212497,402.87253780362494,396.99878330512496,391.12502880662493,385.80093399812483,379.93345011362487,374.04912647912494,368.164802844625,365.92461107012502,359.98760862999995,354.050606189875,348.11360374974998,350.56799510962514,344.52330938850008,338.47862366737513,332.43393794625018,327.50863026512508,321.44484479275013,315.38105932037524,309.31727384800018,313.39223084562519,307.19836141825016,301.00449199087518,294.81062256350015,294.75617949612507,288.46015759400007,282.16413569187506,275.86811378975011,271.07273931762501,264.7484161817373,258.42409304584942,252.11070506600009,248.06607461062507,241.8795690470001,235.69306348337503,229.50655791975001,225.11560383612502,218.99588005187499,212.87615626762505,206.75643248337505,202.32880858912503,196.19071221287501,190.05261583662502,183.914519460375,181.04625972412501,156.66973419712497,132.25827257012497,{"$f":"SUM(BQ103:BQ115)","v":108.10611148497109},85.865609846978131,63.020271566569335,41.328730894852981,22.54991224218,19.900489802979404,17.724282118784522,16.239828541769416,21.73441244040443,26.710057716356147,32.079253382937331,38.775517478374965,48.500357137031102,69.748923632287088,70.212218156769907,66.291770878629819,64.226504367462908,59.490373147146208]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},"Pre-and Post-Regulation Capex ($m nominal)"]
[{"$f":"ROW()","v":119},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":120},"ERA Pre- and Post-Regulation Capex ($m nominal)"]
[{"$f":"ROW()","v":121},"Pipeline and laterals",null,2.3611559999999998,1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,64.819974000000002,68.317256,57.880709000000003,82.112537000000003,43.819778999999997,15.835996280000002,1.0511573500000004,16.116289259999999,2.00973523,0.70600554000000004,0.30012823,0.19896727,7.7283389999999993E-2,2.3116410000000004E-2,5.5300000000000002E-3,1.9303000000000001E-2,0,0,{"$f":"Inputs!G128","v":0},{"$f":"Inputs!H128","v":0},{"$f":"Inputs!I128","v":0},{"$f":"Inputs!J128","v":0},{"$f":"Inputs!K128","v":0},{"$f":"Inputs!L128","v":0},{"$f":"Inputs!M128","v":0},{"$f":"Inputs!N128","v":0},{"$f":"Inputs!O128","v":0},{"$f":"Inputs!P128","v":0},{"$f":"Inputs!Q128","v":0},{"$f":"Inputs!R128","v":0},{"$f":"Inputs!S128","v":0},{"$f":"Inputs!T128","v":0},{"$f":"Inputs!U128","v":0},{"$f":"Inputs!V128","v":0},{"$f":"Inputs!W128","v":0},{"$f":"Inputs!X128","v":0},{"$f":"Inputs!Y128","v":0},{"$f":"Inputs!Z128","v":0},{"$f":"Inputs!AA128","v":0.30112483999999995},{"$f":"Inputs!AB128","v":2.5486000000000015E-4},{"$f":"Inputs!AC128","v":4.5632000000000002E-4},{"$f":"Inputs!AD128","v":-3.3E-4},{"$f":"Inputs!AE128","v":0},{"$f":"Inputs!AF128","v":0},{"$f":"Inputs!AG128","v":0},{"$f":"Inputs!AH128","v":0},{"$f":"Inputs!AI128","v":0},{"$f":"Inputs!AJ128","v":0.28621376000000004},{"$f":"Inputs!AK128","v":0},{"$f":"Inputs!AL128","v":0},{"$f":"Inputs!AM128","v":0},{"$f":"Inputs!AN128","v":3.5510900000000002E-3},{"$f":"Inputs!AO128","v":1.002201E-2},{"$f":"Inputs!AP128","v":6.076866999999999E-2},{"$f":"Inputs!AQ128","v":1.4449199999999999E-3},{"$f":"Inputs!AR128","v":1.4230999999999998E-3},{"$f":"Inputs!AS128","v":8.5628599999999985E-3},{"$f":"Inputs!AT128","v":7.1535999999999995E-4},{"$f":"Inputs!AU128","v":-8.2936999999999997E-2},{"$f":"Inputs!AV128","v":0},{"$f":"Inputs!AW128","v":0},{"$f":"Inputs!AX128","v":2.5633E-2},{"$f":"Inputs!AY128","v":0},{"$f":"Inputs!AZ128","v":1.7660830556472618},{"$f":"Inputs!BA128","v":0.49193520369378596},{"$f":"Inputs!BB128","v":0.27603974573162743},{"$f":"Inputs!BC128","v":9.1424957895529723E-4},{"$f":"Inputs!BD128","v":2.7999999999999997E-2},{"$f":"Inputs!BE128","v":9.6000000000000002E-2},{"$f":"Inputs!BF128","v":3.0203452092651809E-2},{"$f":"Inputs!BG128","v":0},{"$f":"Inputs!BH128","v":0},{"$f":"Inputs!BI128","v":0},{"$f":"Inputs!BJ128","v":0},{"$f":"Inputs!BK128","v":0},{"$f":"Inputs!BL128","v":5.6203504489983673E-2},{"$f":"Inputs!BM128","v":5.7653554905825258E-2},{"$f":"Inputs!BN128","v":0}]
[{"$f":"ROW()","v":122},"Main line valve and scraper stations",null,0,0,0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,5.9134089999999993E-2,3.7768010000000005E-2,3.8128140299999997,9.9729369999999998E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Inputs!G129","v":0},{"$f":"Inputs!H129","v":0},{"$f":"Inputs!I129","v":0},{"$f":"Inputs!J129","v":0},{"$f":"Inputs!K129","v":0},{"$f":"Inputs!L129","v":0},{"$f":"Inputs!M129","v":0},{"$f":"Inputs!N129","v":0},{"$f":"Inputs!O129","v":0},{"$f":"Inputs!P129","v":0},{"$f":"Inputs!Q129","v":0},{"$f":"Inputs!R129","v":0},{"$f":"Inputs!S129","v":0},{"$f":"Inputs!T129","v":0},{"$f":"Inputs!U129","v":0},{"$f":"Inputs!V129","v":0},{"$f":"Inputs!W129","v":0},{"$f":"Inputs!X129","v":0},{"$f":"Inputs!Y129","v":0},{"$f":"Inputs!Z129","v":0},{"$f":"Inputs!AA129","v":0},{"$f":"Inputs!AB129","v":0},{"$f":"Inputs!AC129","v":0},{"$f":"Inputs!AD129","v":0},{"$f":"Inputs!AE129","v":0},{"$f":"Inputs!AF129","v":0},{"$f":"Inputs!AG129","v":0},{"$f":"Inputs!AH129","v":0},{"$f":"Inputs!AI129","v":0},{"$f":"Inputs!AJ129","v":0},{"$f":"Inputs!AK129","v":0},{"$f":"Inputs!AL129","v":0},{"$f":"Inputs!AM129","v":0},{"$f":"Inputs!AN129","v":0},{"$f":"Inputs!AO129","v":0},{"$f":"Inputs!AP129","v":0},{"$f":"Inputs!AQ129","v":2.7114489999999998E-2},{"$f":"Inputs!AR129","v":1.1449200000000002E-3},{"$f":"Inputs!AS129","v":0},{"$f":"Inputs!AT129","v":0},{"$f":"Inputs!AU129","v":0},{"$f":"Inputs!AV129","v":0},{"$f":"Inputs!AW129","v":0},{"$f":"Inputs!AX129","v":0},{"$f":"Inputs!AY129","v":0},{"$f":"Inputs!AZ129","v":0.1095663194934411},{"$f":"Inputs!BA129","v":1.4999047156207482E-3},{"$f":"Inputs!BB129","v":0},{"$f":"Inputs!BC129","v":0},{"$f":"Inputs!BD129","v":0},{"$f":"Inputs!BE129","v":0},{"$f":"Inputs!BF129","v":0},{"$f":"Inputs!BG129","v":1E-3},{"$f":"Inputs!BH129","v":0.20781167703447695},{"$f":"Inputs!BI129","v":1.1007246220731859},{"$f":"Inputs!BJ129","v":1.9880198701123528},{"$f":"Inputs!BK129","v":1.4897562536405242},{"$f":"Inputs!BL129","v":1.3495972640099336},{"$f":"Inputs!BM129","v":1.3495808885840337},{"$f":"Inputs!BN129","v":0.41094966233084512}]
[{"$f":"ROW()","v":123},"Compressor stations",null,0,0,0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,11.9551269,4.3932482100000003,3.9281339600000007,0.66697897501979053,0.41128281,0.20947615,1.7373239999999998E-2,7.0971900000000006E-3,3.3121919999999999E-2,0.66431314999999991,0.20149755999999999,4.4733639999999998E-2,6.6200000000000005E-4,2.5260899999999999E-3,{"$f":"Inputs!G130","v":0.72660780749999998},{"$f":"Inputs!H130","v":0.72660780749999998},{"$f":"Inputs!I130","v":0.72660780749999998},{"$f":"Inputs!J130","v":0.72660780749999998},{"$f":"Inputs!K130","v":2.0166781425},{"$f":"Inputs!L130","v":2.0166781425},{"$f":"Inputs!M130","v":2.0166781425},{"$f":"Inputs!N130","v":2.0166781425},{"$f":"Inputs!O130","v":0.16236326750000002},{"$f":"Inputs!P130","v":0.16236326750000002},{"$f":"Inputs!Q130","v":0.16236326750000002},{"$f":"Inputs!R130","v":0.16236326750000002},{"$f":"Inputs!S130","v":2.4503147924999999},{"$f":"Inputs!T130","v":2.4503147924999999},{"$f":"Inputs!U130","v":2.4503147924999999},{"$f":"Inputs!V130","v":2.4503147924999999},{"$f":"Inputs!W130","v":1.0182189350000002},{"$f":"Inputs!X130","v":1.0182189350000002},{"$f":"Inputs!Y130","v":1.0182189350000002},{"$f":"Inputs!Z130","v":1.0182189350000002},{"$f":"Inputs!AA130","v":0.23668579000000001},{"$f":"Inputs!AB130","v":0.36644481000000001},{"$f":"Inputs!AC130","v":6.6532209999999994E-2},{"$f":"Inputs!AD130","v":3.7458820000000004E-2},{"$f":"Inputs!AE130","v":3.906246E-2},{"$f":"Inputs!AF130","v":0.33773978000000004},{"$f":"Inputs!AG130","v":0.33582450000000003},{"$f":"Inputs!AH130","v":0.20489235000000003},{"$f":"Inputs!AI130","v":9.3466729999999998E-2},{"$f":"Inputs!AJ130","v":0.18295022},{"$f":"Inputs!AK130","v":5.8372540000000001E-2},{"$f":"Inputs!AL130","v":2.0242159999999999E-2},{"$f":"Inputs!AM130","v":0},{"$f":"Inputs!AN130","v":0.23202958999999995},{"$f":"Inputs!AO130","v":4.0967770000000001E-2},{"$f":"Inputs!AP130","v":0.12877111999999999},{"$f":"Inputs!AQ130","v":0.28400227},{"$f":"Inputs!AR130","v":7.8502000000000016E-3},{"$f":"Inputs!AS130","v":1.9474400000000002E-3},{"$f":"Inputs!AT130","v":0},{"$f":"Inputs!AU130","v":0.36723542000000003},{"$f":"Inputs!AV130","v":4.7299999999999995E-2},{"$f":"Inputs!AW130","v":0.15055679384615381},{"$f":"Inputs!AX130","v":0.47831218461538461},{"$f":"Inputs!AY130","v":0.70310277518802988},{"$f":"Inputs!AZ130","v":-1.5656000000000003E-2},{"$f":"Inputs!BA130","v":0},{"$f":"Inputs!BB130","v":0.96551400000000009},{"$f":"Inputs!BC130","v":0.32689182912451098},{"$f":"Inputs!BD130","v":0.13299999999999998},{"$f":"Inputs!BE130","v":1.6572198999568866},{"$f":"Inputs!BF130","v":4.545743643383088},{"$f":"Inputs!BG130","v":2.2030000000000003},{"$f":"Inputs!BH130","v":3.8127208344862549},{"$f":"Inputs!BI130","v":7.275451756106551},{"$f":"Inputs!BJ130","v":12.045308698045643},{"$f":"Inputs!BK130","v":4.5771419780036942},{"$f":"Inputs!BL130","v":4.7999468525947808},{"$f":"Inputs!BM130","v":6.1784988080617484},{"$f":"Inputs!BN130","v":3.8634124465584505}]
[{"$f":"ROW()","v":124},"Receipt and delivery point facilities",null,0,0,0,0,0,0,0,0,4.2049000000000003E-2,1.4250000000000001E-3,0,2.1008699999999998E-2,4.8368334980209343E-2,0.34246084000000004,0.42160467000000001,0.27888151,0.26791961999999997,7.1088440000000003E-2,2.7054999999999999E-2,-2.2868400000000001E-2,-9.2973999999999997E-4,0,6.9583900000000001E-3,{"$f":"Inputs!G131","v":4.0059059999999994E-2},{"$f":"Inputs!H131","v":4.0059059999999994E-2},{"$f":"Inputs!I131","v":4.0059059999999994E-2},{"$f":"Inputs!J131","v":4.0059059999999994E-2},{"$f":"Inputs!K131","v":2.4286092499999998E-2},{"$f":"Inputs!L131","v":2.4286092499999998E-2},{"$f":"Inputs!M131","v":2.4286092499999998E-2},{"$f":"Inputs!N131","v":2.4286092499999998E-2},{"$f":"Inputs!O131","v":1.47807275E-2},{"$f":"Inputs!P131","v":1.4780727500000002E-2},{"$f":"Inputs!Q131","v":1.47807275E-2},{"$f":"Inputs!R131","v":1.4780727499999998E-2},{"$f":"Inputs!S131","v":1.73773425E-2},{"$f":"Inputs!T131","v":1.73773425E-2},{"$f":"Inputs!U131","v":1.73773425E-2},{"$f":"Inputs!V131","v":1.73773425E-2},{"$f":"Inputs!W131","v":8.4447500000000009E-3},{"$f":"Inputs!X131","v":8.4447500000000009E-3},{"$f":"Inputs!Y131","v":8.4447500000000009E-3},{"$f":"Inputs!Z131","v":8.4447500000000009E-3},{"$f":"Inputs!AA131","v":0},{"$f":"Inputs!AB131","v":0},{"$f":"Inputs!AC131","v":0},{"$f":"Inputs!AD131","v":1.7553669999999997E-2},{"$f":"Inputs!AE131","v":1.368143E-2},{"$f":"Inputs!AF131","v":0.12254546000000001},{"$f":"Inputs!AG131","v":0.11840168000000001},{"$f":"Inputs!AH131","v":0.12576145999999999},{"$f":"Inputs!AI131","v":0.39607320000000001},{"$f":"Inputs!AJ131","v":8.4530830000000015E-2},{"$f":"Inputs!AK131","v":1.2866999999999997E-4},{"$f":"Inputs!AL131","v":0},{"$f":"Inputs!AM131","v":0},{"$f":"Inputs!AN131","v":0},{"$f":"Inputs!AO131","v":0},{"$f":"Inputs!AP131","v":3.2191399999999997E-3},{"$f":"Inputs!AQ131","v":0},{"$f":"Inputs!AR131","v":0},{"$f":"Inputs!AS131","v":0},{"$f":"Inputs!AT131","v":0},{"$f":"Inputs!AU131","v":0},{"$f":"Inputs!AV131","v":0},{"$f":"Inputs!AW131","v":0},{"$f":"Inputs!AX131","v":0.1356},{"$f":"Inputs!AY131","v":0.18773527406752605},{"$f":"Inputs!AZ131","v":0.41165799999999997},{"$f":"Inputs!BA131","v":-0.3952989999999999},{"$f":"Inputs!BB131","v":1.2850000000000001E-3},{"$f":"Inputs!BC131","v":0.18754422409527186},{"$f":"Inputs!BD131","v":0.35099999999999992},{"$f":"Inputs!BE131","v":2.2238069999999999},{"$f":"Inputs!BF131","v":0.35850852489875495},{"$f":"Inputs!BG131","v":0.65700000000000003},{"$f":"Inputs!BH131","v":0.76758567633272867},{"$f":"Inputs!BI131","v":1.5025860714285462},{"$f":"Inputs!BJ131","v":1.807502179487678},{"$f":"Inputs!BK131","v":1.1752521556497468},{"$f":"Inputs!BL131","v":0.46623438860603372},{"$f":"Inputs!BM131","v":7.9774405277546721E-3},{"$f":"Inputs!BN131","v":0}]
[{"$f":"ROW()","v":125},"SCADA and communications",null,0,0,0,0,0,0.30599500000000002,1.700413,1.576864,0.60733800000000004,0.43022233000000004,0.87796735999999986,0.20585228,1.6235433199999998,0.30784069000000003,1.3765228300000001,0.30472775000000002,0.14931137,2.2861990000000002E-2,5.0147999999999998E-3,1.0430000000000001E-3,0,0,5.7650000000000002E-3,{"$f":"Inputs!G132","v":6.9851149999999992E-3},{"$f":"Inputs!H132","v":6.9851149999999992E-3},{"$f":"Inputs!I132","v":6.9851149999999992E-3},{"$f":"Inputs!J132","v":6.9851149999999992E-3},{"$f":"Inputs!K132","v":1.2955875000000001E-3},{"$f":"Inputs!L132","v":1.2955875000000001E-3},{"$f":"Inputs!M132","v":1.2955875000000001E-3},{"$f":"Inputs!N132","v":1.2955875000000001E-3},{"$f":"Inputs!O132","v":1.39746075E-2},{"$f":"Inputs!P132","v":1.3974607500000001E-2},{"$f":"Inputs!Q132","v":1.39746075E-2},{"$f":"Inputs!R132","v":1.3974607500000001E-2},{"$f":"Inputs!S132","v":1.7346817499999997E-2},{"$f":"Inputs!T132","v":1.7346817499999997E-2},{"$f":"Inputs!U132","v":1.7346817499999997E-2},{"$f":"Inputs!V132","v":1.7346817499999997E-2},{"$f":"Inputs!W132","v":0.109894455},{"$f":"Inputs!X132","v":0.10989445499999999},{"$f":"Inputs!Y132","v":0.109894455},{"$f":"Inputs!Z132","v":0.109894455},{"$f":"Inputs!AA132","v":2.500167E-2},{"$f":"Inputs!AB132","v":5.5541100000000001E-3},{"$f":"Inputs!AC132","v":9.4376000000000008E-4},{"$f":"Inputs!AD132","v":0},{"$f":"Inputs!AE132","v":5.1289610000000006E-2},{"$f":"Inputs!AF132","v":0.20082489000000001},{"$f":"Inputs!AG132","v":0.17556474},{"$f":"Inputs!AH132","v":2.2134889999999997E-2},{"$f":"Inputs!AI132","v":4.9284069999999999E-2},{"$f":"Inputs!AJ132","v":7.0528380000000002E-2},{"$f":"Inputs!AK132","v":1.7977360000000001E-2},{"$f":"Inputs!AL132","v":5.7618789999999989E-2},{"$f":"Inputs!AM132","v":7.2682500000000004E-3},{"$f":"Inputs!AN132","v":5.7294850000000008E-2},{"$f":"Inputs!AO132","v":0.30337708999999996},{"$f":"Inputs!AP132","v":0.33711321000000005},{"$f":"Inputs!AQ132","v":0.24756857000000002},{"$f":"Inputs!AR132","v":0.46381264999999999},{"$f":"Inputs!AS132","v":4.2751500000000001E-3},{"$f":"Inputs!AT132","v":0},{"$f":"Inputs!AU132","v":6.0021060000000008E-2},{"$f":"Inputs!AV132","v":0.24413459999999992},{"$f":"Inputs!AW132","v":0.48731913999999987},{"$f":"Inputs!AX132","v":0.36361652999999994},{"$f":"Inputs!AY132","v":1.16662031528815},{"$f":"Inputs!AZ132","v":0.89158099999999996},{"$f":"Inputs!BA132","v":0.98959199999999981},{"$f":"Inputs!BB132","v":6.5031000000000005E-2},{"$f":"Inputs!BC132","v":0.10990726754910647},{"$f":"Inputs!BD132","v":0.39700000000000002},{"$f":"Inputs!BE132","v":0.67800000000000016},{"$f":"Inputs!BF132","v":9.0138389404605945E-2},{"$f":"Inputs!BG132","v":6.3E-2},{"$f":"Inputs!BH132","v":0.93410923049084493},{"$f":"Inputs!BI132","v":0.5752663268551651},{"$f":"Inputs!BJ132","v":0.123448611132514},{"$f":"Inputs!BK132","v":0},{"$f":"Inputs!BL132","v":0},{"$f":"Inputs!BM132","v":0},{"$f":"Inputs!BN132","v":0}]
[{"$f":"ROW()","v":126},"Cathodic protection",null,0,0,0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,0.27575881000000002,0.27016970000000001,0.34922846999999996,2.6705880000000001E-2,0,1.0076700000000001E-2,0,0,0,0,0,0,0,0,{"$f":"Inputs!G133","v":0},{"$f":"Inputs!H133","v":0},{"$f":"Inputs!I133","v":0},{"$f":"Inputs!J133","v":0},{"$f":"Inputs!K133","v":0},{"$f":"Inputs!L133","v":0},{"$f":"Inputs!M133","v":0},{"$f":"Inputs!N133","v":0},{"$f":"Inputs!O133","v":0},{"$f":"Inputs!P133","v":0},{"$f":"Inputs!Q133","v":0},{"$f":"Inputs!R133","v":0},{"$f":"Inputs!S133","v":3.9472500000000002E-3},{"$f":"Inputs!T133","v":3.9472500000000002E-3},{"$f":"Inputs!U133","v":3.9472500000000002E-3},{"$f":"Inputs!V133","v":3.9472500000000002E-3},{"$f":"Inputs!W133","v":0},{"$f":"Inputs!X133","v":0},{"$f":"Inputs!Y133","v":0},{"$f":"Inputs!Z133","v":0},{"$f":"Inputs!AA133","v":2.9700000000000001E-4},{"$f":"Inputs!AB133","v":0},{"$f":"Inputs!AC133","v":0},{"$f":"Inputs!AD133","v":0},{"$f":"Inputs!AE133","v":0},{"$f":"Inputs!AF133","v":0},{"$f":"Inputs!AG133","v":8.2500000000000004E-3},{"$f":"Inputs!AH133","v":0},{"$f":"Inputs!AI133","v":0},{"$f":"Inputs!AJ133","v":0},{"$f":"Inputs!AK133","v":0},{"$f":"Inputs!AL133","v":0},{"$f":"Inputs!AM133","v":0},{"$f":"Inputs!AN133","v":6.5685969999999996E-2},{"$f":"Inputs!AO133","v":1.8755E-3},{"$f":"Inputs!AP133","v":4.616319E-2},{"$f":"Inputs!AQ133","v":0.10849443},{"$f":"Inputs!AR133","v":0.73988261000000011},{"$f":"Inputs!AS133","v":0.16139918},{"$f":"Inputs!AT133","v":0.58868282000000005},{"$f":"Inputs!AU133","v":0},{"$f":"Inputs!AV133","v":0},{"$f":"Inputs!AW133","v":0},{"$f":"Inputs!AX133","v":0},{"$f":"Inputs!AY133","v":0},{"$f":"Inputs!AZ133","v":0},{"$f":"Inputs!BA133","v":0},{"$f":"Inputs!BB133","v":0},{"$f":"Inputs!BC133","v":0},{"$f":"Inputs!BD133","v":9.999999999999998E-4},{"$f":"Inputs!BE133","v":0},{"$f":"Inputs!BF133","v":0},{"$f":"Inputs!BG133","v":1E-3},{"$f":"Inputs!BH133","v":0.20701900000000001},{"$f":"Inputs!BI133","v":0.10725141759827471},{"$f":"Inputs!BJ133","v":0.23085388472195054},{"$f":"Inputs!BK133","v":0.19638388492115438},{"$f":"Inputs!BL133","v":7.4299670103409335E-2},{"$f":"Inputs!BM133","v":0},{"$f":"Inputs!BN133","v":1.7867376623080224E-2}]
[{"$f":"ROW()","v":127},"Maintenance bases and depots",null,0,0,0,0,0,0.37883,0.92365900000000001,0.802813,0.98252799999999996,1.75368156,1.33433487,0.74489760999999999,-0.15140862999999999,0.35165853000000002,0.19388343999999999,3.5123750000000002E-2,-0.12388291999999999,0,0,0,0,0,1.3215709999999999E-2,{"$f":"Inputs!G134","v":1.8229499999999998E-3},{"$f":"Inputs!H134","v":1.8229499999999996E-3},{"$f":"Inputs!I134","v":1.82295E-3},{"$f":"Inputs!J134","v":1.8229499999999998E-3},{"$f":"Inputs!K134","v":1.067045E-3},{"$f":"Inputs!L134","v":1.067045E-3},{"$f":"Inputs!M134","v":1.067045E-3},{"$f":"Inputs!N134","v":1.067045E-3},{"$f":"Inputs!O134","v":5.5000000000000003E-4},{"$f":"Inputs!P134","v":5.5000000000000003E-4},{"$f":"Inputs!Q134","v":5.5000000000000003E-4},{"$f":"Inputs!R134","v":5.5000000000000003E-4},{"$f":"Inputs!S134","v":0},{"$f":"Inputs!T134","v":0},{"$f":"Inputs!U134","v":0},{"$f":"Inputs!V134","v":0},{"$f":"Inputs!W134","v":0},{"$f":"Inputs!X134","v":0},{"$f":"Inputs!Y134","v":0},{"$f":"Inputs!Z134","v":0},{"$f":"Inputs!AA134","v":0},{"$f":"Inputs!AB134","v":0},{"$f":"Inputs!AC134","v":0},{"$f":"Inputs!AD134","v":2.6190000000000002E-3},{"$f":"Inputs!AE134","v":0},{"$f":"Inputs!AF134","v":3.4837300000000009E-2},{"$f":"Inputs!AG134","v":0},{"$f":"Inputs!AH134","v":0},{"$f":"Inputs!AI134","v":0},{"$f":"Inputs!AJ134","v":0},{"$f":"Inputs!AK134","v":1.046586E-2},{"$f":"Inputs!AL134","v":1.6609999999999999E-3},{"$f":"Inputs!AM134","v":0},{"$f":"Inputs!AN134","v":6.127893999999999E-2},{"$f":"Inputs!AO134","v":1.2243069999999998E-2},{"$f":"Inputs!AP134","v":7.1221339999999994E-2},{"$f":"Inputs!AQ134","v":0},{"$f":"Inputs!AR134","v":0},{"$f":"Inputs!AS134","v":0},{"$f":"Inputs!AT134","v":1.881E-2},{"$f":"Inputs!AU134","v":6.8273239999999999E-2},{"$f":"Inputs!AV134","v":0},{"$f":"Inputs!AW134","v":0},{"$f":"Inputs!AX134","v":1.056},{"$f":"Inputs!AY134","v":1.781308687307568E-2},{"$f":"Inputs!AZ134","v":2.4820254443953898E-2},{"$f":"Inputs!BA134","v":0},{"$f":"Inputs!BB134","v":0},{"$f":"Inputs!BC134","v":1.9079290414764666E-2},{"$f":"Inputs!BD134","v":5.585121293042708E-2},{"$f":"Inputs!BE134","v":0.11463800000000002},{"$f":"Inputs!BF134","v":0.57687566576842808},{"$f":"Inputs!BG134","v":0.57600000000000007},{"$f":"Inputs!BH134","v":0.206429},{"$f":"Inputs!BI134","v":0},{"$f":"Inputs!BJ134","v":0},{"$f":"Inputs!BK134","v":0.17042811541647596},{"$f":"Inputs!BL134","v":0.4524127412782854},{"$f":"Inputs!BM134","v":0.28474934006055319},{"$f":"Inputs!BN134","v":0}]
[{"$f":"ROW()","v":128},"Other assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4141020000000003E-2,5.3599899999999999E-2,8.5503010000000004E-2,1.4641360000000001E-2,1.161044E-2,8.0815829999999991E-2,0.16515580999999999,{"$f":"Inputs!G135","v":0.13555803250000001},{"$f":"Inputs!H135","v":0.13555803250000001},{"$f":"Inputs!I135","v":0.13555803250000001},{"$f":"Inputs!J135","v":0.13555803250000001},{"$f":"Inputs!K135","v":5.4521582499999992E-2},{"$f":"Inputs!L135","v":5.4521582499999992E-2},{"$f":"Inputs!M135","v":5.4521582499999999E-2},{"$f":"Inputs!N135","v":5.4521582499999999E-2},{"$f":"Inputs!O135","v":8.8175907500000011E-2},{"$f":"Inputs!P135","v":8.8175907500000011E-2},{"$f":"Inputs!Q135","v":8.8175907500000011E-2},{"$f":"Inputs!R135","v":8.8175907500000011E-2},{"$f":"Inputs!S135","v":4.5699414999999979E-2},{"$f":"Inputs!T135","v":4.5699414999999979E-2},{"$f":"Inputs!U135","v":4.5699414999999979E-2},{"$f":"Inputs!V135","v":4.5699414999999979E-2},{"$f":"Inputs!W135","v":0.39829844999999997},{"$f":"Inputs!X135","v":0.39829844999999997},{"$f":"Inputs!Y135","v":0.39829844999999992},{"$f":"Inputs!Z135","v":0.39829844999999997},{"$f":"Inputs!AA135","v":8.1181790000000004E-2},{"$f":"Inputs!AB135","v":0.19462149999999998},{"$f":"Inputs!AC135","v":7.6212630000000003E-2},{"$f":"Inputs!AD135","v":8.8034650000000006E-2},{"$f":"Inputs!AE135","v":0.15023144999999999},{"$f":"Inputs!AF135","v":8.4552099999999991E-2},{"$f":"Inputs!AG135","v":5.6156489999999996E-2},{"$f":"Inputs!AH135","v":5.2140009999999994E-2},{"$f":"Inputs!AI135","v":8.4700090000000006E-2},{"$f":"Inputs!AJ135","v":0.17527503},{"$f":"Inputs!AK135","v":0.2000654},{"$f":"Inputs!AL135","v":5.9973899999999991E-3},{"$f":"Inputs!AM135","v":3.9133560000000005E-2},{"$f":"Inputs!AN135","v":0.13693153},{"$f":"Inputs!AO135","v":5.6260879999999999E-2},{"$f":"Inputs!AP135","v":1.6923119999999996E-2},{"$f":"Inputs!AQ135","v":0.25993213999999998},{"$f":"Inputs!AR135","v":0.1239055},{"$f":"Inputs!AS135","v":9.556458000000001E-2},{"$f":"Inputs!AT135","v":0.12330345000000001},{"$f":"Inputs!AU135","v":4.4697000000000001E-2},{"$f":"Inputs!AV135","v":2.3212E-2},{"$f":"Inputs!AW135","v":2.5780999999999998E-2},{"$f":"Inputs!AX135","v":0.53413231408400008},{"$f":"Inputs!AY135","v":6.0940685505921806E-2},{"$f":"Inputs!AZ135","v":6.6868610916319404E-2},{"$f":"Inputs!BA135","v":0.32115210083082424},{"$f":"Inputs!BB135","v":0.12420701035951059},{"$f":"Inputs!BC135","v":0.12197092915677381},{"$f":"Inputs!BD135","v":0.33700000000000002},{"$f":"Inputs!BE135","v":0.49652299999999999},{"$f":"Inputs!BF135","v":5.1601999999999995E-2},{"$f":"Inputs!BG135","v":0.24099999999999999},{"$f":"Inputs!BH135","v":0.42653197969999851},{"$f":"Inputs!BI135","v":0.56576884660547999},{"$f":"Inputs!BJ135","v":10.674381341287843},{"$f":"Inputs!BK135","v":3.6651298110444839},{"$f":"Inputs!BL135","v":0.16572392864720259},{"$f":"Inputs!BM135","v":0.16999960600630046},{"$f":"Inputs!BN135","v":0.36760224409589098}]
[{"$f":"ROW()","v":129},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!G136","v":0},{"$f":"Inputs!H136","v":0},{"$f":"Inputs!I136","v":0},{"$f":"Inputs!J136","v":0},{"$f":"Inputs!K136","v":0},{"$f":"Inputs!L136","v":0},{"$f":"Inputs!M136","v":0},{"$f":"Inputs!N136","v":0},{"$f":"Inputs!O136","v":0},{"$f":"Inputs!P136","v":0},{"$f":"Inputs!Q136","v":0},{"$f":"Inputs!R136","v":0},{"$f":"Inputs!S136","v":0},{"$f":"Inputs!T136","v":0},{"$f":"Inputs!U136","v":0},{"$f":"Inputs!V136","v":0},{"$f":"Inputs!W136","v":0},{"$f":"Inputs!X136","v":0},{"$f":"Inputs!Y136","v":0},{"$f":"Inputs!Z136","v":0},{"$f":"Inputs!AA136","v":0},{"$f":"Inputs!AB136","v":0},{"$f":"Inputs!AC136","v":0},{"$f":"Inputs!AD136","v":0},{"$f":"Inputs!AE136","v":0},{"$f":"Inputs!AF136","v":0},{"$f":"Inputs!AG136","v":0},{"$f":"Inputs!AH136","v":0},{"$f":"Inputs!AI136","v":0},{"$f":"Inputs!AJ136","v":0},{"$f":"Inputs!AK136","v":0},{"$f":"Inputs!AL136","v":0},{"$f":"Inputs!AM136","v":0},{"$f":"Inputs!AN136","v":0},{"$f":"Inputs!AO136","v":0},{"$f":"Inputs!AP136","v":0},{"$f":"Inputs!AQ136","v":0},{"$f":"Inputs!AR136","v":0},{"$f":"Inputs!AS136","v":0},{"$f":"Inputs!AT136","v":0},{"$f":"Inputs!AU136","v":0},{"$f":"Inputs!AV136","v":0},{"$f":"Inputs!AW136","v":0},{"$f":"Inputs!AX136","v":0},{"$f":"Inputs!AY136","v":0},{"$f":"Inputs!AZ136","v":0},{"$f":"Inputs!BA136","v":0},{"$f":"Inputs!BB136","v":0},{"$f":"Inputs!BC136","v":0},{"$f":"Inputs!BD136","v":0},{"$f":"Inputs!BE136","v":1.7537841270176411E-2},{"$f":"Inputs!BF136","v":0},{"$f":"Inputs!BG136","v":0},{"$f":"Inputs!BH136","v":0},{"$f":"Inputs!BI136","v":0},{"$f":"Inputs!BJ136","v":0.30060142447499094},{"$f":"Inputs!BK136","v":0},{"$f":"Inputs!BL136","v":0},{"$f":"Inputs!BM136","v":0},{"$f":"Inputs!BN136","v":0}]
[{"$f":"ROW()","v":130},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!G137","v":1.4667728759914009},{"$f":"Inputs!H137","v":0},{"$f":"Inputs!I137","v":-7.9276919469661422E-2},{"$f":"Inputs!J137","v":0},{"$f":"Inputs!K137","v":3.1011049282608703},{"$f":"Inputs!L137","v":-0.11335499560439644},{"$f":"Inputs!M137","v":-0.11089075656951763},{"$f":"Inputs!N137","v":0},{"$f":"Inputs!O137","v":-2.5095741578260871},{"$f":"Inputs!P137","v":-8.3313018571429254E-2},{"$f":"Inputs!Q137","v":-8.1501865993788059E-2},{"$f":"Inputs!R137","v":0},{"$f":"Inputs!S137","v":5.8373150745652147},{"$f":"Inputs!T137","v":-0.14564818549450109},{"$f":"Inputs!U137","v":-0.14248192059245213},{"$f":"Inputs!V137","v":0},{"$f":"Inputs!W137","v":-2.832086236912291},{"$f":"Inputs!X137","v":0},{"$f":"Inputs!Y137","v":-0.11014965801087762},{"$f":"Inputs!Z137","v":0},{"$f":"Inputs!AA137","v":-0.2796188789898757},{"$f":"Inputs!AB137","v":-0.10707692307692263},{"$f":"Inputs!AC137","v":-0.10474916387959787},{"$f":"Inputs!AD137","v":0},{"$f":"Inputs!AE137","v":1.5443260869565201},{"$f":"Inputs!AF137","v":-0.12171978021977914},{"$f":"Inputs!AG137","v":-0.11907369804109003},{"$f":"Inputs!AH137","v":0},{"$f":"Inputs!AI137","v":0.25829347826086924},{"$f":"Inputs!AJ137","v":-0.1219120879120883},{"$f":"Inputs!AK137","v":-0.11926182513139061},{"$f":"Inputs!AL137","v":0},{"$f":"Inputs!AM137","v":-0.72881509794553168},{"$f":"Inputs!AN137","v":0},{"$f":"Inputs!AO137","v":-0.11004359770664074},{"$f":"Inputs!AP137","v":0},{"$f":"Inputs!AQ137","v":1.0190326086956514},{"$f":"Inputs!AR137","v":-0.12124175824175865},{"$f":"Inputs!AS137","v":-0.11860606784519767},{"$f":"Inputs!AT137","v":0},{"$f":"Inputs!AU137","v":-11.469864130434782},{"$f":"Inputs!AV137","v":0},{"$f":"Inputs!AW137","v":0},{"$f":"Inputs!AX137","v":0},{"$f":"Inputs!AY137","v":0},{"$f":"Inputs!AZ137","v":0},{"$f":"Inputs!BA137","v":0},{"$f":"Inputs!BB137","v":0},{"$f":"Inputs!BC137","v":0},{"$f":"Inputs!BD137","v":0},{"$f":"Inputs!BE137","v":0},{"$f":"Inputs!BF137","v":0},{"$f":"Inputs!BG137","v":0},{"$f":"Inputs!BH137","v":0},{"$f":"Inputs!BI137","v":0},{"$f":"Inputs!BJ137","v":0},{"$f":"Inputs!BK137","v":0},{"$f":"Inputs!BL137","v":0},{"$f":"Inputs!BM137","v":0},{"$f":"Inputs!BN137","v":0}]
[{"$f":"ROW()","v":131},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!G138","v":0},{"$f":"Inputs!H138","v":0},{"$f":"Inputs!I138","v":0},{"$f":"Inputs!J138","v":0},{"$f":"Inputs!K138","v":0},{"$f":"Inputs!L138","v":0},{"$f":"Inputs!M138","v":0},{"$f":"Inputs!N138","v":0},{"$f":"Inputs!O138","v":0},{"$f":"Inputs!P138","v":0},{"$f":"Inputs!Q138","v":0},{"$f":"Inputs!R138","v":0},{"$f":"Inputs!S138","v":0},{"$f":"Inputs!T138","v":0},{"$f":"Inputs!U138","v":0},{"$f":"Inputs!V138","v":0},{"$f":"Inputs!W138","v":0},{"$f":"Inputs!X138","v":0},{"$f":"Inputs!Y138","v":0},{"$f":"Inputs!Z138","v":0},{"$f":"Inputs!AA138","v":0},{"$f":"Inputs!AB138","v":0},{"$f":"Inputs!AC138","v":0},{"$f":"Inputs!AD138","v":0},{"$f":"Inputs!AE138","v":0},{"$f":"Inputs!AF138","v":0},{"$f":"Inputs!AG138","v":0},{"$f":"Inputs!AH138","v":0},{"$f":"Inputs!AI138","v":0},{"$f":"Inputs!AJ138","v":0},{"$f":"Inputs!AK138","v":0},{"$f":"Inputs!AL138","v":0},{"$f":"Inputs!AM138","v":0},{"$f":"Inputs!AN138","v":0},{"$f":"Inputs!AO138","v":0},{"$f":"Inputs!AP138","v":0},{"$f":"Inputs!AQ138","v":0},{"$f":"Inputs!AR138","v":0},{"$f":"Inputs!AS138","v":0},{"$f":"Inputs!AT138","v":0},{"$f":"Inputs!AU138","v":0},{"$f":"Inputs!AV138","v":0},{"$f":"Inputs!AW138","v":0},{"$f":"Inputs!AX138","v":0},{"$f":"Inputs!AY138","v":0},{"$f":"Inputs!AZ138","v":0},{"$f":"Inputs!BA138","v":0},{"$f":"Inputs!BB138","v":0},{"$f":"Inputs!BC138","v":0},{"$f":"Inputs!BD138","v":0},{"$f":"Inputs!BE138","v":1.9990000000000003},{"$f":"Inputs!BF138","v":2.0699999999999994},{"$f":"Inputs!BG138","v":4.3979999999999997},{"$f":"Inputs!BH138","v":6.451226081338608},{"$f":"Inputs!BI138","v":6.6012680598799811},{"$f":"Inputs!BJ138","v":4.1228693083948391},{"$f":"Inputs!BK138","v":2.2894408182505845},{"$f":"Inputs!BL138","v":1.2842060249523652},{"$f":"Inputs!BM138","v":1.113626613463206},{"$f":"Inputs!BN138","v":0.95080171961269144}]
[{"$f":"ROW()","v":132},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!G139","v":0},{"$f":"Inputs!H139","v":0},{"$f":"Inputs!I139","v":0},{"$f":"Inputs!J139","v":0},{"$f":"Inputs!K139","v":0},{"$f":"Inputs!L139","v":0},{"$f":"Inputs!M139","v":0},{"$f":"Inputs!N139","v":0},{"$f":"Inputs!O139","v":0},{"$f":"Inputs!P139","v":0},{"$f":"Inputs!Q139","v":0},{"$f":"Inputs!R139","v":0},{"$f":"Inputs!S139","v":0},{"$f":"Inputs!T139","v":0},{"$f":"Inputs!U139","v":0},{"$f":"Inputs!V139","v":0},{"$f":"Inputs!W139","v":0},{"$f":"Inputs!X139","v":0},{"$f":"Inputs!Y139","v":0},{"$f":"Inputs!Z139","v":0},{"$f":"Inputs!AA139","v":0},{"$f":"Inputs!AB139","v":0},{"$f":"Inputs!AC139","v":0},{"$f":"Inputs!AD139","v":0},{"$f":"Inputs!AE139","v":0},{"$f":"Inputs!AF139","v":0},{"$f":"Inputs!AG139","v":0},{"$f":"Inputs!AH139","v":0},{"$f":"Inputs!AI139","v":0},{"$f":"Inputs!AJ139","v":0},{"$f":"Inputs!AK139","v":0},{"$f":"Inputs!AL139","v":0},{"$f":"Inputs!AM139","v":0},{"$f":"Inputs!AN139","v":0},{"$f":"Inputs!AO139","v":0},{"$f":"Inputs!AP139","v":0},{"$f":"Inputs!AQ139","v":0},{"$f":"Inputs!AR139","v":0},{"$f":"Inputs!AS139","v":0},{"$f":"Inputs!AT139","v":0},{"$f":"Inputs!AU139","v":0},{"$f":"Inputs!AV139","v":0},{"$f":"Inputs!AW139","v":0},{"$f":"Inputs!AX139","v":0},{"$f":"Inputs!AY139","v":0},{"$f":"Inputs!AZ139","v":0},{"$f":"Inputs!BA139","v":0},{"$f":"Inputs!BB139","v":0},{"$f":"Inputs!BC139","v":0},{"$f":"Inputs!BD139","v":0},{"$f":"Inputs!BE139","v":0.79500000000000004},{"$f":"Inputs!BF139","v":1.1959999999999997},{"$f":"Inputs!BG139","v":3.1320000000000006},{"$f":"Inputs!BH139","v":1.3976963845493406},{"$f":"Inputs!BI139","v":1.4431215170471943},{"$f":"Inputs!BJ139","v":1.480354052187012},{"$f":"Inputs!BK139","v":1.5185471867334368},{"$f":"Inputs!BL139","v":1.5577257041511596},{"$f":"Inputs!BM139","v":1.5979150273182599},{"$f":"Inputs!BN139","v":1.6391412350230707}]
[{"$f":"ROW()","v":133},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!G140","v":0},{"$f":"Inputs!H140","v":0},{"$f":"Inputs!I140","v":0},{"$f":"Inputs!J140","v":0},{"$f":"Inputs!K140","v":0},{"$f":"Inputs!L140","v":0},{"$f":"Inputs!M140","v":0},{"$f":"Inputs!N140","v":0},{"$f":"Inputs!O140","v":0},{"$f":"Inputs!P140","v":0},{"$f":"Inputs!Q140","v":0},{"$f":"Inputs!R140","v":0},{"$f":"Inputs!S140","v":0},{"$f":"Inputs!T140","v":0},{"$f":"Inputs!U140","v":0},{"$f":"Inputs!V140","v":0},{"$f":"Inputs!W140","v":0},{"$f":"Inputs!X140","v":0},{"$f":"Inputs!Y140","v":0},{"$f":"Inputs!Z140","v":0},{"$f":"Inputs!AA140","v":0},{"$f":"Inputs!AB140","v":0},{"$f":"Inputs!AC140","v":0},{"$f":"Inputs!AD140","v":0},{"$f":"Inputs!AE140","v":0},{"$f":"Inputs!AF140","v":0},{"$f":"Inputs!AG140","v":0},{"$f":"Inputs!AH140","v":0},{"$f":"Inputs!AI140","v":0},{"$f":"Inputs!AJ140","v":0},{"$f":"Inputs!AK140","v":0},{"$f":"Inputs!AL140","v":0},{"$f":"Inputs!AM140","v":0},{"$f":"Inputs!AN140","v":0},{"$f":"Inputs!AO140","v":0},{"$f":"Inputs!AP140","v":0},{"$f":"Inputs!AQ140","v":0},{"$f":"Inputs!AR140","v":0},{"$f":"Inputs!AS140","v":0},{"$f":"Inputs!AT140","v":0},{"$f":"Inputs!AU140","v":0},{"$f":"Inputs!AV140","v":0},{"$f":"Inputs!AW140","v":0},{"$f":"Inputs!AX140","v":0},{"$f":"Inputs!AY140","v":0},{"$f":"Inputs!AZ140","v":0},{"$f":"Inputs!BA140","v":0},{"$f":"Inputs!BB140","v":0},{"$f":"Inputs!BC140","v":0},{"$f":"Inputs!BD140","v":0},{"$f":"Inputs!BE140","v":0},{"$f":"Inputs!BF140","v":0},{"$f":"Inputs!BG140","v":0},{"$f":"Inputs!BH140","v":0},{"$f":"Inputs!BI140","v":0},{"$f":"Inputs!BJ140","v":0},{"$f":"Inputs!BK140","v":0},{"$f":"Inputs!BL140","v":0},{"$f":"Inputs!BM140","v":0},{"$f":"Inputs!BN140","v":0}]
[{"$f":"ROW()","v":134},"Total",null,{"$f":"SUM(D121:D133)","v":2.3611559999999998},{"$f":"SUM(E121:E133)","v":1.6051089999999999},2.9375710000000002,3.1138409999999999,27.413657000000001,66.191829999999996,76.018255999999994,65.836656999999988,94.502971000000016,58.295127689999987,22.749484430000003,10.113092400000001,18.430206510000001,3.4229780999999999,2.9175693300000001,0.93623448000000009,0.52355354999999992,0.25795563999999999,0.80500236999999997,0.19984351999999997,7.4717340000000007E-2,8.1477829999999987E-2,0.19362099999999999,2.3778058409914009,0.91103296499999997,0.83175604553033855,0.91103296499999997,5.198953378260871,1.9844934543956039,1.9869576934304827,2.0978484500000003,-2.2297296478260868,0.19653149142857079,0.19834264400621193,0.27984451000000005,8.3720006920652139,2.389037432005499,2.392203696907548,2.5346856175000001,-1.2972296469122908,1.5348565900000002,1.4247069319891226,1.5348565900000002,0.36467221101012426,0.45979835692307736,3.9395756120402137E-2,0.14533614,1.7985910369565201,0.65877974978022091,0.57512371195890999,0.40492871000000008,0.88181756826086921,0.67758613208791185,0.16774800486860941,8.5519339999999985E-2,-0.68241328794553169,0.55677197,0.31470272229335922,0.66417979000000005,1.9475894286956514,1.2167772217582413,0.15314314215480235,0.73151163000000008,-11.012574410434782,0.31464659999999994,{"$f":"SUM(BQ121:BQ133)","v":0.66365693384615376},2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.302851212930427,8.0777257412270629,8.9190716755475279,11.272000000000002,14.411129863932253,19.171438617594376,32.77333936984482,15.082080203660102,10.206350078833154,10.760001278927682,7.2497746842440289]
[{"$f":"ROW()","v":135},"ERA Annual Capex ($m nominal)"]
[{"$f":"ROW()","v":136},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D121:$Z121),0)","v":0},0,0,19.883187379999999,0,0,0,0.59949529999999995,0,0,0,2.4833000000000001E-2,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA121:$BX121),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,0,0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,{"$f":"BT121","v":1.7660830556472618},0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,2.7999999999999997E-2,9.6000000000000002E-2,3.0203452092651809E-2,0,0,0,{"$f":"CD121","v":0},0,5.6203504489983673E-2,5.7653554905825258E-2,0]
[{"$f":"ROW()","v":137},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D122:$Z122),0)","v":0},0,0,3.9125433999999997,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA122:$BX122),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,{"$f":"BT122","v":0.1095663194934411},1.4999047156207482E-3,0,0,0,0,0,1E-3,0.20781167703447695,1.1007246220731859,{"$f":"CD122","v":1.9880198701123528},1.4897562536405242,1.3495972640099336,1.3495808885840337,0.41094966233084512]
[{"$f":"ROW()","v":138},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D123:$Z123),0)","v":0},0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA123:$BX123),0)","v":0},0,0,2.9064312299999999,0,0,0,8.06671257,0,0,0,0.64945307000000008,0,0,0,9.8012591699999998,0,0,0,4.0728757400000006,0,0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,0,0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,{"$f":"BT123","v":-1.5656000000000003E-2},0,0.96551400000000009,0.32689182912451098,0.13299999999999998,1.6572198999568866,4.545743643383088,2.2030000000000003,3.8127208344862549,7.275451756106551,{"$f":"CD123","v":12.045308698045643},4.5771419780036942,4.7999468525947808,6.1784988080617484,3.8634124465584505]
[{"$f":"ROW()","v":139},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D124:$Z124),0)","v":0},0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA124:$BX124),0)","v":0},0,0,0.16023623999999997,0,0,0,9.7144369999999994E-2,0,0,0,5.9122910000000001E-2,0,0,0,6.9509370000000001E-2,0,0,0,3.3779000000000003E-2,0,0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,{"$f":"BT124","v":0.41165799999999997},-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,0.35099999999999992,2.2238069999999999,0.35850852489875495,0.65700000000000003,0.76758567633272867,1.5025860714285462,{"$f":"CD124","v":1.807502179487678},1.1752521556497468,0.46623438860603372,7.9774405277546721E-3,0]
[{"$f":"ROW()","v":140},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D125:$Z125),0)","v":0},0,0,3.5137591199999996,0,0,0,0.48191591,0,0,0,6.8079999999999998E-3,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA125:$BX125),0)","v":0},0,0,2.7940459999999997E-2,0,0,0,5.1823500000000005E-3,0,0,0,5.5898429999999999E-2,0,0,0,6.9387269999999987E-2,0,0,0,0.43957782000000001,0,0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,0,0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,{"$f":"BT125","v":0.89158099999999996},0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,0.39700000000000002,0.67800000000000016,9.0138389404605945E-2,6.3E-2,0.93410923049084493,0.5752663268551651,{"$f":"CD125","v":0.123448611132514},0,0,0,0]
[{"$f":"ROW()","v":141},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D126:$Z126),0)","v":0},0,0,0.38601104999999997,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA126:$BX126),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,0,0,0,0,0,0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,{"$f":"BT126","v":0},0,0,0,9.999999999999998E-4,0,0,1E-3,0.20701900000000001,0.10725141759827471,{"$f":"CD126","v":0.23085388472195054},0.19638388492115438,7.4299670103409335E-2,0,1.7867376623080224E-2]
[{"$f":"ROW()","v":142},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D127:$Z127),0)","v":0},0,0,1.13903095,0,0,0,-8.8759169999999998E-2,0,0,0,1.3215709999999999E-2,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA127:$BX127),0)","v":0},0,0,7.2917999999999993E-3,0,0,0,4.2681799999999999E-3,0,0,0,2.2000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,0,0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,{"$f":"BT127","v":2.4820254443953898E-2},0,0,1.9079290414764666E-2,5.585121293042708E-2,0.11463800000000002,0.57687566576842808,0.57600000000000007,0.206429,0,{"$f":"CD127","v":0},0.17042811541647596,0.4524127412782854,0.28474934006055319,0]
[{"$f":"ROW()","v":143},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D128:$Z128),0)","v":0},0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA128:$BX128),0)","v":0},0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,1.5931937999999999,0,0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,0,0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,{"$f":"BT128","v":6.6868610916319404E-2},0.32115210083082424,0.12420701035951059,0.12197092915677381,0.33700000000000002,0.49652299999999999,5.1601999999999995E-2,0.24099999999999999,0.42653197969999851,0.56576884660547999,{"$f":"CD128","v":10.674381341287843},3.6651298110444839,0.16572392864720259,0.16999960600630046,0.36760224409589098]
[{"$f":"ROW()","v":144},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D129:$Z129),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA129:$BX129),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT129","v":0},0,0,0,0,1.7537841270176411E-2,0,0,0,0,{"$f":"CD129","v":0.30060142447499094},0,0,0,0]
[{"$f":"ROW()","v":145},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D130:$Z130),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA130:$BX130),0)","v":0},0,0,1.3874959565217395,0,0,0,2.8768591760869562,0,0,0,-2.6743890423913044,0,0,0,5.5491849684782615,0,0,0,-2.9422358949231686,0,0,0,-0.4914449659463962,0,0,0,1.3035326086956509,0,0,0,1.7119565217390331E-2,0,0,0,-0.83885869565217241,0,0,0,0.77918478260869506,-11.469864130434782,0,0,0,0,{"$f":"BT130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D131:$Z131),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA131:$BX131),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT131","v":0},0,0,0,0,1.9990000000000003,2.0699999999999994,4.3979999999999997,6.451226081338608,6.6012680598799811,4.1228693083948391,2.2894408182505845,1.2842060249523652,1.113626613463206,0.95080171961269144]
[{"$f":"ROW()","v":147},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D132:$Z132),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA132:$BX132),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT132","v":0},0,0,0,0,0.79500000000000004,1.1959999999999997,3.1320000000000006,1.3976963845493406,1.4431215170471943,1.480354052187012,1.5185471867334368,1.5577257041511596,1.5979150273182599,1.6391412350230707]
[{"$f":"ROW()","v":148},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D133:$Z133),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA133:$BX133),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},"Total",null,{"$f":"SUM(D136:D148)","v":0},{"$f":"SUM(E136:E148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,34.883846339999998,0,0,0,2.5227460399999999,0,0,0,0.54965968999999992,0,0,0,5.0316278165217394,0,0,0,11.268252976086957,0,0,0,-1.5550110023913044,0,0,0,15.687927438478262,0,0,0,3.1971904650768321,0,0,0,1.0092024640536037,0,0,0,3.4374232086956513,0,0,0,1.8126710452173904,0,0,0,0.8532411943478273,0,0,0,4.0490214226086954,-11.012574410434782,0.31464659999999994,{"$f":"SUM(BQ136:BQ148)","v":0.66365693384615376},2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.302851212930427,8.0777257412270629,8.9190716755475279,11.272000000000002,14.411129863932253,19.171438617594376,32.77333936984482,15.082080203660102,10.206350078833154,10.760001278927682,7.2497746842440289]
[{"$f":"ROW()","v":150},"Pre-and Post-Regulation Capex -- Model ($m nominal)"]
[{"$f":"ROW()","v":151},"Pipeline and laterals",null,{"$f":"D121","v":2.3611559999999998},1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,64.819974000000002,68.317256,57.880709000000003,82.112537000000003,43.819778999999997,15.835996280000002,{"$f":"O136","v":0},0,0,19.883187379999999,0,0,0,0.59949529999999995,0,0,0,2.4833000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU136","v":0},0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,0,0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.7660830556472618,0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,2.7999999999999997E-2,9.6000000000000002E-2,3.0203452092651809E-2,0,0,0,{"$f":"CD136","v":0},0,5.6203504489983673E-2,5.7653554905825258E-2,0]
[{"$f":"ROW()","v":152},"Main line valve and scraper stations",null,{"$f":"D122","v":0},{"$f":"E122","v":0},0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,5.9134089999999993E-2,3.7768010000000005E-2,{"$f":"O137","v":0},0,0,3.9125433999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.1095663194934411,1.4999047156207482E-3,0,0,0,0,0,1E-3,0.20781167703447695,1.1007246220731859,{"$f":"CD137","v":1.9880198701123528},1.4897562536405242,1.3495972640099336,1.3495808885840337,0.41094966233084512]
[{"$f":"ROW()","v":153},"Compressor stations",null,{"$f":"D123","v":0},{"$f":"E123","v":0},0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,11.9551269,4.3932482100000003,{"$f":"O138","v":0},0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999,0,0,0,2.9064312299999999,0,0,0,8.06671257,0,0,0,0.64945307000000008,0,0,0,9.8012591699999998,0,0,0,4.0728757400000006,{"$f":"AU138","v":0},0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,0,0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656000000000003E-2,0,0.96551400000000009,0.32689182912451098,0.13299999999999998,1.6572198999568866,4.545743643383088,2.2030000000000003,3.8127208344862549,7.275451756106551,{"$f":"CD138","v":12.045308698045643},4.5771419780036942,4.7999468525947808,6.1784988080617484,3.8634124465584505]
[{"$f":"ROW()","v":154},"Receipt and delivery point facilities",null,{"$f":"D124","v":0},{"$f":"E124","v":0},0,0,0,0,0,0,4.2049000000000003E-2,1.4250000000000001E-3,0,{"$f":"O139","v":0},0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2,0,0,0,0.16023623999999997,0,0,0,9.7144369999999994E-2,0,0,0,5.9122910000000001E-2,0,0,0,6.9509370000000001E-2,0,0,0,3.3779000000000003E-2,{"$f":"AU139","v":0},0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165799999999997,-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,0.35099999999999992,2.2238069999999999,0.35850852489875495,0.65700000000000003,0.76758567633272867,1.5025860714285462,{"$f":"CD139","v":1.807502179487678},1.1752521556497468,0.46623438860603372,7.9774405277546721E-3,0]
[{"$f":"ROW()","v":155},"SCADA and communications",null,{"$f":"D125","v":0},{"$f":"E125","v":0},0,0,0,0.30599500000000002,1.700413,1.576864,0.60733800000000004,0.43022233000000004,0.87796735999999986,{"$f":"O140","v":0},0,0,3.5137591199999996,0,0,0,0.48191591,0,0,0,6.8079999999999998E-3,0,0,0,2.7940459999999997E-2,0,0,0,5.1823500000000005E-3,0,0,0,5.5898429999999999E-2,0,0,0,6.9387269999999987E-2,0,0,0,0.43957782000000001,{"$f":"AU140","v":0},0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,0,0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158099999999996,0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,0.39700000000000002,0.67800000000000016,9.0138389404605945E-2,6.3E-2,0.93410923049084493,0.5752663268551651,{"$f":"CD140","v":0.123448611132514},0,0,0,0]
[{"$f":"ROW()","v":156},"Cathodic protection",null,{"$f":"D126","v":0},{"$f":"E126","v":0},0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,0.27575881000000002,0.27016970000000001,{"$f":"O141","v":0},0,0,0.38601104999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,0,0,0,0,{"$f":"AU141","v":0},0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,9.999999999999998E-4,0,0,1E-3,0.20701900000000001,0.10725141759827471,{"$f":"CD141","v":0.23085388472195054},0.19638388492115438,7.4299670103409335E-2,0,1.7867376623080224E-2]
[{"$f":"ROW()","v":157},"Maintenance bases and depots",null,{"$f":"D127","v":0},{"$f":"E127","v":0},0,0,0,0.37883,0.92365900000000001,0.802813,0.98252799999999996,1.75368156,1.33433487,{"$f":"O142","v":0},0,0,1.13903095,0,0,0,-8.8759169999999998E-2,0,0,0,1.3215709999999999E-2,0,0,0,7.2917999999999993E-3,0,0,0,4.2681799999999999E-3,0,0,0,2.2000000000000001E-3,0,0,0,0,0,0,0,0,{"$f":"AU142","v":0},0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,0,0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.4820254443953898E-2,0,0,1.9079290414764666E-2,5.585121293042708E-2,0.11463800000000002,0.57687566576842808,0.57600000000000007,0.206429,0,{"$f":"CD142","v":0},0.17042811541647596,0.4524127412782854,0.28474934006055319,0]
[{"$f":"ROW()","v":158},"Other assets",null,{"$f":"D128","v":0},{"$f":"E128","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O143","v":0},0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998,0,0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,1.5931937999999999,0,0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,0,0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319404E-2,0.32115210083082424,0.12420701035951059,0.12197092915677381,0.33700000000000002,0.49652299999999999,5.1601999999999995E-2,{"$f":"CA143","v":0.24099999999999999},0.42653197969999851,0.56576884660547999,{"$f":"CD143","v":10.674381341287843},3.6651298110444839,0.16572392864720259,0.16999960600630046,0.36760224409589098]
[{"$f":"ROW()","v":159},"Equity Raising Cost",null,{"$f":"D129","v":0},{"$f":"E129","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7537841270176411E-2,0,{"$f":"CA144","v":0},0,0,{"$f":"CD144","v":0.30060142447499094},0,0,0,0]
[{"$f":"ROW()","v":160},"Non-depreciable assets"]
[{"$f":"ROW()","v":161},"Shared support assets - IOT & cyber security",null,{"$f":"D131","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"O146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9990000000000003,2.0699999999999994,{"$f":"CA146","v":4.3979999999999997},6.451226081338608,6.6012680598799811,4.1228693083948391,2.2894408182505845,1.2842060249523652,1.113626613463206,0.95080171961269144]
[{"$f":"ROW()","v":162},"Shared support assets (net IOT & cyber security)",null,{"$f":"D132","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"O147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79500000000000004,1.1959999999999997,{"$f":"CA147","v":3.1320000000000006},1.3976963845493406,1.4431215170471943,1.480354052187012,1.5185471867334368,1.5577257041511596,1.5979150273182599,1.6391412350230707]
[{"$f":"ROW()","v":163},"Miscellaneous assets",null,{"$f":"D133","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"O148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA148","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},"Total",null,{"$f":"SUM(D151:D163)","v":2.3611559999999998},{"$f":"SUM(E151:E163)","v":1.6051089999999999},2.9375710000000002,3.1138409999999999,27.413657000000001,66.191829999999996,76.018255999999994,65.836656999999988,94.502971000000016,58.295127689999987,22.749484430000003,0,0,0,34.883846339999998,0,0,0,2.5227460399999999,0,0,0,0.54965968999999992,0,0,0,3.6441318599999999,0,0,0,8.3913938000000012,0,0,0,1.11937804,0,0,0,10.13874247,0,0,0,6.1394263600000007,0,0,0,1.5006474299999999,0,0,0,2.1338906000000004,0,0,0,1.7955514800000001,0,0,0,1.6920998899999997,0,0,0,3.2698366400000003,0.45728972000000007,0.31464659999999994,{"$f":"SUM(BQ151:BQ163)","v":0.66365693384615376},2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.302851212930427,8.0777257412270629,8.9190716755475279,11.272000000000002,14.411129863932253,19.171438617594376,32.77333936984482,15.082080203660102,10.206350078833154,10.760001278927682,7.2497746842440289]
[{"$f":"ROW()","v":165},{"$f":"\"1999-2000 Capex Account\"","v":"1999-2000 Capex Account"}]
[{"$f":"ROW()","v":166},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":167},{"$f":"\"Opening Asset Value ($m nominal)\"","v":"Opening Asset Value ($m nominal)"}]
[{"$f":"ROW()","v":168},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N308","v":354.38158899999996},{"$f":"N213","v":365.78781541749998},{"$f":"O213","v":361.16009560149996},356.53237578549994,351.90465596949991,367.16012353349987,362.28386387524989,357.40760421699991,352.53134455874994,348.25458020049996,343.37082685099995,338.48707350149994,333.60332015199992,328.74439980249991,323.86033604049993,318.97627227849995,314.09220851649997,309.20814475449998,304.3240809925,299.44001723050002,294.55595346850004,289.67188970650005,284.78782594450007,279.90376218250009,275.01969842050011,270.13563465850012,265.25157089650014,260.36750713450016,255.48344337250015,250.59937961050014,245.71531584850013,240.83125208650011,235.9471883245001,231.06312456250009,226.17906080050008,221.29499703850007,216.41093327650006,211.52686951450005,206.64280575250004,201.75874199050003,196.87467822850002,191.99061446650001,187.10655070449999,182.22248694249998,177.33842318049997,172.45435941849996,167.57029565649995,162.68623189449994,157.80216813249993,152.91810437049992,148.03404060849991,143.1499768464999,138.26591308449989,133.38184932249987,113.84559427449986,94.309339226499844,74.773084178499829,55.2368291304998,{"$f":"BS213","v":35.70057408249977},16.164319034499741,1.0578338489997208,3.2458064999722147E-2,1.2416499997220977E-3,-2.7790400189409148E-13,{"$f":"BY213","v":-2.7790400189409148E-13},-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,{"$f":"CC213","v":-2.7790400189409148E-13},{"$f":"CD213","v":-2.7790400189409148E-13},{"$f":"CE213","v":-2.7790400189409148E-13},{"$f":"CF213","v":-2.7790400189409148E-13},{"$f":"CG213","v":-2.7790400189409148E-13}]
[{"$f":"ROW()","v":169},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N309","v":4.5868180900000004},4.5672508738750004,{"$f":"O214","v":4.5094435476250005},4.4516362213750007,4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,5.2605696438749945,{"$f":"AU214","v":5.1538555251249942},5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.126287268874993,2.6994307938749929,2.2725743188749927,1.8457178438749926,1.4188613688749925,0.99200489387499236,{"$f":"BT214","v":0.56514841887499223},0.19562716999999208,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15]
[{"$f":"ROW()","v":170},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N310","v":28.736501899999997},32.770543836249999,{"$f":"O215","v":32.356421959875},31.942300083500001,31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,31.464748200516823,30.973286365579074,30.481824530641326,29.990362695703578,29.498900860765829,29.007439025828081,28.515977190890332,28.024515355952584,27.533053521014835,27.041591686077087,26.550129851139339,26.05866801620159,25.567206181263842,25.075744346326093,24.584282511388345,24.092820676450597,23.601358841512848,{"$f":"AU215","v":23.1098970065751},22.618435171637351,22.126973336699603,21.635511501761854,21.144049666824106,20.652587831886358,20.161125996948609,19.669664162010861,19.178202327073112,18.686740492135364,18.195278657197616,17.703816822259867,17.212354987322119,16.72089315238437,16.229431317446622,15.737969482508875,15.246507647571129,14.755045812633382,14.263583977695635,13.772122142757889,11.8062748030069,9.8404274632559119,7.8745801235049235,5.9087327837539352,3.9428854440029468,{"$f":"BT215","v":1.9770381042519583},0.37039703825096915,6.1037203999979195E-2,1.2470964499979198E-2,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14]
[{"$f":"ROW()","v":171},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N311","v":4.3474000000000006E-2},4.2930575000000006E-2,{"$f":"O216","v":4.2387150000000005E-2},4.1843725000000005E-2,4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.3231120512331789,1.3040887872959264,1.2850655233586739,1.2660422594214213,1.2470189954841688,1.2279957315469163,1.2089724676096638,1.1899492036724113,1.1709259397351588,1.1519026757979063,1.1328794118606538,1.1138561479234013,1.0948328839861488,1.0758096200488962,1.0567863561116437,1.0377630921743912,1.0187398282371387,{"$f":"AU216","v":0.99971656429988609},0.98069330036263347,0.96167003642538085,0.94264677248812823,0.9236235085508756,0.90460024461362298,0.88557698067637036,0.86655371673911774,0.84753045280186512,0.8285071888646125,0.80948392492735988,0.79046066099010726,0.77143739705285463,0.75241413311560201,0.73339086917834939,0.71436760524109677,0.69534434130384415,0.67632107736659153,0.65729781342933891,0.63827454949208628,0.56218149374307591,0.48608843799406554,0.40999538224505516,0.33390232649604479,0.25780927074703441,{"$f":"BT216","v":0.18171621499802404},0.10616658424901368,3.2247228500003319E-2,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15]
[{"$f":"ROW()","v":172},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N312","v":4.6208323300000007},5.3832788817499999,{"$f":"O217","v":5.2458088895000001},5.1083388972500003,4.9708689050000006,8.3471580327499986,8.1218440624999992,7.896530092249999,7.6712161219999988,7.9278180617499983,7.6904561937499984,7.4530943257499986,7.2157324577499988,6.9851785897499994,6.7476465217499992,6.5101144537499991,6.2725823857499989,6.0350503177499988,5.7975182497499986,5.5599861817499985,5.3224541137499983,5.0849220457499982,4.847389977749998,4.6098579097499979,4.3723258417499977,4.1347937737499976,3.8972617057499974,3.6597296377499973,3.4221975697499971,3.184665501749997,2.9471334337499968,2.7096013657499967,2.4720692977499965,2.2345372297499964,{"$f":"AU217","v":1.9970051617499964},1.7594730937499965,1.5219410257499966,1.2844089577499966,1.0439148177435864,0.80342067773717618,0.57181275374999663,0.44980149399999669,0.34973941824999671,0.24967734249999674,0.14961526674999676,4.9553190999996763E-2,3.7335093249996752E-2,2.5116995499996752E-2,1.2898897749996752E-2,6.8079999999675136E-4,5.1059999999675124E-4,3.4039999999675122E-4,1.7019999999675123E-4,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,{"$f":"BT217","v":-3.2487575997441898E-15},-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15]
[{"$f":"ROW()","v":173},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N313","v":1.0654488099999999},1.3089822897500001,{"$f":"O218","v":1.2755918270000002},1.2422013642500003,1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999949,0.57149449174999956,0.52845375274999962,0.48541301374999962,0.44237227474999963,0.39933153574999963,0.35629079674999964,{"$f":"AU218","v":0.31325005774999964},0.27020931874999965,0.22716857974999966,0.18412784074999966,0.14040412174358941,9.668040273717915E-2,5.5005623749999677E-2,3.8601104999999698E-2,2.8950828749999692E-2,1.9300552499999693E-2,9.6502762499996939E-3,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,{"$f":"BT218","v":-3.0531133177191805E-16},-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16]
[{"$f":"ROW()","v":174},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N314","v":4.8415115599999998},{"$f":"N219","v":6.1153275354999996},{"$f":"O219","v":6.0381294551249995},5.9609313747499995,5.8837332943749994,6.9455661639999988,6.854130196749999,6.7626942294999992,6.6712582622499994,6.4910631249999993,6.4883863277499989,6.3969503604999991,6.3055143932499993,6.2272941359999994,6.1356929723749998,6.0440918087500002,5.9524906451250006,5.860889481500001,5.7692883178750014,5.6776871542500018,5.5860859906250022,5.4944848270000026,5.402883663375003,5.3112824997500034,5.2196813361250038,5.1280801725000043,5.0364790088750047,4.9448778452500051,4.8532766816250055,4.7616755180000059,4.6700743543750063,4.5784731907500067,4.4868720271250071,4.3952708635000075,4.3036696998750079,4.2120685362500083,4.1204673726250087,4.0288662090000091,3.9372650453750091,3.8456638817500091,3.754062718125009,3.662461554500009,3.5708603908750089,3.4792592272500089,3.3876580636250089,3.2960569000000088,3.2044557363750088,3.1128545727500088,3.0212534091250087,2.9296522455000087,2.8380510818750087,2.7464499182500086,2.6548487546250086,2.5632475910000085,2.1968429365000088,1.8304382820000091,1.4640336275000094,1.0976289730000097,{"$f":"BS219","v":0.73122431850001002},0.36481966400001031,5.8933904000010529E-2,1.3215710000105546E-3,6.6078550001055433E-4,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14]
[{"$f":"ROW()","v":175},"Other assets",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N220","v":0},{"$f":"O220","v":0},{"$f":"P220","v":0},{"$f":"Q220","v":0},{"$f":"R220","v":0},{"$f":"S220","v":0},{"$f":"T220","v":0},{"$f":"U220","v":0},{"$f":"V220","v":0.16324393000000001},{"$f":"W220","v":0.15916283175000001},{"$f":"X220","v":0.15508173350000001},{"$f":"Y220","v":0.15100063525000001},{"$f":"Z220","v":0.41914297699999997},{"$f":"AA220","v":0.40825629274999997},{"$f":"AB220","v":0.39736960849999997},{"$f":"AC220","v":0.38648292424999997},{"$f":"AD220","v":0.37559623999999997},{"$f":"AE220","v":0.36470955574999997},{"$f":"AF220","v":0.35382287149999997},{"$f":"AG220","v":0.34293618724999997},{"$f":"AH220","v":0.33204950299999997},{"$f":"AI220","v":0.32116281874999997},{"$f":"AJ220","v":0.31027613449999997},{"$f":"AK220","v":0.29938945024999997},{"$f":"AL220","v":0.28850276599999997},{"$f":"AM220","v":0.27761608174999997},{"$f":"AN220","v":0.26672939749999997},{"$f":"AO220","v":0.25584271324999996},{"$f":"AP220","v":0.24495602899999996},{"$f":"AQ220","v":0.23406934474999996},{"$f":"AR220","v":0.22318266049999996},{"$f":"AS220","v":0.21229597624999996},{"$f":"AT220","v":0.20140929199999996},{"$f":"AU220","v":0.19052260774999996},{"$f":"AV220","v":0.17963592349999996},{"$f":"AW220","v":0.16874923924999996},{"$f":"AX220","v":0.15786255499999996},{"$f":"AY220","v":0.14697587074999996},{"$f":"AZ220","v":0.13608918649999996},{"$f":"BA220","v":0.12520250224999996},{"$f":"BB220","v":0.11431581799999996},{"$f":"BC220","v":0.10342913374999996},{"$f":"BD220","v":9.2542449499999957E-2},{"$f":"BE220","v":8.1655765249999956E-2},{"$f":"BF220","v":7.0769080999999956E-2},{"$f":"BG220","v":5.9882396749999955E-2},{"$f":"BH220","v":4.8995712499999955E-2},{"$f":"BI220","v":3.8109028249999954E-2},{"$f":"BJ220","v":2.7222343999999954E-2},{"$f":"BK220","v":2.0416757999999955E-2},{"$f":"BL220","v":1.3611171999999956E-2},{"$f":"BM220","v":6.8055859999999564E-3},{"$f":"BN220","v":-4.3368086899420177E-17},{"$f":"BO220","v":-4.3368086899420177E-17},{"$f":"BP220","v":-4.3368086899420177E-17},{"$f":"BQ220","v":-4.3368086899420177E-17},{"$f":"BR220","v":-4.3368086899420177E-17},{"$f":"BS220","v":-4.3368086899420177E-17},{"$f":"BT220","v":-4.3368086899420177E-17},{"$f":"BU220","v":-4.3368086899420177E-17},{"$f":"BV220","v":-4.3368086899420177E-17},{"$f":"BW220","v":-4.3368086899420177E-17},{"$f":"BX220","v":-4.3368086899420177E-17},{"$f":"BY220","v":-4.3368086899420177E-17},{"$f":"BZ220","v":-4.3368086899420177E-17},{"$f":"CA220","v":-4.3368086899420177E-17},{"$f":"CB220","v":-4.3368086899420177E-17},-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17]
[{"$f":"ROW()","v":176},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":178},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N223","v":0},{"$f":"O223","v":0},{"$f":"P223","v":0},{"$f":"Q223","v":0},{"$f":"R223","v":0},{"$f":"S223","v":0},{"$f":"T223","v":0},{"$f":"U223","v":0},{"$f":"V223","v":0},{"$f":"W223","v":0},{"$f":"X223","v":0},{"$f":"Y223","v":0},{"$f":"Z223","v":0},{"$f":"AA223","v":0},{"$f":"AB223","v":0},{"$f":"AC223","v":0},{"$f":"AD223","v":0},{"$f":"AE223","v":0},{"$f":"AF223","v":0},{"$f":"AG223","v":0},{"$f":"AH223","v":0},{"$f":"AI223","v":0},{"$f":"AJ223","v":0},{"$f":"AK223","v":0},{"$f":"AL223","v":0},{"$f":"AM223","v":0},{"$f":"AN223","v":0},{"$f":"AO223","v":0},{"$f":"AP223","v":0},{"$f":"AQ223","v":0},{"$f":"AR223","v":0},{"$f":"AS223","v":0},{"$f":"AT223","v":0},{"$f":"AU223","v":0},{"$f":"AV223","v":0},{"$f":"AW223","v":0},{"$f":"AX223","v":0},{"$f":"AY223","v":0},{"$f":"AZ223","v":0},{"$f":"BA223","v":0},{"$f":"BB223","v":0},{"$f":"BC223","v":0},{"$f":"BD223","v":0},{"$f":"BE223","v":0},{"$f":"BF223","v":0},{"$f":"BG223","v":0},{"$f":"BH223","v":0},{"$f":"BI223","v":0},{"$f":"BJ223","v":0},{"$f":"BK223","v":0},{"$f":"BL223","v":0},{"$f":"BM223","v":0},{"$f":"BN223","v":0},{"$f":"BO223","v":0},{"$f":"BP223","v":0},{"$f":"BQ223","v":0},{"$f":"BR223","v":0},{"$f":"BS223","v":0},{"$f":"BT223","v":0},{"$f":"BU223","v":0},{"$f":"BV223","v":0},{"$f":"BW223","v":0},{"$f":"BX223","v":0},{"$f":"BY223","v":0},{"$f":"BZ223","v":0},{"$f":"CA223","v":0},{"$f":"CB223","v":0},{"$f":"CC223","v":0},{"$f":"CD223","v":0},{"$f":"CE223","v":0},{"$f":"CF223","v":0},{"$f":"CG223","v":0}]
[{"$f":"ROW()","v":179},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":180},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":181},"Total",null,{"$f":"SUM(D168:D180)","v":0},{"$f":"SUM(E168:E180)","v":0},0,0,0,0,0,0,0,0,398.27617569,415.97612940962506,410.62787843062495,405.27962745162489,399.93137647262489,429.46697183362477,423.63392564824989,417.80087946287483,411.96783327749989,408.65753313212497,402.87253780362494,396.99878330512496,391.12502880662493,385.80093399812483,379.93345011362487,374.04912647912494,368.164802844625,362.28047921012507,356.39615557562502,350.51183194112502,344.62750830662503,338.74318467212504,332.85886103762505,326.97453740312511,321.09021376862512,315.20589013412513,309.32156649962508,303.43724286512514,297.55291923062509,291.6685955961251,285.78427196162517,279.89994832712512,274.01562469262507,268.13130105812502,262.24697742362503,256.36265378912503,250.47833015462501,244.59400652012502,238.70603783361221,232.81806914709932,226.94103561662502,221.19886901062495,215.48540583112498,209.77194265162495,204.0584794721249,198.34501629262496,192.72904736737493,187.11307844212487,181.4971095168749,175.8811405916249,170.28130066237489,164.68146073312488,159.0816208038749,153.48178087462486,131.11032430162484,{"$f":"SUM(BQ168:BQ180)","v":108.73886772862481},86.367411155624822,63.995954582624776,41.624498009624752,19.253041436624716,1.7889585454997026,0.12706406849970353,1.4373399999703506E-2,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13]
[{"$f":"ROW()","v":182},{"$f":"\"Capex ($m nominal)\"","v":"Capex ($m nominal)"}]
[{"$f":"ROW()","v":183},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N323,N399,N475,N551,N627,N703,N779,N855,N931,N1007,N1083,N1159,N1235,N1311)","v":15.835996280000002},0,0,0,19.883187379999999,0,0,0,0.59949529999999995,0,0,0,2.4833000000000001E-2]
[{"$f":"ROW()","v":184},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N324,N400,N476,N552,N628,N704,N780,N856,N932,N1008,N1084,N1160,N1236,N1312)","v":3.7768010000000005E-2},0,0,0,3.9125433999999997,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N325,N401,N477,N553,N629,N705,N781,N857,N933,N1009,N1085,N1161,N1237,N1313)","v":4.3932482100000003},0,0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999]
[{"$f":"ROW()","v":186},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N326,N402,N478,N554,N630,N706,N782,N858,N934,N1010,N1086,N1162,N1238,N1314)","v":0},0,0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2]
[{"$f":"ROW()","v":187},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N327,N403,N479,N555,N631,N707,N783,N859,N935,N1011,N1087,N1163,N1239,N1315)","v":0.87796735999999986},0,0,0,3.5137591199999996,0,0,0,0.48191591,0,0,0,6.8079999999999998E-3]
[{"$f":"ROW()","v":188},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N328,N404,N480,N556,N632,N708,N784,N860,N936,N1012,N1088,N1164,N1240,N1316)","v":0.27016970000000001},0,0,0,0.38601104999999997,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N329,N405,N481,N557,N633,N709,N785,N861,N937,N1013,N1089,N1165,N1241,N1317)","v":1.33433487},0,0,0,1.13903095,0,0,0,-8.8759169999999998E-2,0,0,0,1.3215709999999999E-2]
[{"$f":"ROW()","v":190},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N330,N406,N482,N558,N634,N710,N786,N862,N938,N1014,N1090,N1166,N1242,N1318)","v":0},0,0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998]
[{"$f":"ROW()","v":191},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N331,N407,N483,N559,N635,N711,N787,N863,N939,N1015,N1091,N1167,N1243,N1319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":192},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N332,N408,N484,N560,N636,N712,N788,N864,N940,N1016,N1092,N1168,N1244,N1320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":193},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N333,N409,N485,N561,N637,N713,N789,N865,N941,N1017,N1093,N1169,N1245,N1321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":194},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N334,N410,N486,N562,N638,N714,N790,N866,N942,N1018,N1094,N1170,N1246,N1322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N335,N411,N487,N563,N639,N715,N791,N867,N943,N1019,N1095,N1171,N1247,N1323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},"Total",null,{"$f":"SUM(D183:D195)","v":0},{"$f":"SUM(E183:E195)","v":0},0,0,0,0,0,0,0,0,22.749484430000003,0,0,0,34.883846339999998,0,0,0,2.5227460399999999,0,0,0,0.54965968999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ183:BQ195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},{"$f":"\"Depreciation ($m nominal)\"","v":"Depreciation ($m nominal)"}]
[{"$f":"ROW()","v":198},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N338,N414,N490,N566,N642,N718,N794,N870,N946,N1022,N1098,N1174,N1250,N1326)","v":4.4297698624999997},4.6277198159999999,4.6277198159999999,4.6277198159999999,4.6277198159999999,4.8762596582499995,4.8762596582499995,4.8762596582499995,4.8762596582499995,4.8837533494999992,4.8837533494999992,4.8837533495000001,4.8837533495000001,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.884063762000002,4.884063762000002,4.884063762000002,{"$f":"SUM(AT338,AT414,AT490,AT566,AT642,AT718,AT794,AT870,AT946,AT1022,AT1098,AT1174,AT1250,AT1326)","v":4.884063762000002},4.884063762000002,4.884063762000002,4.8840637620000029,4.8840637620000029,4.8840637620000029,4.8840637620000029,4.8840637620000029,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000047,4.8840637620000056,4.8840637620000056,4.8840637620000056,4.8840637620000056,4.8840637620000065,19.536255048000022,19.536255048000022,19.536255048000022,19.536255048000029,19.536255048000029,19.536255048000029,15.10648518550002,1.0253757839999986,3.1216415000000049E-2,1.2416500000000017E-3,0,0,0,0,0,{"$f":"SUM(CD338,CD414,CD490,CD566,CD642,CD718,CD794,CD870,CD946,CD1022,CD1098,CD1174,CD1250,CD1326)","v":0},0,0,0,0]
[{"$f":"ROW()","v":199},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N339,N415,N491,N567,N643,N719,N795,N871,N947,N1023,N1099,N1175,N1251,N1327)","v":5.7335226125000006E-2},5.7807326250000006E-2,5.7807326250000013E-2,5.7807326250000013E-2,5.780732625000002E-2,0.10671411875000002,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000002,0.10671411875000002,0.10671411875000002,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411874999999,0.10671411874999999,{"$f":"SUM(AT339,AT415,AT491,AT567,AT643,AT719,AT795,AT871,AT947,AT1023,AT1099,AT1175,AT1251,AT1327)","v":0.10671411874999998},0.10671411874999999,0.10671411874999999,0.10671411874999998,0.10671411874999999,0.10671411875,0.10671411874999999,0.10671411874999998,0.10671411875,0.10671411875,0.10671411875,0.10671411874999999,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875000002,0.10671411875000002,0.10671411875000002,0.10671411875000003,0.42685647500000012,0.42685647500000007,0.42685647500000012,0.42685647500000012,0.42685647500000012,0.42685647500000012,0.36952124887500015,0.19562717000000018,0,0,0,0,0,0,0,{"$f":"SUM(CD339,CD415,CD491,CD567,CD643,CD719,CD795,CD871,CD947,CD1023,CD1099,CD1175,CD1251,CD1327)","v":0},0,0,0,0]
[{"$f":"ROW()","v":200},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N340,N416,N492,N568,N644,N720,N796,N872,N948,N1024,N1100,N1176,N1252,N1328)","v":0.35920627374999997},0.41412187637499998,0.41412187637499992,0.41412187637499992,0.41412187637499992,0.47932027506274733,0.47932027506274733,0.47932027506274727,0.47932027506274727,0.48834409381274729,0.48834409381274729,0.48834409381274724,0.48834409381274724,0.49146183493774726,0.49146183493774726,0.49146183493774714,0.49146183493774714,0.49146183493774714,0.49146183493774714,0.49146183493774714,0.49146183493774709,0.49146183493774703,0.49146183493774703,0.49146183493774703,0.49146183493774698,0.49146183493774698,0.49146183493774692,0.49146183493774698,0.49146183493774698,0.49146183493774698,0.49146183493774698,0.49146183493774687,{"$f":"SUM(AT340,AT416,AT492,AT568,AT644,AT720,AT796,AT872,AT948,AT1024,AT1100,AT1176,AT1252,AT1328)","v":0.49146183493774687},0.49146183493774687,0.49146183493774687,0.49146183493774676,0.49146183493774681,0.49146183493774681,0.49146183493774681,0.49146183493774681,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774692,0.49146183493774692,0.49146183493774692,0.49146183493774692,0.49146183493774692,0.49146183493774698,0.49146183493774703,1.9658473397509881,1.9658473397509881,1.9658473397509881,1.9658473397509886,1.9658473397509886,1.9658473397509886,1.6066410660009891,0.30935983425098995,4.8566239499999997E-2,1.2470964500000018E-2,0,0,0,0,0,{"$f":"SUM(CD340,CD416,CD492,CD568,CD644,CD720,CD796,CD872,CD948,CD1024,CD1100,CD1176,CD1252,CD1328)","v":0},0,0,0,0]
[{"$f":"ROW()","v":201},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N341,N417,N493,N569,N645,N721,N797,N873,N949,N1025,N1101,N1177,N1253,N1329)","v":5.4342500000000005E-4},5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,2.1835139372526138E-3,1.9023263937252611E-2,1.9023263937252611E-2,1.9023263937252611E-2,1.9023263937252607E-2,1.9023263937252607E-2,1.9023263937252607E-2,1.9023263937252604E-2,1.9023263937252604E-2,1.9023263937252601E-2,1.9023263937252601E-2,1.9023263937252601E-2,1.9023263937252601E-2,1.9023263937252597E-2,1.9023263937252597E-2,1.9023263937252594E-2,1.9023263937252594E-2,1.9023263937252594E-2,1.9023263937252594E-2,{"$f":"SUM(AT341,AT417,AT493,AT569,AT645,AT721,AT797,AT873,AT949,AT1025,AT1101,AT1177,AT1253,AT1329)","v":1.9023263937252594E-2},1.9023263937252594E-2,1.902326393725259E-2,1.902326393725259E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.902326393725259E-2,1.902326393725259E-2,1.9023263937252594E-2,1.9023263937252594E-2,7.6093055749010374E-2,7.6093055749010374E-2,7.6093055749010374E-2,7.6093055749010374E-2,7.609305574901036E-2,7.609305574901036E-2,7.554963074901036E-2,7.391935574901036E-2,3.2247228499999961E-2,0,0,0,0,0,0,{"$f":"SUM(CD341,CD417,CD493,CD569,CD645,CD721,CD797,CD873,CD949,CD1025,CD1101,CD1177,CD1253,CD1329)","v":0},0,0,0,0]
[{"$f":"ROW()","v":202},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N342,N418,N494,N570,N646,N722,N798,N874,N950,N1026,N1102,N1178,N1254,N1330)","v":0.11552080825000002},0.13746999225000001,0.13746999225000001,0.13746999225000001,0.13746999224999998,0.22531397024999994,0.22531397024999997,0.22531397024999997,0.22531397024999997,0.23736186799999998,0.23736186799999998,0.23736186799999998,0.23736186799999998,0.23753206799999999,0.23753206800000001,0.23753206800000001,0.23753206800000001,0.23753206800000001,0.23753206800000001,0.23753206800000004,0.23753206800000001,0.23753206800000004,0.23753206800000004,0.23753206800000004,0.23753206800000004,0.23753206800000004,0.23753206800000001,0.23753206800000001,0.23753206800000004,0.23753206800000001,0.23753206800000001,0.23753206800000001,{"$f":"SUM(AT342,AT418,AT494,AT570,AT646,AT722,AT798,AT874,AT950,AT1026,AT1102,AT1178,AT1254,AT1330)","v":0.23753206800000001},0.23753206800000001,0.23753206800000001,0.23753206800000001,0.23753206800000001,0.24049414000641026,0.24049414000641028,0.23160792398717953,0.12201125974999995,0.10006207574999999,0.10006207574999999,0.10006207574999999,0.10006207574999999,1.2218097750000012E-2,1.221809775E-2,1.221809775E-2,1.221809775E-2,1.7020000000000007E-4,1.7019999999999999E-4,1.7019999999999999E-4,1.7019999999999999E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD342,CD418,CD494,CD570,CD646,CD722,CD798,CD874,CD950,CD1026,CD1102,CD1178,CD1254,CD1330)","v":0},0,0,0,0]
[{"$f":"ROW()","v":203},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N343,N419,N495,N571,N647,N723,N799,N875,N951,N1027,N1103,N1179,N1255,N1331)","v":2.6636220249999999E-2},3.3390462750000002E-2,3.3390462750000002E-2,3.3390462750000002E-2,3.3390462750000002E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,{"$f":"SUM(AT343,AT419,AT495,AT571,AT647,AT723,AT799,AT875,AT951,AT1027,AT1103,AT1179,AT1255,AT1331)","v":4.3040738999999988E-2},4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3723719006410248E-2,4.3723719006410255E-2,4.1674778987179473E-2,1.6404518749999979E-2,9.6502762500000061E-3,9.6502762499999992E-3,9.6502762499999992E-3,9.6502762499999992E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD343,CD419,CD495,CD571,CD647,CD723,CD799,CD875,CD951,CD1027,CD1103,CD1179,CD1255,CD1331)","v":0},0,0,0,0]
[{"$f":"ROW()","v":204},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N344,N420,N496,N572,N648,N724,N800,N876,N952,N1028,N1104,N1180,N1256,N1332)","v":6.0518894499999996E-2},7.7198080374999992E-2,7.7198080374999992E-2,7.7198080374999978E-2,7.7198080374999978E-2,9.1435967249999972E-2,9.1435967249999972E-2,9.1435967249999972E-2,9.1435967249999972E-2,2.6767972499999737E-3,9.1435967249999958E-2,9.1435967249999958E-2,9.1435967249999958E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.1601163624999954E-2,9.1601163624999954E-2,9.1601163624999954E-2,9.1601163624999954E-2,9.160116362499994E-2,9.160116362499994E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,{"$f":"SUM(AT344,AT420,AT496,AT572,AT648,AT724,AT800,AT876,AT952,AT1028,AT1104,AT1180,AT1256,AT1332)","v":9.1601163624999926E-2},9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999912E-2,9.1601163624999912E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,0.3664046544999997,0.36640465449999976,0.36640465449999976,0.36640465449999976,0.36640465449999976,0.3664046544999997,0.30588575999999978,5.7612332999999974E-2,6.6078550000000028E-4,6.6078550000000028E-4,0,0,0,0,0,{"$f":"SUM(CD344,CD420,CD496,CD572,CD648,CD724,CD800,CD876,CD952,CD1028,CD1104,CD1180,CD1256,CD1332)","v":0},0,0,0,0]
[{"$f":"ROW()","v":205},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N345,N421,N497,N573,N649,N725,N801,N877,N953,N1029,N1105,N1181,N1257,N1333)","v":0},0,0,0,0,0,0,0,0,4.0810982499999999E-3,4.0810982499999999E-3,4.0810982500000008E-3,4.0810982500000008E-3,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000002E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684249999997E-2,1.0886684249999999E-2,1.0886684250000001E-2,6.8055859999999998E-3,6.8055859999999998E-3,6.8055859999999998E-3,6.8055859999999998E-3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ345,BZ421,BZ497,BZ573,BZ649,BZ725,BZ801,BZ877,BZ953,BZ1029,BZ1105,BZ1181,BZ1257,BZ1333)","v":0},0,0,0,{"$f":"SUM(CD345,CD421,CD497,CD573,CD649,CD725,CD801,CD877,CD953,CD1029,CD1105,CD1181,CD1257,CD1333)","v":0},0,0,0,0]
[{"$f":"ROW()","v":206},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N346,N422,N498,N574,N650,N726,N802,N878,N954,N1030,N1106,N1182,N1258,N1334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE346,AE422,AE498,AE574,AE650,AE726,AE802,AE878,AE954,AE1030,AE1106,AE1182,AE1258,AE1334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ346,BZ422,BZ498,BZ574,BZ650,BZ726,BZ802,BZ878,BZ954,BZ1030,BZ1106,BZ1182,BZ1258,BZ1334)","v":0},0,0,0,{"$f":"SUM(CD346,CD422,CD498,CD574,CD650,CD726,CD802,CD878,CD954,CD1030,CD1106,CD1182,CD1258,CD1334)","v":0},0,0,0,0]
[{"$f":"ROW()","v":207},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N347,N423,N499,N575,N651,N727,N803,N879,N955,N1031,N1107,N1183,N1259,N1335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ347,BZ423,BZ499,BZ575,BZ651,BZ727,BZ803,BZ879,BZ955,BZ1031,BZ1107,BZ1183,BZ1259,BZ1335)","v":0},0,0,0,{"$f":"SUM(CD347,CD423,CD499,CD575,CD651,CD727,CD803,CD879,CD955,CD1031,CD1107,CD1183,CD1259,CD1335)","v":0},0,0,0,0]
[{"$f":"ROW()","v":208},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N348,N424,N500,N576,N652,N728,N804,N880,N956,N1032,N1108,N1184,N1260,N1336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ348,BZ424,BZ500,BZ576,BZ652,BZ728,BZ804,BZ880,BZ956,BZ1032,BZ1108,BZ1184,BZ1260,BZ1336)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N349,N425,N501,N577,N653,N729,N805,N881,N957,N1033,N1109,N1185,N1261,N1337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ349,BZ425,BZ501,BZ577,BZ653,BZ729,BZ805,BZ881,BZ957,BZ1033,BZ1109,BZ1185,BZ1261,BZ1337)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N350,N426,N502,N578,N654,N730,N806,N882,N958,N1034,N1110,N1186,N1262,N1338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ350,BZ426,BZ502,BZ578,BZ654,BZ730,BZ806,BZ882,BZ958,BZ1034,BZ1110,BZ1186,BZ1262,BZ1338)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},"Total",null,{"$f":"SUM(D198:D210)","v":0},{"$f":"SUM(E198:E210)","v":0},0,0,0,0,0,0,0,0,5.0495307103750005,5.3482509789999995,5.3482509789999995,5.3482509789999995,5.3482509789999995,5.8330461853750002,5.8330461853750002,5.8330461853750002,5.8330461853750002,5.7849953285,5.8737544984999994,5.8737544985000003,5.8737544985000003,5.8674838845000004,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236344999994,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000012,5.8843236345000012,5.8843236345000012,5.8843236345000012,5.8843236345000012,5.8843236345000012,5.8843236345000021,5.8843236345000021,5.8879686865128216,5.8879686865128216,5.8770335304743604,5.7421666060000023,5.7134631795000033,5.7134631795000033,5.7134631795000033,5.7134631795000033,5.6159689252500025,5.6159689252500025,5.6159689252500034,5.6159689252500042,5.5998399292500043,5.5998399292500043,5.5998399292500043,5.5998399292500052,22.371456573000017,22.371456573000017,{"$f":"SUM(BQ198:BQ210)","v":22.371456573000017},22.371456573000028,22.371456573000028,22.371456573000028,17.464082891125017,1.6618944769999993,0.11269066850000001,1.4373400000000021E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},"Closing Capital Base ($m nominal)"]
[{"$f":"ROW()","v":213},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N168+N183-N198","v":365.78781541749998},361.16009560149996,356.53237578549994,351.90465596949991,367.16012353349987,362.28386387524989,357.40760421699991,352.53134455874994,348.25458020049996,343.37082685099995,338.48707350149994,333.60332015199992,328.74439980249991,323.86033604049993,318.97627227849995,314.09220851649997,309.20814475449998,304.3240809925,299.44001723050002,294.55595346850004,289.67188970650005,284.78782594450007,279.90376218250009,275.01969842050011,270.13563465850012,265.25157089650014,260.36750713450016,255.48344337250015,250.59937961050014,245.71531584850013,240.83125208650011,235.9471883245001,{"$f":"AT168+AT183-AT198","v":231.06312456250009},226.17906080050008,221.29499703850007,216.41093327650006,211.52686951450005,206.64280575250004,201.75874199050003,196.87467822850002,191.99061446650001,187.10655070449999,182.22248694249998,177.33842318049997,172.45435941849996,167.57029565649995,162.68623189449994,157.80216813249993,152.91810437049992,148.03404060849991,143.1499768464999,138.26591308449989,133.38184932249987,113.84559427449986,94.309339226499844,74.773084178499829,55.2368291304998,35.70057408249977,16.164319034499741,1.0578338489997208,3.2458064999722147E-2,1.2416499997220977E-3,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,{"$f":"CD168+CD183-CD198","v":-2.7790400189409148E-13},-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13]
[{"$f":"ROW()","v":214},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N169+N184-N199","v":4.5672508738750004},4.5094435476250005,4.4516362213750007,4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,{"$f":"AT169+AT184-AT199","v":5.2605696438749945},5.1538555251249942,5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.126287268874993,2.6994307938749929,2.2725743188749927,1.8457178438749926,1.4188613688749925,0.99200489387499236,0.56514841887499223,0.19562716999999208,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,{"$f":"CD169+CD184-CD199","v":-8.1046280797636427E-15},-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15]
[{"$f":"ROW()","v":215},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N170+N185-N200","v":32.770543836249999},32.356421959875,31.942300083500001,31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,31.464748200516823,30.973286365579074,30.481824530641326,29.990362695703578,29.498900860765829,29.007439025828081,28.515977190890332,28.024515355952584,27.533053521014835,27.041591686077087,26.550129851139339,26.05866801620159,25.567206181263842,25.075744346326093,24.584282511388345,24.092820676450597,{"$f":"AT170+AT185-AT200","v":23.601358841512848},23.1098970065751,22.618435171637351,22.126973336699603,21.635511501761854,21.144049666824106,20.652587831886358,20.161125996948609,19.669664162010861,19.178202327073112,18.686740492135364,18.195278657197616,17.703816822259867,17.212354987322119,16.72089315238437,16.229431317446622,15.737969482508875,15.246507647571129,14.755045812633382,14.263583977695635,13.772122142757889,11.8062748030069,9.8404274632559119,7.8745801235049235,5.9087327837539352,3.9428854440029468,1.9770381042519583,0.37039703825096915,6.1037203999979195E-2,1.2470964499979198E-2,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,{"$f":"CD170+CD185-CD200","v":-2.0820151158673639E-14},-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14]
[{"$f":"ROW()","v":216},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N171+N186-N201","v":4.2930575000000006E-2},4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.3231120512331789,1.3040887872959264,1.2850655233586739,1.2660422594214213,1.2470189954841688,1.2279957315469163,1.2089724676096638,1.1899492036724113,1.1709259397351588,1.1519026757979063,1.1328794118606538,1.1138561479234013,1.0948328839861488,1.0758096200488962,1.0567863561116437,1.0377630921743912,{"$f":"AT171+AT186-AT201","v":1.0187398282371387},0.99971656429988609,0.98069330036263347,0.96167003642538085,0.94264677248812823,0.9236235085508756,0.90460024461362298,0.88557698067637036,0.86655371673911774,0.84753045280186512,0.8285071888646125,0.80948392492735988,0.79046066099010726,0.77143739705285463,0.75241413311560201,0.73339086917834939,0.71436760524109677,0.69534434130384415,0.67632107736659153,0.65729781342933891,0.63827454949208628,0.56218149374307591,0.48608843799406554,0.40999538224505516,0.33390232649604479,0.25780927074703441,0.18171621499802404,0.10616658424901368,3.2247228500003319E-2,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,{"$f":"CD171+CD186-CD201","v":3.3584246494910985E-15},3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15]
[{"$f":"ROW()","v":217},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N172+N187-N202","v":5.3832788817499999},5.2458088895000001,5.1083388972500003,4.9708689050000006,8.3471580327499986,8.1218440624999992,7.896530092249999,7.6712161219999988,7.9278180617499983,7.6904561937499984,7.4530943257499986,7.2157324577499988,6.9851785897499994,6.7476465217499992,6.5101144537499991,6.2725823857499989,6.0350503177499988,5.7975182497499986,5.5599861817499985,5.3224541137499983,5.0849220457499982,4.847389977749998,4.6098579097499979,4.3723258417499977,4.1347937737499976,3.8972617057499974,3.6597296377499973,3.4221975697499971,3.184665501749997,2.9471334337499968,2.7096013657499967,2.4720692977499965,{"$f":"AT172+AT187-AT202","v":2.2345372297499964},1.9970051617499964,1.7594730937499965,1.5219410257499966,1.2844089577499966,1.0439148177435864,0.80342067773717618,0.57181275374999663,0.44980149399999669,0.34973941824999671,0.24967734249999674,0.14961526674999676,4.9553190999996763E-2,3.7335093249996752E-2,2.5116995499996752E-2,1.2898897749996752E-2,6.8079999999675136E-4,5.1059999999675124E-4,3.4039999999675122E-4,1.7019999999675123E-4,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,{"$f":"CD172+CD187-CD202","v":-3.2487575997441898E-15},-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15]
[{"$f":"ROW()","v":218},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N173+N188-N203","v":1.3089822897500001},1.2755918270000002,1.2422013642500003,1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999949,0.57149449174999956,0.52845375274999962,0.48541301374999962,0.44237227474999963,0.39933153574999963,{"$f":"AT173+AT188-AT203","v":0.35629079674999964},0.31325005774999964,0.27020931874999965,0.22716857974999966,0.18412784074999966,0.14040412174358941,9.668040273717915E-2,5.5005623749999677E-2,3.8601104999999698E-2,2.8950828749999692E-2,1.9300552499999693E-2,9.6502762499996939E-3,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,{"$f":"CD173+CD188-CD203","v":-3.0531133177191805E-16},-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16]
[{"$f":"ROW()","v":219},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N174+N189-N204","v":6.1153275354999996},6.0381294551249995,5.9609313747499995,5.8837332943749994,6.9455661639999988,6.854130196749999,6.7626942294999992,6.6712582622499994,6.4910631249999993,6.4883863277499989,6.3969503604999991,6.3055143932499993,6.2272941359999994,6.1356929723749998,6.0440918087500002,5.9524906451250006,5.860889481500001,5.7692883178750014,5.6776871542500018,5.5860859906250022,5.4944848270000026,5.402883663375003,5.3112824997500034,5.2196813361250038,5.1280801725000043,5.0364790088750047,4.9448778452500051,4.8532766816250055,4.7616755180000059,4.6700743543750063,4.5784731907500067,4.4868720271250071,{"$f":"AT174+AT189-AT204","v":4.3952708635000075},4.3036696998750079,4.2120685362500083,4.1204673726250087,4.0288662090000091,3.9372650453750091,3.8456638817500091,3.754062718125009,3.662461554500009,3.5708603908750089,3.4792592272500089,3.3876580636250089,3.2960569000000088,3.2044557363750088,3.1128545727500088,3.0212534091250087,2.9296522455000087,2.8380510818750087,2.7464499182500086,2.6548487546250086,2.5632475910000085,2.1968429365000088,1.8304382820000091,1.4640336275000094,1.0976289730000097,0.73122431850001002,0.36481966400001031,5.8933904000010529E-2,1.3215710000105546E-3,6.6078550001055433E-4,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,{"$f":"CD174+CD189-CD204","v":1.0554057627842894E-14},1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14]
[{"$f":"ROW()","v":220},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N175+N190-N205","v":0},0,0,0,0,0,0,0,0.16324393000000001,0.15916283175000001,0.15508173350000001,0.15100063525000001,0.41914297699999997,0.40825629274999997,0.39736960849999997,0.38648292424999997,0.37559623999999997,0.36470955574999997,0.35382287149999997,0.34293618724999997,0.33204950299999997,0.32116281874999997,0.31027613449999997,0.29938945024999997,0.28850276599999997,0.27761608174999997,0.26672939749999997,0.25584271324999996,0.24495602899999996,0.23406934474999996,0.22318266049999996,0.21229597624999996,0.20140929199999996,0.19052260774999996,0.17963592349999996,0.16874923924999996,0.15786255499999996,0.14697587074999996,0.13608918649999996,0.12520250224999996,0.11431581799999996,0.10342913374999996,9.2542449499999957E-2,8.1655765249999956E-2,7.0769080999999956E-2,5.9882396749999955E-2,4.8995712499999955E-2,3.8109028249999954E-2,2.7222343999999954E-2,2.0416757999999955E-2,1.3611171999999956E-2,6.8055859999999564E-3,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,{"$f":"BZ175+BZ190-BZ205","v":-4.3368086899420177E-17},-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,{"$f":"CD175+CD190-CD205","v":-4.3368086899420177E-17},-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17]
[{"$f":"ROW()","v":221},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N176+N191-N206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ176+BZ191-BZ206","v":0},0,0,0,{"$f":"CD176+CD191-CD206","v":0},0,0,0,0]
[{"$f":"ROW()","v":222},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N177+N192-N207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ177+BZ192-BZ207","v":0},0,0,0,{"$f":"CD177+CD192-CD207","v":0},0,0,0,0]
[{"$f":"ROW()","v":223},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N178+N193-N208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ178+BZ193-BZ208","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":224},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N179+N194-N209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ179+BZ194-BZ209","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":225},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N180+N195-N210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ180+BZ195-BZ210","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":226},"Total",null,{"$f":"SUM(D213:D225)","v":0},{"$f":"SUM(E213:E225)","v":0},0,0,0,0,0,0,0,0,415.97612940962506,410.62787843062495,405.27962745162489,399.93137647262489,429.46697183362477,423.63392564824989,417.80087946287483,411.96783327749989,408.65753313212497,402.87253780362494,396.99878330512496,391.12502880662493,385.80093399812483,379.93345011362487,374.04912647912494,368.164802844625,362.28047921012507,356.39615557562502,350.51183194112502,344.62750830662503,338.74318467212504,332.85886103762505,326.97453740312511,321.09021376862512,315.20589013412513,309.32156649962508,303.43724286512514,297.55291923062509,291.6685955961251,285.78427196162517,279.89994832712512,274.01562469262507,268.13130105812502,262.24697742362503,256.36265378912503,250.47833015462501,244.59400652012502,238.70603783361221,232.81806914709932,226.94103561662502,221.19886901062495,215.48540583112498,209.77194265162495,204.0584794721249,198.34501629262496,192.72904736737493,187.11307844212487,181.4971095168749,175.8811405916249,170.28130066237489,164.68146073312488,159.0816208038749,153.48178087462486,131.11032430162484,108.73886772862481,{"$f":"SUM(BQ213:BQ225)","v":86.367411155624822},63.995954582624776,41.624498009624752,19.253041436624716,1.7889585454997026,0.12706406849970353,1.4373399999703506E-2,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13]
[{"$f":"ROW()","v":227},{"$f":"\"2000 on Capex Account\"","v":"2000 on Capex Account"}]
[{"$f":"ROW()","v":228},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":229},{"$f":"\"Capex Opening Asset Values ($m nominal)\"","v":"Capex Opening Asset Values ($m nominal)"}]
[{"$f":"ROW()","v":230},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA230+AA245-AA260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30150601999999999,0.29773719474999999,0.29396836949999999,0.29019954425,0.286430719,0.28266189375,0.27889306850000001,0.27512424325000001,0.55756917800000005,{"$f":"BG230+BG245-BG260","v":0.55022268075000003},0.5428761835,0.53552968624999997,0.60252495899999992,0.59424918962499995,0.58597342024999999,0.57769765087500002,0.58156812150000003,0.46492073200000006,0.51414734250000005,0.48043695300000006,0.47235956350000002,{"$f":"(BS230+BS245-BS260)","v":0.43736752400000001},2.1684585401472618,2.5370975515586847,2.6652443448232597,2.504463654648581,2.3707230024159993,2.3035823501834178,2.1610451500434884,1.9862441526016417,1.8126091896807215,{"$f":"CC230+CC245-CC260","v":1.6400236578286351},1.4683826139384992,1.3126669102141189,1.213919746228902,1.1260015019347902]
[{"$f":"ROW()","v":231},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA231+AA246-AA261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG231+BG246-BG261","v":0},0,0,0,0,0,0,2.8259409999999999E-2,2.6846439499999999E-2,2.5433469E-2,2.4020498500000001E-2,2.2607528000000002E-2,2.1194557500000002E-2,0.12934790649344111,0.12395652473438981,0.11699024302393672,0.11002396131348363,0.10305767960303054,9.6091397892577451E-2,8.9125116182124361E-2,8.3158834471671272E-2,0.28390422979569513,1.3567914024549801,3.2089884777164586,4.3770056008089151,5.2873653937904903,6.1059762038769625]
[{"$f":"ROW()","v":232},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA232+AA247-AA262","v":0},0,0,2.9064312299999999,2.8701008396250001,2.8337704492500002,2.7974400588750004,10.827822238500001,10.690657941000001,10.553493643500001,10.416329346000001,10.928618118500001,10.783335657625001,10.63805319675,10.492770735875,20.148747445000001,19.880949244500002,19.613151044000002,19.345352843500002,23.150430383000003,22.831721235750003,22.513012088500002,22.194302941250001,22.582715424,22.255167256375,21.927619088749999,21.600070921124999,22.190041843499998,21.851024687249996,21.512007530999995,21.172990374749993,21.189004868499993,{"$f":"BG232+BG247-BG262","v":20.845549816624992},20.502094764749991,20.15863971287499,20.216953140999991,19.868475983124991,19.519998825249992,19.171521667374993,19.116844419499994,18.075481212499994,16.695820814499992,15.417052210346144,14.45851115726922,13.700845085534173,12.189265099851694,10.708997114169215,10.178587128486736,8.9612792719287668,7.5337349947900609,7.6237606176082426,10.581909555356937,11.162648312883803,13.225652973930368,18.936544605628701,29.00024765558242,30.595533993184951,32.274272365454443,35.160327873250083]
[{"$f":"ROW()","v":233},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA233+AA248-AA263","v":0},0,0,0.16023623999999997,0.15823328699999997,0.15623033399999997,0.15422738099999997,0.24936879799999997,0.24615154037499998,0.24293428274999998,0.23971702512499998,0.29562267749999993,0.2916663834999999,0.28771008949999988,0.28375379549999985,0.34930687149999984,0.34448171037499986,0.33965654924999988,0.33483138812499991,0.36378522699999993,0.35853782837499992,0.35329042974999991,0.3480430311249999,0.36034930249999991,0.35488248299999992,0.34941566349999992,0.34394884399999992,0.71887205449999991,0.70865035962499989,0.69842866474999987,0.68820696987499985,1.1587179749999998,{"$f":"BG233+BG248-BG263","v":1.1424871213749999},1.1262562677499999,1.1100254141249999,1.0970137004999998,1.0807426076249997,1.0644715147499997,1.0482004218749996,1.0319293289999996,0.96684495749999955,0.90176058599999953,0.83667621449999952,0.90719184299999944,1.0230627455675254,1.3534696103641493,0.85633657516077311,1.1510865399573966,1.2367324788492922,1.4764569824411522,3.5714384860330122,3.5867526265236269,3.891802678125611,4.2682938998093123,5.3343118308796473,6.5893805417112654,7.0767864509309772,6.8147576818441902,6.1359176048969895]
[{"$f":"ROW()","v":234},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA234+AA249-AA264","v":0},0,0,2.7940459999999997E-2,2.7241948499999998E-2,2.6543437E-2,2.5844925500000001E-2,3.0328764000000001E-2,2.9500693750000001E-2,2.8672623500000001E-2,2.7844553250000001E-2,8.2914912999999993E-2,8.068938199999999E-2,7.8463850999999987E-2,7.6238319999999984E-2,0.14340005899999997,0.13943984624999997,0.13547963349999997,0.13151942074999998,0.56713702799999999,0.55218736974999993,0.53723771149999988,0.52228805324999983,0.53883793499999977,0.52310078824999973,0.50736364149999968,0.4916264947499997,0.92570347799999975,0.89872097799999973,0.87173847799999971,0.84475597799999969,1.0131820779999998,{"$f":"BG234+BG249-BG264","v":0.98131436299999986},0.94944664799999989,0.91757893299999993,1.5907646179999999,1.5412705679999998,1.4917765179999998,1.4422824679999997,2.1084447879999999,1.8989240109999999,1.8703087139999997,2.0609827319999994,2.0848120689999989,2.8822222652881493,3.3318888967593341,3.7935583822305188,3.2766890807017037,2.8177338067219955,2.7053858784382703,2.9059035871545449,2.3889617912754253,1.8783873881107787,2.3003556650131611,2.2357820736426421,1.7765728846956459,1.3258527970545526,1.0330053215906958,0.7937916758686282]
[{"$f":"ROW()","v":235},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA235+AA250-AA265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,1.5394275000000001E-2,1.499955E-2,1.4604825E-2,1.42101E-2,1.3815375E-2,1.3420649999999999E-2,1.3025924999999999E-2,1.2928199999999999E-2,1.2526049999999999E-2,1.2123899999999998E-2,1.1721749999999998E-2,1.9569599999999996E-2,1.8961199999999998E-2,1.8352799999999999E-2,1.77444E-2,1.7136000000000002E-2,{"$f":"BG235+BG250-BG265","v":1.6527600000000003E-2},1.5919200000000005E-2,1.5310800000000005E-2,0.12842706000000001,0.12497554350000001,0.12152402700000001,0.11807251050000001,1.7130800340000003,1.5394280640000002,1.3657760940000001,1.192124124,1.0184721539999999,0.84639908399999986,0.67432601399999981,0.50228264399999978,0.33106427399999971,0.15984590399999968,9.9999999999964007E-4,8.9999999999964013E-4,7.9999999999964019E-4,1.6999999999996402E-3,0.20841899999999966,0.27400661759827433,0.45005917880056989,0.55641122796161013,0.51938865247269739,0.41545092197815781]
[{"$f":"ROW()","v":236},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA236+AA251-AA266","v":0},0,0,7.2917999999999993E-3,7.200652499999999E-3,7.1095049999999986E-3,7.0183574999999982E-3,1.119539E-2,1.1050890249999999E-2,1.0906390499999998E-2,1.0761890749999998E-2,1.2817390999999997E-2,1.2645391249999997E-2,1.2473391499999997E-2,1.2301391749999996E-2,1.2129391999999996E-2,1.1957392249999995E-2,1.1785392499999995E-2,1.1613392749999995E-2,1.1441392999999994E-2,1.1269393249999994E-2,1.1097393499999993E-2,1.0925393749999993E-2,1.3372393999999992E-2,1.3167656749999992E-2,1.2962919499999993E-2,1.2758182249999993E-2,4.7390744999999998E-2,4.6750541499999999E-2,4.6110338000000001E-2,4.5470134500000002E-2,5.6956791E-2,{"$f":"BG236+BG251-BG266","v":5.6165001749999999E-2},5.5373212499999998E-2,5.4581423249999997E-2,0.19853298399999997,0.19593190287499998,0.19333082174999999,0.190729740625,0.20693865950000001,0.26386707500000001,0.24910858850000001,0.234350102,1.2755916155000002,1.2258462158730759,1.182217329473376,1.1125271759075246,1.0428370223416732,0.99222615919058643,0.97743325403442372,1.0186345753013126,1.5167062523366295,1.9852718893150971,2.0555765262935646,1.9091307132720321,1.7626849002504996,1.7867981526454431,2.086116490131372,2.1957571323356548]
[{"$f":"ROW()","v":237},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA237+AA252-AA267","v":0},0,0,0.54223213000000003,0.52867632674999998,0.51512052349999993,0.50156472024999998,0.70609524699999993,0.68708728549999998,0.66807932400000003,0.64907136250000008,0.98276703100000018,0.95494147875000013,0.92711592650000008,0.89929037425000002,1.0542624819999999,1.02186698825,0.98947149450000005,0.9570760007500001,2.5178743069999996,2.4456489682499996,2.3734236294999995,2.3011982907499995,2.6690235219999994,2.5857969189999994,2.5025703159999995,2.4193437129999995,2.6791971599999993,2.5873935557499994,2.4955899514999995,2.4037863472499996,2.7780206529999996,2.6745661009999995,2.5711115489999994,2.4676569969999993,2.6134515349999994,2.5037657557499995,2.3940799764999996,2.2843941972499997,2.777414088,2.3230974040000003,1.8970492330000004,1.4930574950000004,1.6301093340840005,1.2588360791815223,{"$f":"BT237+BT252-BT267","v":1.0467160611388495},1.1261977289190497,1.0109271011448537,0.92760348213197008,1.072036750046635,1.4025635849613001,1.1933345198759651,1.1853651747906302,1.3352587254052937,1.616498231193839,11.935553612322243,13.16880927504797,10.670036532107412,8.6760511573596872]
[{"$f":"ROW()","v":238},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA238+AA253-AA268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT238+BT253-BT268","v":0},0,0,0,0,1.7537841270176411E-2,1.0522704762105846E-2,6.3136228572635081E-3,3.7881737143581049E-3,2.2729042286148632E-3,0.30196516701215986,0.30141966999729231,0.30109237178837178,0.30089599286301943]
[{"$f":"ROW()","v":239},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA239+AA254-AA269","v":0},{"$f":"AB239+AB254-AB269","v":0},{"$f":"AC239+AC254-AC269","v":0},{"$f":"AD239+AD254-AD269","v":0},{"$f":"AE239+AE254-AE269","v":0},{"$f":"AF239+AF254-AF269","v":0},{"$f":"AG239+AG254-AG269","v":0},{"$f":"AH239+AH254-AH269","v":0},{"$f":"AI239+AI254-AI269","v":0},{"$f":"AJ239+AJ254-AJ269","v":0},{"$f":"AK239+AK254-AK269","v":0},{"$f":"AL239+AL254-AL269","v":0},{"$f":"AM239+AM254-AM269","v":0},{"$f":"AN239+AN254-AN269","v":0},{"$f":"AO239+AO254-AO269","v":0},{"$f":"AP239+AP254-AP269","v":0},{"$f":"AQ239+AQ254-AQ269","v":0},{"$f":"AR239+AR254-AR269","v":0},{"$f":"AS239+AS254-AS269","v":0},{"$f":"AT239+AT254-AT269","v":0},{"$f":"AU239+AU254-AU269","v":0},{"$f":"AV239+AV254-AV269","v":0},{"$f":"AW239+AW254-AW269","v":0},{"$f":"AX239+AX254-AX269","v":0},{"$f":"AY239+AY254-AY269","v":0},{"$f":"AZ239+AZ254-AZ269","v":0},{"$f":"BA239+BA254-BA269","v":0},{"$f":"BB239+BB254-BB269","v":0},{"$f":"BC239+BC254-BC269","v":0},{"$f":"BD239+BD254-BD269","v":0},{"$f":"BE239+BE254-BE269","v":0},{"$f":"BF239+BF254-BF269","v":0},{"$f":"BG239+BG254-BG269","v":0},{"$f":"BH239+BH254-BH269","v":0},{"$f":"BI239+BI254-BI269","v":0},{"$f":"BJ239+BJ254-BJ269","v":0},{"$f":"BK239+BK254-BK269","v":0},{"$f":"BL239+BL254-BL269","v":0},{"$f":"BM239+BM254-BM269","v":0},{"$f":"BN239+BN254-BN269","v":0},{"$f":"BO239+BO254-BO269","v":0},{"$f":"BP239+BP254-BP269","v":0},{"$f":"BQ239+BQ254-BQ269","v":0},{"$f":"BR239+BR254-BR269","v":0},{"$f":"(BS239+BS254-BS269)","v":0},{"$f":"BT239+BT254-BT269","v":0},{"$f":"BU239+BU254-BU269","v":0},{"$f":"BV239+BV254-BV269","v":0},{"$f":"BW239+BW254-BW269","v":0},{"$f":"BX239+BX254-BX269","v":0},{"$f":"BY239+BY254-BY269","v":0},{"$f":"BZ239+BZ254-BZ269","v":0},{"$f":"CA239+CA254-CA269","v":0},{"$f":"CB239+CB254-CB269","v":0},{"$f":"CC239+CC254-CC269","v":0},{"$f":"CD239+CD254-CD269","v":0},{"$f":"CE239+CE254-CE269","v":0},{"$f":"CF239+CF254-CF269","v":0},{"$f":"CG239+CG254-CG269","v":0}]
[{"$f":"ROW()","v":240},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9990000000000003,3.2694000000000001,4.9264113297809882,7.2896077101833026,8.2394273371622901,5.7725015850713408,1.9545282024230053,-1.7969373013505412,-4.6294488248576711]
[{"$f":"ROW()","v":241},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79500000000000004,1.9114999999999998,4.9719499999999996,5.9920513845493399,6.9555677631416,7.4825870151861302,7.7564058765012192,7.8887536245719225,7.9457831279567612]
[{"$f":"ROW()","v":242},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},"Total",null,{"$f":"SUM(D230:D242)","v":0},{"$f":"SUM(E230:E242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6441318599999999,3.5914530543749996,3.5387742487499998,3.4860954431250004,11.824810437500002,11.664448350875002,11.504086264250002,11.343724177625003,12.302740131,12.123278293124999,11.943816455250001,11.764354617375,21.723635249500003,21.414089456625,21.10454366375,20.794997870875001,26.624878438000003,26.213180170375004,25.801481902750002,25.389783635124999,26.478732797500005,26.042378348124998,25.606023898749999,25.169669449375,26.867205599999998,26.394163215874997,25.921120831749995,25.448078447624994,26.770587543499992,26.266832684499988,25.763077825499991,25.259322966499994,26.447667997499991,25.909411550499989,25.371155103499987,24.832898656499985,27.564478849499995,25.559409895499996,{"$f":"SUM(BQ230:BQ242)","v":23.519404841499991},21.738700329346145,21.86965526435322,21.395773556944448,22.075689458228101,20.760953696680154,19.773425734479559,17.709908718784675,16.239828541769569,21.734412440404583,26.7100577163563,32.07925338293748,38.775517478375114,48.500357137031251,69.74892363228723,70.212218156770064,66.291770878629961,64.226504367463065]
[{"$f":"ROW()","v":244},{"$f":"\"Capex ($m nominal)\"","v":"Capex ($m nominal)"}]
[{"$f":"ROW()","v":245},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,{"$f":"BG151","v":0},0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.7660830556472618,0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,2.7999999999999997E-2,9.6000000000000002E-2,3.0203452092651809E-2,0,0,0,{"$f":"CD151","v":0},0,5.6203504489983673E-2,5.7653554905825258E-2,0]
[{"$f":"ROW()","v":246},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG152","v":0},0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.1095663194934411,1.4999047156207482E-3,0,0,0,0,0,1E-3,0.20781167703447695,1.1007246220731859,{"$f":"CD152","v":1.9880198701123528},1.4897562536405242,1.3495972640099336,1.3495808885840337,0.41094966233084512]
[{"$f":"ROW()","v":247},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA153","v":0},0,0,2.9064312299999999,0,0,0,8.06671257,0,0,0,0.64945307000000008,0,0,0,9.8012591699999998,0,0,0,4.0728757400000006,0,0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,{"$f":"BG153","v":0},0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656000000000003E-2,0,0.96551400000000009,0.32689182912451098,0.13299999999999998,1.6572198999568866,4.545743643383088,2.2030000000000003,3.8127208344862549,7.275451756106551,{"$f":"CD153","v":12.045308698045643},4.5771419780036942,4.7999468525947808,6.1784988080617484,3.8634124465584505]
[{"$f":"ROW()","v":248},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA154","v":0},0,0,0.16023623999999997,0,0,0,9.7144369999999994E-2,0,0,0,5.9122910000000001E-2,0,0,0,6.9509370000000001E-2,0,0,0,3.3779000000000003E-2,0,0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,{"$f":"BG154","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165799999999997,-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,0.35099999999999992,2.2238069999999999,0.35850852489875495,0.65700000000000003,0.76758567633272867,1.5025860714285462,{"$f":"CD154","v":1.807502179487678},1.1752521556497468,0.46623438860603372,7.9774405277546721E-3,0]
[{"$f":"ROW()","v":249},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA155","v":0},0,0,2.7940459999999997E-2,0,0,0,5.1823500000000005E-3,0,0,0,5.5898429999999999E-2,0,0,0,6.9387269999999987E-2,0,0,0,0.43957782000000001,0,0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,{"$f":"BG155","v":0},0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158099999999996,0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,0.39700000000000002,0.67800000000000016,9.0138389404605945E-2,6.3E-2,0.93410923049084493,0.5752663268551651,{"$f":"CD155","v":0.123448611132514},0,0,0,0]
[{"$f":"ROW()","v":250},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,0,0,0,0,0,0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,{"$f":"BG156","v":0},0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,9.999999999999998E-4,0,0,1E-3,0.20701900000000001,0.10725141759827471,{"$f":"CD156","v":0.23085388472195054},0.19638388492115438,7.4299670103409335E-2,0,1.7867376623080224E-2]
[{"$f":"ROW()","v":251},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA157","v":0},0,0,7.2917999999999993E-3,0,0,0,4.2681799999999999E-3,0,0,0,2.2000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,{"$f":"BG157","v":0},0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.4820254443953898E-2,0,0,1.9079290414764666E-2,5.585121293042708E-2,0.11463800000000002,0.57687566576842808,0.57600000000000007,0.206429,0,{"$f":"CD157","v":0},0.17042811541647596,0.4524127412782854,0.28474934006055319,0]
[{"$f":"ROW()","v":252},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA158","v":0},0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,1.5931937999999999,0,0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,{"$f":"BG158","v":0},0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319404E-2,0.32115210083082424,0.12420701035951059,0.12197092915677381,0.33700000000000002,0.49652299999999999,5.1601999999999995E-2,0.24099999999999999,0.42653197969999851,0.56576884660547999,{"$f":"CD158","v":10.674381341287843},3.6651298110444839,0.16572392864720259,0.16999960600630046,0.36760224409589098]
[{"$f":"ROW()","v":253},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7537841270176411E-2,0,0,0,0,{"$f":"CD159","v":0.30060142447499094},0,0,0,0]
[{"$f":"ROW()","v":254},"Non-depreciable assets"]
[{"$f":"ROW()","v":255},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9990000000000003,2.0699999999999994,4.3979999999999997,6.451226081338608,6.6012680598799811,4.1228693083948391,2.2894408182505845,1.2842060249523652,1.113626613463206,0.95080171961269144]
[{"$f":"ROW()","v":256},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79500000000000004,1.1959999999999997,3.1320000000000006,1.3976963845493406,1.4431215170471943,1.480354052187012,1.5185471867334368,1.5577257041511596,1.5979150273182599,1.6391412350230707]
[{"$f":"ROW()","v":257},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},"Total",null,{"$f":"SUM(D245:D257)","v":0},{"$f":"SUM(E245:E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6441318599999999,0,0,0,8.3913938000000012,0,0,0,1.11937804,0,0,0,10.13874247,0,0,0,6.1394263600000007,0,0,0,1.5006474299999999,0,0,0,2.1338906000000004,0,0,0,1.7955514800000001,0,0,0,1.6920998899999997,0,0,0,3.2698366400000003,0.45728972000000007,0.31464659999999994,{"$f":"SUM(BQ245:BQ257)","v":0.66365693384615376},2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.302851212930427,8.0777257412270629,8.9190716755475279,11.272000000000002,14.411129863932253,19.171438617594376,32.77333936984482,15.082080203660102,10.206350078833154,10.760001278927682,7.2497746842440289]
[{"$f":"ROW()","v":259},{"$f":"\"Total Capex Depreciation ($m nominal)\"","v":"Total Capex Depreciation ($m nominal)"}]
[{"$f":"ROW()","v":260},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1402,AB1478,AB1554,AB1630,AB1706,AB1782,AB1858,AB1934,AB2010,AB2086,AB2162,AB2238,AB2314,AB2390,AB2466,AB2542,AB2618,AB2694,AB2770,AB2846,AB2922,AB2998,AB3074,AB3150,AB3226,AB3302,AB3378,AB3454,AB3530,AB3606,AB3682,AB3758,AB3834,AB3910,AB3986,AB4062,AB4138,AB4214,AB4290,AB4366,AB4442,AB4518,AB4594,AB4670,AB4746,AB4822,AB4898,AB4974,AB5050,AB5126,AB5217,AB5293,AB5366,AB5442,AB5518,AB5594,AB5670,AB5746,AB5822,AB5898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252500000003E-3,3.7688252500000003E-3,3.7688252500000003E-3,7.3464972500000003E-3,{"$f":"SUM(BH1402,BH1478,BH1554,BH1630,BH1706,BH1782,BH1858,BH1934,BH2010,BH2086,BH2162,BH2238,BH2314,BH2390,BH2466,BH2542,BH2618,BH2694,BH2770,BH2846,BH2922,BH2998,BH3074,BH3150,BH3226,BH3302,BH3378,BH3454,BH3530,BH3606,BH3682,BH3758,BH3834,BH3910,BH3986,BH4062,BH4138,BH4214,BH4290,BH4366,BH4442,BH4518,BH4594,BH4670,BH4746,BH4822,BH4898,BH4974,BH5050,BH5126,BH5217,BH5293,BH5366,BH5442,BH5518,BH5594,BH5670,BH5746,BH5822,BH5898)","v":7.3464972500000012E-3},7.3464972500000012E-3,7.346497250000002E-3,8.2757693750000021E-3,8.2757693750000021E-3,8.2757693750000038E-3,8.2757693750000038E-3,3.3710389500000014E-2,-4.9226610499999983E-2,3.3710389500000014E-2,3.3710389500000014E-2,3.4992039500000009E-2,3.4992039500000016E-2,0.1232961922823631,0.14789295246705239,0.16169493975363375,0.16174065223258152,0.16314065223258151,0.17274065223258153,0.17480099744184671,0.17363496292092018,0.17258553185208628,0.17164104389013582,0.15571570372438043,0.1549506684752005,0.14557179919993696,0.14643835259378393]
[{"$f":"ROW()","v":261},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1403,AB1479,AB1555,AB1631,AB1707,AB1783,AB1859,AB1935,AB2011,AB2087,AB2163,AB2239,AB2315,AB2391,AB2467,AB2543,AB2619,AB2695,AB2771,AB2847,AB2923,AB2999,AB3075,AB3151,AB3227,AB3303,AB3379,AB3455,AB3531,AB3607,AB3683,AB3759,AB3835,AB3911,AB3987,AB4063,AB4139,AB4215,AB4291,AB4367,AB4443,AB4519,AB4595,AB4671,AB4747,AB4823,AB4899,AB4975,AB5051,AB5127,AB5218,AB5294,AB5367,AB5443,AB5519,AB5595,AB5671,AB5747,AB5823,AB5899)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BH1403,BH1479,BH1555,BH1631,BH1707,BH1783,BH1859,BH1935,BH2011,BH2087,BH2163,BH2239,BH2315,BH2391,BH2467,BH2543,BH2619,BH2695,BH2771,BH2847,BH2923,BH2999,BH3075,BH3151,BH3227,BH3303,BH3379,BH3455,BH3531,BH3607,BH3683,BH3759,BH3835,BH3911,BH3987,BH4063,BH4139,BH4215,BH4291,BH4367,BH4443,BH4519,BH4595,BH4671,BH4747,BH4823,BH4899,BH4975,BH5051,BH5127,BH5218,BH5294,BH5367,BH5443,BH5519,BH5595,BH5671,BH5747,BH5823,BH5899)","v":0},0,0,0,0,0,0,1.4129704999999999E-3,1.4129704999999999E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000001E-3,6.8912864746720551E-3,6.9662817104530934E-3,6.9662817104530926E-3,6.9662817104530934E-3,6.9662817104530934E-3,6.9662817104530943E-3,6.9662817104530934E-3,7.0662817104530928E-3,2.7837449413900789E-2,0.13582279485087462,0.32173913054806774,0.43923747102835875,0.5309700784975615,0.61352778767725402]
[{"$f":"ROW()","v":262},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1404,AB1480,AB1556,AB1632,AB1708,AB1784,AB1860,AB1936,AB2012,AB2088,AB2164,AB2240,AB2316,AB2392,AB2468,AB2544,AB2620,AB2696,AB2772,AB2848,AB2924,AB3000,AB3076,AB3152,AB3228,AB3304,AB3380,AB3456,AB3532,AB3608,AB3684,AB3760,AB3836,AB3912,AB3988,AB4064,AB4140,AB4216,AB4292,AB4368,AB4444,AB4520,AB4596,AB4672,AB4748,AB4824,AB4900,AB4976,AB5052,AB5128,AB5219,AB5295,AB5368,AB5444,AB5520,AB5596,AB5672,AB5748,AB5824,AB5900)","v":0},0,0,3.6330390375E-2,3.6330390375E-2,3.6330390375E-2,3.6330390375000007E-2,0.1371642975,0.1371642975,0.13716429750000003,0.13716429750000003,0.14528246087500002,0.14528246087500002,0.14528246087500002,0.14528246087500002,0.26779820050000003,0.26779820050000003,0.26779820050000003,0.26779820050000008,0.3187091472500001,0.31870914725000016,0.31870914725000016,0.31870914725000016,0.32754816762500016,0.32754816762500022,0.32754816762500022,0.32754816762500022,0.33901715625000023,0.33901715625000023,0.33901715625000023,0.33901715625000023,0.34345505187500025,{"$f":"SUM(BH1404,BH1480,BH1556,BH1632,BH1708,BH1784,BH1860,BH1936,BH2012,BH2088,BH2164,BH2240,BH2316,BH2392,BH2468,BH2544,BH2620,BH2696,BH2772,BH2848,BH2924,BH3000,BH3076,BH3152,BH3228,BH3304,BH3380,BH3456,BH3532,BH3608,BH3684,BH3760,BH3836,BH3912,BH3988,BH4064,BH4140,BH4216,BH4292,BH4368,BH4444,BH4520,BH4596,BH4672,BH4748,BH4824,BH4900,BH4976,BH5052,BH5128,BH5219,BH5295,BH5368,BH5444,BH5520,BH5596,BH5672,BH5748,BH5824,BH5900)","v":0.34345505187500025},0.34345505187500025,0.34345505187500031,0.34847715787500033,0.34847715787500033,0.34847715787500033,0.34847715787500033,1.4085986270000013,1.4269603980000012,1.4293253980000011,1.4368532376923089,1.4607688469230782,1.4959239856824798,1.4802679856824796,1.4959239856824798,1.5441996856824798,1.5605442771387052,1.5671942771387053,1.5875947056343938,1.6222612424731326,1.74971617343969,1.5645601244082163,1.9816056480919206,2.9818556404011627,3.1212084803252869,3.2924433002661062,3.5802978340095408]
[{"$f":"ROW()","v":263},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1405,AB1481,AB1557,AB1633,AB1709,AB1785,AB1861,AB1937,AB2013,AB2089,AB2165,AB2241,AB2317,AB2393,AB2469,AB2545,AB2621,AB2697,AB2773,AB2849,AB2925,AB3001,AB3077,AB3153,AB3229,AB3305,AB3381,AB3457,AB3533,AB3609,AB3685,AB3761,AB3837,AB3913,AB3989,AB4065,AB4141,AB4217,AB4293,AB4369,AB4445,AB4521,AB4597,AB4673,AB4749,AB4825,AB4901,AB4977,AB5053,AB5129,AB5220,AB5296,AB5369,AB5445,AB5521,AB5597,AB5673,AB5749,AB5825,AB5901)","v":0},0,0,2.0029529999999996E-3,2.0029529999999996E-3,2.0029529999999996E-3,2.0029529999999996E-3,3.2172576249999995E-3,3.2172576249999995E-3,3.2172576249999999E-3,3.2172576249999999E-3,3.956294E-3,3.956294E-3,3.956294E-3,3.9562939999999991E-3,4.8251611249999988E-3,4.8251611249999996E-3,4.8251611249999996E-3,4.8251611249999996E-3,5.247398625E-3,5.247398625E-3,5.247398625E-3,5.247398625E-3,5.4668195000000001E-3,5.4668195000000001E-3,5.4668195000000001E-3,5.4668194999999992E-3,1.0221694874999999E-2,1.0221694874999999E-2,1.0221694874999999E-2,1.0221694874999999E-2,1.6230853625E-2,{"$f":"SUM(BH1405,BH1481,BH1557,BH1633,BH1709,BH1785,BH1861,BH1937,BH2013,BH2089,BH2165,BH2241,BH2317,BH2393,BH2469,BH2545,BH2621,BH2697,BH2773,BH2849,BH2925,BH3001,BH3077,BH3153,BH3229,BH3305,BH3381,BH3457,BH3533,BH3609,BH3685,BH3761,BH3837,BH3913,BH3989,BH4065,BH4141,BH4217,BH4293,BH4369,BH4445,BH4521,BH4597,BH4673,BH4749,BH4825,BH4901,BH4977,BH5053,BH5129,BH5220,BH5296,BH5369,BH5445,BH5521,BH5597,BH5673,BH5749,BH5825,BH5901)","v":1.6230853625E-2},1.6230853625E-2,1.6230853625E-2,1.6271092875E-2,1.6271092874999997E-2,1.6271092874999997E-2,1.6271092874999993E-2,6.5084371499999974E-2,6.5084371499999974E-2,6.5084371499999974E-2,6.5084371499999974E-2,7.1864371499999982E-2,8.125113520337629E-2,0.10183403520337629,-0.2934649647966236,0.10189828520337631,0.1112754964081399,0.12882549640813989,0.34319438440813987,0.35194994839801541,0.39109445464902781,0.43656814035821195,0.55243346865605925,0.68784624643003511,0.72826315769282024,0.68681751747495567,0.62516276097104961]
[{"$f":"ROW()","v":264},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1406,AB1482,AB1558,AB1634,AB1710,AB1786,AB1862,AB1938,AB2014,AB2090,AB2166,AB2242,AB2318,AB2394,AB2470,AB2546,AB2622,AB2698,AB2774,AB2850,AB2926,AB3002,AB3078,AB3154,AB3230,AB3306,AB3382,AB3458,AB3534,AB3610,AB3686,AB3762,AB3838,AB3914,AB3990,AB4066,AB4142,AB4218,AB4294,AB4370,AB4446,AB4522,AB4598,AB4674,AB4750,AB4826,AB4902,AB4978,AB5054,AB5130,AB5221,AB5297,AB5370,AB5446,AB5522,AB5598,AB5674,AB5750,AB5826,AB5902)","v":0},0,0,6.9851149999999992E-4,6.9851149999999992E-4,6.9851150000000003E-4,6.9851150000000003E-4,8.2807025000000006E-4,8.2807025000000017E-4,8.2807025000000017E-4,8.2807025000000028E-4,2.2255310000000002E-3,2.2255310000000002E-3,2.2255310000000002E-3,2.2255310000000002E-3,3.9602127499999999E-3,3.9602127499999999E-3,3.9602127499999999E-3,3.960212749999999E-3,1.4949658250000001E-2,1.4949658250000001E-2,1.4949658249999997E-2,1.4949658249999999E-2,1.573714675E-2,1.573714675E-2,1.5737146749999997E-2,1.573714675E-2,2.69825E-2,2.69825E-2,2.69825E-2,2.6982500000000003E-2,3.1867715000000005E-2,{"$f":"SUM(BH1406,BH1482,BH1558,BH1634,BH1710,BH1786,BH1862,BH1938,BH2014,BH2090,BH2166,BH2242,BH2318,BH2394,BH2470,BH2546,BH2622,BH2698,BH2774,BH2850,BH2926,BH3002,BH3078,BH3154,BH3230,BH3306,BH3382,BH3458,BH3534,BH3610,BH3686,BH3762,BH3838,BH3914,BH3990,BH4066,BH4142,BH4218,BH4294,BH4370,BH4446,BH4522,BH4598,BH4674,BH4750,BH4826,BH4902,BH4978,BH5054,BH5130,BH5221,BH5297,BH5370,BH5446,BH5522,BH5598,BH5674,BH5750,BH5826,BH5902)","v":3.1867714999999998E-2},3.1867715000000005E-2,3.1867715000000005E-2,4.9494050000000005E-2,4.9494050000000005E-2,4.9494050000000012E-2,4.9494049999999998E-2,0.26954183700000006,0.27274989700000007,0.29664512200000009,0.33978719300000004,0.369210119,0.44191436852881505,0.527922514528815,0.581900301528815,0.56886254152881488,0.50934792828372566,0.47748229128372555,0.60708018528372565,0.57357440316464681,0.51214095358846246,0.63983991822568409,0.58265780007951051,0.45072008764109328,0.29284747546385681,0.23921364572206757,0.19051833517372557]
[{"$f":"ROW()","v":265},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1407,AB1483,AB1559,AB1635,AB1711,AB1787,AB1863,AB1939,AB2015,AB2091,AB2167,AB2243,AB2319,AB2395,AB2471,AB2547,AB2623,AB2699,AB2775,AB2851,AB2927,AB3003,AB3079,AB3155,AB3231,AB3307,AB3383,AB3459,AB3535,AB3611,AB3687,AB3763,AB3839,AB3915,AB3991,AB4067,AB4143,AB4219,AB4295,AB4371,AB4447,AB4523,AB4599,AB4675,AB4751,AB4827,AB4903,AB4979,AB5055,AB5131,AB5222,AB5298,AB5371,AB5447,AB5523,AB5599,AB5675,AB5751,AB5827,AB5903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472499999999996E-4,3.9472499999999996E-4,4.0214999999999994E-4,4.0214999999999994E-4,4.0214999999999994E-4,4.0214999999999988E-4,6.0839999999999983E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999993E-4,{"$f":"SUM(BH1407,BH1483,BH1559,BH1635,BH1711,BH1787,BH1863,BH1939,BH2015,BH2091,BH2167,BH2243,BH2319,BH2395,BH2471,BH2547,BH2623,BH2699,BH2775,BH2851,BH2927,BH3003,BH3079,BH3155,BH3231,BH3307,BH3383,BH3459,BH3535,BH3611,BH3687,BH3763,BH3839,BH3915,BH3991,BH4067,BH4143,BH4219,BH4295,BH4371,BH4447,BH4523,BH4599,BH4675,BH4751,BH4827,BH4903,BH4979,BH5055,BH5131,BH5222,BH5298,BH5371,BH5447,BH5523,BH5599,BH5675,BH5751,BH5827,BH5903)","v":6.0839999999999993E-4},6.0839999999999983E-4,6.0839999999999983E-4,3.4515165000000001E-3,3.4515164999999997E-3,3.4515164999999997E-3,3.4515164999999993E-3,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17207307000000005,0.17207307000000005,0.17204337000000003,0.17121837000000004,0.17121837000000004,0.15984590400000004,9.9999999999999978E-5,9.9999999999999991E-5,9.9999999999999991E-5,2.9999999999999997E-4,4.1663800000000008E-2,{"$f":"SUM(CD1407,CD1483,CD1559,CD1635,CD1711,CD1787,CD1863,CD1939,CD2015,CD2091,CD2167,CD2243,CD2319,CD2395,CD2471,CD2547,CD2623,CD2699,CD2775,CD2851,CD2927,CD3003,CD3079,CD3155,CD3231,CD3307,CD3383,CD3459,CD3535,CD3611,CD3687,CD3763,CD3839,CD3915,CD3991,CD4067,CD4143,CD4219,CD4295,CD4371,CD4447,CD4523,CD4599,CD4675,CD4751,CD4827,CD4903,CD4979,CD5055,CD5131,CD5222,CD5298,CD5371,CD5447,CD5523,CD5599,CD5675,CD5751,CD5827,CD5903)","v":5.4801323519654943E-2},9.003183576011406E-2,0.11132224559232212,0.10393773049453957,8.3170184395631661E-2]
[{"$f":"ROW()","v":266},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1408,AB1484,AB1560,AB1636,AB1712,AB1788,AB1864,AB1940,AB2016,AB2092,AB2168,AB2244,AB2320,AB2396,AB2472,AB2548,AB2624,AB2700,AB2776,AB2852,AB2928,AB3004,AB3080,AB3156,AB3232,AB3308,AB3384,AB3460,AB3536,AB3612,AB3688,AB3764,AB3840,AB3916,AB3992,AB4068,AB4144,AB4220,AB4296,AB4372,AB4448,AB4524,AB4600,AB4676,AB4752,AB4828,AB4904,AB4980,AB5056,AB5132,AB5223,AB5299,AB5372,AB5448,AB5524,AB5600,AB5676,AB5752,AB5828,AB5904)","v":0},0,0,9.1147499999999994E-5,9.1147499999999981E-5,9.1147499999999981E-5,9.1147499999999981E-5,1.4449974999999996E-4,1.4449974999999996E-4,1.4449974999999996E-4,1.4449974999999993E-4,1.7199974999999992E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999992E-4,1.7199974999999989E-4,1.7199974999999989E-4,2.047372499999999E-4,2.0473724999999992E-4,2.0473724999999992E-4,2.047372499999999E-4,6.4020350000000006E-4,6.4020349999999995E-4,6.4020349999999995E-4,6.4020349999999995E-4,7.9178924999999997E-4,{"$f":"SUM(BH1408,BH1484,BH1560,BH1636,BH1712,BH1788,BH1864,BH1940,BH2016,BH2092,BH2168,BH2244,BH2320,BH2396,BH2472,BH2548,BH2624,BH2700,BH2776,BH2852,BH2928,BH3004,BH3080,BH3156,BH3232,BH3308,BH3384,BH3460,BH3536,BH3612,BH3688,BH3764,BH3840,BH3916,BH3992,BH4068,BH4144,BH4220,BH4296,BH4372,BH4448,BH4524,BH4600,BH4676,BH4752,BH4828,BH4904,BH4980,BH5056,BH5132,BH5223,BH5299,BH5372,BH5448,BH5524,BH5600,BH5676,BH5752,BH5828,BH5904)","v":7.9178924999999997E-4},7.9178924999999997E-4,7.9178924999999986E-4,2.6010811249999998E-3,2.6010811249999998E-3,2.6010811249999998E-3,2.6010811249999994E-3,1.1344824499999998E-2,1.4758486499999997E-2,1.4758486499999996E-2,1.4758486499999996E-2,6.7558486500000001E-2,6.8449140843653791E-2,6.9690153565851481E-2,6.9690153565851495E-2,6.9690153565851495E-2,7.0644118086589727E-2,7.3436678733111077E-2,7.8803988733111063E-2,0.10743436302153248,0.13612436302153247,0.14644581302153248,{"$f":"SUM(CD1408,CD1484,CD1560,CD1636,CD1712,CD1788,CD1864,CD1940,CD2016,CD2092,CD2168,CD2244,CD2320,CD2396,CD2472,CD2548,CD2624,CD2700,CD2776,CD2852,CD2928,CD3004,CD3080,CD3156,CD3232,CD3308,CD3384,CD3460,CD3536,CD3612,CD3688,CD3764,CD3840,CD3916,CD3992,CD4068,CD4144,CD4220,CD4296,CD4372,CD4448,CD4524,CD4600,CD4676,CD4752,CD4828,CD4904,CD4980,CD5056,CD5132,CD5223,CD5299,CD5372,CD5448,CD5524,CD5600,CD5676,CD5752,CD5828,CD5904)","v":0.14644581302153248},0.14631486302153249,0.15309440379235628,0.17510869785627053,0.18210899735929822]
[{"$f":"ROW()","v":267},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1409,AB1485,AB1561,AB1637,AB1713,AB1789,AB1865,AB1941,AB2017,AB2093,AB2169,AB2245,AB2321,AB2397,AB2473,AB2549,AB2625,AB2701,AB2777,AB2853,AB2929,AB3005,AB3081,AB3157,AB3233,AB3309,AB3385,AB3461,AB3537,AB3613,AB3689,AB3765,AB3841,AB3917,AB3993,AB4069,AB4145,AB4221,AB4297,AB4373,AB4449,AB4525,AB4601,AB4677,AB4753,AB4829,AB4905,AB4981,AB5057,AB5133,AB5224,AB5300,AB5373,AB5449,AB5525,AB5601,AB5677,AB5753,AB5829,AB5905)","v":0},0,0,1.3555803250000002E-2,1.355580325E-2,1.3555803249999998E-2,1.355580325E-2,1.90079615E-2,1.90079615E-2,1.90079615E-2,1.90079615E-2,2.7825552250000003E-2,2.7825552250000003E-2,2.7825552249999996E-2,2.7825552249999996E-2,3.2395493749999997E-2,3.2395493749999997E-2,3.2395493749999997E-2,3.2395493749999997E-2,7.2225338749999993E-2,7.2225338749999993E-2,7.2225338749999993E-2,7.2225338749999979E-2,8.3226602999999982E-2,8.3226602999999982E-2,8.3226602999999982E-2,8.3226602999999982E-2,9.1803604249999976E-2,9.1803604249999976E-2,9.1803604249999976E-2,9.1803604249999976E-2,0.10345455199999998,{"$f":"SUM(BH1409,BH1485,BH1561,BH1637,BH1713,BH1789,BH1865,BH1941,BH2017,BH2093,BH2169,BH2245,BH2321,BH2397,BH2473,BH2549,BH2625,BH2701,BH2777,BH2853,BH2929,BH3005,BH3081,BH3157,BH3233,BH3309,BH3385,BH3461,BH3537,BH3613,BH3689,BH3765,BH3841,BH3917,BH3993,BH4069,BH4145,BH4221,BH4297,BH4373,BH4449,BH4525,BH4601,BH4677,BH4753,BH4829,BH4905,BH4981,BH5057,BH5133,BH5224,BH5300,BH5373,BH5449,BH5525,BH5601,BH5677,BH5753,BH5829,BH5905)","v":0.10345455199999998},0.10345455199999998,0.10345455199999998,0.10968577924999998,0.10968577924999998,0.10968577924999998,0.10968577924999998,0.49901368399999996,0.44926017099999999,0.42977273799999999,0.39708047499999999,0.43221394040839994,0.27898862895899224,0.24167043305062416,0.23947763813370654,0.20529454816965759,0.19256673208533498,0.16599616508533502,0.26083106508533499,0.24896934508533503,0.27663842908533504,0.28452934081693471,{"$f":"SUM(CD1409,CD1485,CD1561,CD1637,CD1713,CD1789,CD1865,CD1941,CD2017,CD2093,CD2169,CD2245,CD2321,CD2397,CD2473,CD2549,CD2625,CD2701,CD2777,CD2853,CD2929,CD3005,CD3081,CD3157,CD3233,CD3309,CD3385,CD3461,CD3537,CD3613,CD3689,CD3765,CD3841,CD3917,CD3993,CD4069,CD4145,CD4221,CD4297,CD4373,CD4449,CD4525,CD4601,CD4677,CD4753,CD4829,CD4905,CD4981,CD5057,CD5133,CD5224,CD5300,CD5373,CD5449,CD5525,CD5601,CD5677,CD5753,CD5829,CD5905)","v":0.35532596015943851},2.431874148318756,2.6644966715877612,2.1639849807540243,1.7621702314719374]
[{"$f":"ROW()","v":268},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1410,AB1486,AB1562,AB1638,AB1714,AB1790,AB1866,AB1942,AB2018,AB2094,AB2170,AB2246,AB2322,AB2398,AB2474,AB2550,AB2626,AB2702,AB2778,AB2854,AB2930,AB3006,AB3082,AB3158,AB3234,AB3310,AB3386,AB3462,AB3538,AB3614,AB3690,AB3766,AB3842,AB3918,AB3994,AB4070,AB4146,AB4222,AB4298,AB4374,AB4450,AB4526,AB4602,AB4678,AB4754,AB4830,AB4906,AB4982,AB5058,AB5134,AB5225,AB5301,AB5374,AB5450,AB5526,AB5602,AB5678,AB5754,AB5830,AB5906)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BH1410,BH1486,BH1562,BH1638,BH1714,BH1790,BH1866,BH1942,BH2018,BH2094,BH2170,BH2246,BH2322,BH2398,BH2474,BH2550,BH2626,BH2702,BH2778,BH2854,BH2930,BH3006,BH3082,BH3158,BH3234,BH3310,BH3386,BH3462,BH3538,BH3614,BH3690,BH3766,BH3842,BH3918,BH3994,BH4070,BH4146,BH4222,BH4298,BH4374,BH4450,BH4526,BH4602,BH4678,BH4754,BH4830,BH4906,BH4982,BH5058,BH5134,BH5225,BH5301,BH5374,BH5450,BH5526,BH5602,BH5678,BH5754,BH5830,BH5906)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0151365080705647E-3,4.2090819048423381E-3,2.5254491429054031E-3,1.5152694857432419E-3,{"$f":"SUM(CD1410,CD1486,CD1562,CD1638,CD1714,CD1790,CD1866,CD1942,CD2018,CD2094,CD2170,CD2246,CD2322,CD2398,CD2474,CD2550,CD2626,CD2702,CD2778,CD2854,CD2930,CD3006,CD3082,CD3158,CD3234,CD3310,CD3386,CD3462,CD3538,CD3614,CD3690,CD3766,CD3842,CD3918,CD3994,CD4070,CD4146,CD4222,CD4298,CD4374,CD4450,CD4526,CD4602,CD4678,CD4754,CD4830,CD4906,CD4982,CD5058,CD5134,CD5225,CD5301,CD5374,CD5450,CD5526,CD5602,CD5678,CD5754,CD5830,CD5906)","v":9.0916169144594533E-4},5.4549701486756718E-4,3.2729820892054027E-4,1.9637892535232421E-4,1.1782735521139451E-4]
[{"$f":"ROW()","v":269},"Non-depreciable assets"]
[{"$f":"ROW()","v":270},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1412,AB1488,AB1564,AB1640,AB1716,AB1792,AB1868,AB1944,AB2020,AB2096,AB2172,AB2248,AB2324,AB2400,AB2476,AB2552,AB2628,AB2704,AB2780,AB2856,AB2932,AB3008,AB3084,AB3160,AB3236,AB3312,AB3388,AB3464,AB3540,AB3616,AB3692,AB3768,AB3844,AB3920,AB3996,AB4072,AB4148,AB4224,AB4300,AB4376,AB4452,AB4528,AB4604,AB4680,AB4756,AB4832,AB4908,AB4984,AB5060,AB5136,AB5227,AB5303,AB5376,AB5452,AB5528,AB5604,AB5680,AB5756,AB5832,AB5908)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79960000000000009,2.7409886702190116,4.0880297009362945,5.6514484329009935,6.5897950604857893,6.1074142008989201,5.0356715287259117,3.9461381369703359,3.183863243751079]
[{"$f":"ROW()","v":271},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1413,AB1489,AB1565,AB1641,AB1717,AB1793,AB1869,AB1945,AB2021,AB2097,AB2173,AB2249,AB2325,AB2401,AB2477,AB2553,AB2629,AB2705,AB2781,AB2857,AB2933,AB3009,AB3085,AB3161,AB3237,AB3313,AB3389,AB3465,AB3541,AB3617,AB3693,AB3769,AB3845,AB3921,AB3997,AB4073,AB4149,AB4225,AB4301,AB4377,AB4453,AB4529,AB4605,AB4681,AB4757,AB4833,AB4909,AB4985,AB5061,AB5137,AB5228,AB5304,AB5377,AB5453,AB5529,AB5605,AB5681,AB5757,AB5833,AB5909)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9500000000000001E-2,7.1550000000000002E-2,0.37759500000000001,0.47960513845493408,0.95333480014248217,1.2447283254183488,1.4253779560804565,1.5408855239334212,1.6185303498022263]
[{"$f":"ROW()","v":272},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1414,AB1490,AB1566,AB1642,AB1718,AB1794,AB1870,AB1946,AB2022,AB2098,AB2174,AB2250,AB2326,AB2402,AB2478,AB2554,AB2630,AB2706,AB2782,AB2858,AB2934,AB3010,AB3086,AB3162,AB3238,AB3314,AB3390,AB3466,AB3542,AB3618,AB3694,AB3770,AB3846,AB3922,AB3998,AB4074,AB4150,AB4226,AB4302,AB4378,AB4454,AB4530,AB4606,AB4682,AB4758,AB4834,AB4910,AB4986,AB5062,AB5138,AB5229,AB5305,AB5378,AB5454,AB5530,AB5606,AB5682,AB5758,AB5834,AB5910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":273},"Total",null,{"$f":"SUM(D260:D272)","v":0},{"$f":"SUM(E260:E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2678805625000005E-2,5.2678805624999998E-2,5.2678805624999998E-2,5.2678805625000005E-2,0.16036208662500001,0.16036208662500001,0.16036208662500004,0.16036208662500004,0.17946183787500003,0.17946183787500003,0.17946183787500003,0.17946183787500003,0.309545792875,0.309545792875,0.309545792875,0.30954579287500006,0.41169826762500006,0.41169826762500011,0.41169826762500011,0.41169826762500011,0.43635444937500012,0.43635444937500012,0.43635444937500012,0.43635444937500012,0.47304238412500021,0.47304238412500021,0.47304238412500021,0.47304238412500021,0.50375485900000028,0.50375485900000028,0.50375485900000028,0.50375485900000028,0.5382564470000003,0.5382564470000003,0.5382564470000003,0.5382564470000003,2.4623586740000016,2.3546516540000013,{"$f":"SUM(BQ260:BQ272)","v":2.4443614460000016},2.4623390936923091,2.6100938443314781,2.5750053392173173,2.723615970788182,2.4196047182917351,2.8298248056142667,2.7729313899455299,2.5831418425920516,3.9434263995958108,5.9028043334188167,7.7148657684946214,9.4465989589382371,11.524772874588844,14.618785679177277,14.126797356973253,12.82526779009457,11.985905904560738]
[{"$f":"ROW()","v":274},{"$f":"\"Capex Adjustments (From Adjustments Tab) ($m nominal)\"","v":"Capex Adjustments (From Adjustments Tab) ($m nominal)"}]
[{"$f":"ROW()","v":275},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D35","v":0},{"$f":"Adjustments!E35","v":0},{"$f":"Adjustments!F35","v":0},{"$f":"Adjustments!G35","v":0},{"$f":"Adjustments!H35","v":0},{"$f":"Adjustments!I35","v":0},{"$f":"Adjustments!J35","v":0},{"$f":"Adjustments!K35","v":0},{"$f":"Adjustments!L35","v":0},{"$f":"Adjustments!M35","v":0},{"$f":"Adjustments!N35","v":0},{"$f":"Adjustments!O35","v":0},{"$f":"Adjustments!P35","v":0},{"$f":"Adjustments!Q35","v":0},{"$f":"Adjustments!R35","v":0},{"$f":"Adjustments!S35","v":0},{"$f":"Adjustments!T35","v":0},{"$f":"Adjustments!U35","v":0},{"$f":"Adjustments!V35","v":0},{"$f":"Adjustments!W35","v":0},{"$f":"Adjustments!X35","v":0},{"$f":"Adjustments!Y35","v":0},{"$f":"Adjustments!Z35","v":0},{"$f":"Adjustments!AA35","v":0},{"$f":"Adjustments!AB35","v":0},{"$f":"Adjustments!AC35","v":0},{"$f":"Adjustments!AD35","v":0},{"$f":"Adjustments!AE35","v":0},{"$f":"Adjustments!AF35","v":0},{"$f":"Adjustments!AG35","v":0},{"$f":"Adjustments!AH35","v":0},{"$f":"Adjustments!AI35","v":0},{"$f":"Adjustments!AJ35","v":0},{"$f":"Adjustments!AK35","v":0},{"$f":"Adjustments!AL35","v":0},{"$f":"Adjustments!AM35","v":0},{"$f":"Adjustments!AN35","v":0},{"$f":"Adjustments!AO35","v":0},{"$f":"Adjustments!AP35","v":0},{"$f":"Adjustments!AQ35","v":0},{"$f":"Adjustments!AR35","v":0},{"$f":"Adjustments!AS35","v":0},{"$f":"Adjustments!AT35","v":0},{"$f":"Adjustments!AU35","v":0},{"$f":"Adjustments!AV35","v":0},{"$f":"Adjustments!AW35/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX35/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY35/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ35/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA35/Adjustments!BA$14","v":4.1814250421080444E-3},{"$f":"Adjustments!BB35/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC35/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD35/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE35/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF35/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG35/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH35/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI35/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ35/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK35/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":276},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D36","v":0},{"$f":"Adjustments!E36","v":0},{"$f":"Adjustments!F36","v":0},{"$f":"Adjustments!G36","v":0},{"$f":"Adjustments!H36","v":0},{"$f":"Adjustments!I36","v":0},{"$f":"Adjustments!J36","v":0},{"$f":"Adjustments!K36","v":0},{"$f":"Adjustments!L36","v":0},{"$f":"Adjustments!M36","v":0},{"$f":"Adjustments!N36","v":0},{"$f":"Adjustments!O36","v":0},{"$f":"Adjustments!P36","v":0},{"$f":"Adjustments!Q36","v":0},{"$f":"Adjustments!R36","v":0},{"$f":"Adjustments!S36","v":0},{"$f":"Adjustments!T36","v":0},{"$f":"Adjustments!U36","v":0},{"$f":"Adjustments!V36","v":0},{"$f":"Adjustments!W36","v":0},{"$f":"Adjustments!X36","v":0},{"$f":"Adjustments!Y36","v":0},{"$f":"Adjustments!Z36","v":0},{"$f":"Adjustments!AA36","v":0},{"$f":"Adjustments!AB36","v":0},{"$f":"Adjustments!AC36","v":0},{"$f":"Adjustments!AD36","v":0},{"$f":"Adjustments!AE36","v":0},{"$f":"Adjustments!AF36","v":0},{"$f":"Adjustments!AG36","v":0},{"$f":"Adjustments!AH36","v":0},{"$f":"Adjustments!AI36","v":0},{"$f":"Adjustments!AJ36","v":0},{"$f":"Adjustments!AK36","v":0},{"$f":"Adjustments!AL36","v":0},{"$f":"Adjustments!AM36","v":0},{"$f":"Adjustments!AN36","v":0},{"$f":"Adjustments!AO36","v":0},{"$f":"Adjustments!AP36","v":0},{"$f":"Adjustments!AQ36","v":0},{"$f":"Adjustments!AR36","v":0},{"$f":"Adjustments!AS36","v":0},{"$f":"Adjustments!AT36","v":0},{"$f":"Adjustments!AU36","v":0},{"$f":"Adjustments!AV36","v":0},{"$f":"Adjustments!AW36/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX36/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY36/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ36/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA36/Adjustments!BA$14","v":0},{"$f":"Adjustments!BB36/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC36/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD36/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE36/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF36/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG36/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH36/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI36/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ36/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK36/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":277},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D37","v":0},{"$f":"Adjustments!E37","v":0},{"$f":"Adjustments!F37","v":0},{"$f":"Adjustments!G37","v":0},{"$f":"Adjustments!H37","v":0},{"$f":"Adjustments!I37","v":0},{"$f":"Adjustments!J37","v":0},{"$f":"Adjustments!K37","v":0},{"$f":"Adjustments!L37","v":0},{"$f":"Adjustments!M37","v":0},{"$f":"Adjustments!N37","v":0},{"$f":"Adjustments!O37","v":0},{"$f":"Adjustments!P37","v":0},{"$f":"Adjustments!Q37","v":0},{"$f":"Adjustments!R37","v":0},{"$f":"Adjustments!S37","v":0},{"$f":"Adjustments!T37","v":0},{"$f":"Adjustments!U37","v":0},{"$f":"Adjustments!V37","v":0},{"$f":"Adjustments!W37","v":0},{"$f":"Adjustments!X37","v":0},{"$f":"Adjustments!Y37","v":0},{"$f":"Adjustments!Z37","v":0},{"$f":"Adjustments!AA37","v":0},{"$f":"Adjustments!AB37","v":0},{"$f":"Adjustments!AC37","v":0},{"$f":"Adjustments!AD37","v":0},{"$f":"Adjustments!AE37","v":0},{"$f":"Adjustments!AF37","v":0},{"$f":"Adjustments!AG37","v":0},{"$f":"Adjustments!AH37","v":0},{"$f":"Adjustments!AI37","v":0},{"$f":"Adjustments!AJ37","v":0},{"$f":"Adjustments!AK37","v":0},{"$f":"Adjustments!AL37","v":0},{"$f":"Adjustments!AM37","v":0},{"$f":"Adjustments!AN37","v":0},{"$f":"Adjustments!AO37","v":0},{"$f":"Adjustments!AP37","v":0},{"$f":"Adjustments!AQ37","v":0},{"$f":"Adjustments!AR37","v":0},{"$f":"Adjustments!AS37","v":0},{"$f":"Adjustments!AT37","v":0},{"$f":"Adjustments!AU37","v":0},{"$f":"Adjustments!AV37","v":0},{"$f":"Adjustments!AW37/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX37/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY37/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ37/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA37/Adjustments!BA$14","v":-0.11701840838059292},{"$f":"Adjustments!BB37/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC37/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD37/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE37/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF37/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG37/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH37/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI37/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ37/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK37/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":278},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D38","v":0},{"$f":"Adjustments!E38","v":0},{"$f":"Adjustments!F38","v":0},{"$f":"Adjustments!G38","v":0},{"$f":"Adjustments!H38","v":0},{"$f":"Adjustments!I38","v":0},{"$f":"Adjustments!J38","v":0},{"$f":"Adjustments!K38","v":0},{"$f":"Adjustments!L38","v":0},{"$f":"Adjustments!M38","v":0},{"$f":"Adjustments!N38","v":0},{"$f":"Adjustments!O38","v":0},{"$f":"Adjustments!P38","v":0},{"$f":"Adjustments!Q38","v":0},{"$f":"Adjustments!R38","v":0},{"$f":"Adjustments!S38","v":0},{"$f":"Adjustments!T38","v":0},{"$f":"Adjustments!U38","v":0},{"$f":"Adjustments!V38","v":0},{"$f":"Adjustments!W38","v":0},{"$f":"Adjustments!X38","v":0},{"$f":"Adjustments!Y38","v":0},{"$f":"Adjustments!Z38","v":0},{"$f":"Adjustments!AA38","v":0},{"$f":"Adjustments!AB38","v":0},{"$f":"Adjustments!AC38","v":0},{"$f":"Adjustments!AD38","v":0},{"$f":"Adjustments!AE38","v":0},{"$f":"Adjustments!AF38","v":0},{"$f":"Adjustments!AG38","v":0},{"$f":"Adjustments!AH38","v":0},{"$f":"Adjustments!AI38","v":0},{"$f":"Adjustments!AJ38","v":0},{"$f":"Adjustments!AK38","v":0},{"$f":"Adjustments!AL38","v":0},{"$f":"Adjustments!AM38","v":0},{"$f":"Adjustments!AN38","v":0},{"$f":"Adjustments!AO38","v":0},{"$f":"Adjustments!AP38","v":0},{"$f":"Adjustments!AQ38","v":0},{"$f":"Adjustments!AR38","v":0},{"$f":"Adjustments!AS38","v":0},{"$f":"Adjustments!AT38","v":0},{"$f":"Adjustments!AU38","v":0},{"$f":"Adjustments!AV38","v":0},{"$f":"Adjustments!AW38/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX38/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY38/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ38/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA38/Adjustments!BA$14","v":3.3700587929843553E-2},{"$f":"Adjustments!BB38/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC38/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD38/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE38/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF38/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG38/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH38/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI38/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ38/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK38/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":279},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D39","v":0},{"$f":"Adjustments!E39","v":0},{"$f":"Adjustments!F39","v":0},{"$f":"Adjustments!G39","v":0},{"$f":"Adjustments!H39","v":0},{"$f":"Adjustments!I39","v":0},{"$f":"Adjustments!J39","v":0},{"$f":"Adjustments!K39","v":0},{"$f":"Adjustments!L39","v":0},{"$f":"Adjustments!M39","v":0},{"$f":"Adjustments!N39","v":0},{"$f":"Adjustments!O39","v":0},{"$f":"Adjustments!P39","v":0},{"$f":"Adjustments!Q39","v":0},{"$f":"Adjustments!R39","v":0},{"$f":"Adjustments!S39","v":0},{"$f":"Adjustments!T39","v":0},{"$f":"Adjustments!U39","v":0},{"$f":"Adjustments!V39","v":0},{"$f":"Adjustments!W39","v":0},{"$f":"Adjustments!X39","v":0},{"$f":"Adjustments!Y39","v":0},{"$f":"Adjustments!Z39","v":0},{"$f":"Adjustments!AA39","v":0},{"$f":"Adjustments!AB39","v":0},{"$f":"Adjustments!AC39","v":0},{"$f":"Adjustments!AD39","v":0},{"$f":"Adjustments!AE39","v":0},{"$f":"Adjustments!AF39","v":0},{"$f":"Adjustments!AG39","v":0},{"$f":"Adjustments!AH39","v":0},{"$f":"Adjustments!AI39","v":0},{"$f":"Adjustments!AJ39","v":0},{"$f":"Adjustments!AK39","v":0},{"$f":"Adjustments!AL39","v":0},{"$f":"Adjustments!AM39","v":0},{"$f":"Adjustments!AN39","v":0},{"$f":"Adjustments!AO39","v":0},{"$f":"Adjustments!AP39","v":0},{"$f":"Adjustments!AQ39","v":0},{"$f":"Adjustments!AR39","v":0},{"$f":"Adjustments!AS39","v":0},{"$f":"Adjustments!AT39","v":0},{"$f":"Adjustments!AU39","v":0},{"$f":"Adjustments!AV39","v":0},{"$f":"Adjustments!AW39/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX39/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY39/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ39/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA39/Adjustments!BA$14","v":5.9286633632746194E-2},{"$f":"Adjustments!BB39/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC39/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD39/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE39/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF39/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG39/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH39/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI39/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ39/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK39/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":280},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D40","v":0},{"$f":"Adjustments!E40","v":0},{"$f":"Adjustments!F40","v":0},{"$f":"Adjustments!G40","v":0},{"$f":"Adjustments!H40","v":0},{"$f":"Adjustments!I40","v":0},{"$f":"Adjustments!J40","v":0},{"$f":"Adjustments!K40","v":0},{"$f":"Adjustments!L40","v":0},{"$f":"Adjustments!M40","v":0},{"$f":"Adjustments!N40","v":0},{"$f":"Adjustments!O40","v":0},{"$f":"Adjustments!P40","v":0},{"$f":"Adjustments!Q40","v":0},{"$f":"Adjustments!R40","v":0},{"$f":"Adjustments!S40","v":0},{"$f":"Adjustments!T40","v":0},{"$f":"Adjustments!U40","v":0},{"$f":"Adjustments!V40","v":0},{"$f":"Adjustments!W40","v":0},{"$f":"Adjustments!X40","v":0},{"$f":"Adjustments!Y40","v":0},{"$f":"Adjustments!Z40","v":0},{"$f":"Adjustments!AA40","v":0},{"$f":"Adjustments!AB40","v":0},{"$f":"Adjustments!AC40","v":0},{"$f":"Adjustments!AD40","v":0},{"$f":"Adjustments!AE40","v":0},{"$f":"Adjustments!AF40","v":0},{"$f":"Adjustments!AG40","v":0},{"$f":"Adjustments!AH40","v":0},{"$f":"Adjustments!AI40","v":0},{"$f":"Adjustments!AJ40","v":0},{"$f":"Adjustments!AK40","v":0},{"$f":"Adjustments!AL40","v":0},{"$f":"Adjustments!AM40","v":0},{"$f":"Adjustments!AN40","v":0},{"$f":"Adjustments!AO40","v":0},{"$f":"Adjustments!AP40","v":0},{"$f":"Adjustments!AQ40","v":0},{"$f":"Adjustments!AR40","v":0},{"$f":"Adjustments!AS40","v":0},{"$f":"Adjustments!AT40","v":0},{"$f":"Adjustments!AU40","v":0},{"$f":"Adjustments!AV40","v":0},{"$f":"Adjustments!AW40/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX40/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY40/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ40/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA40/Adjustments!BA$14","v":-1.1034986419186009E-2},{"$f":"Adjustments!BB40/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC40/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD40/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE40/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF40/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG40/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH40/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI40/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ40/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK40/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":281},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D41","v":0},{"$f":"Adjustments!E41","v":0},{"$f":"Adjustments!F41","v":0},{"$f":"Adjustments!G41","v":0},{"$f":"Adjustments!H41","v":0},{"$f":"Adjustments!I41","v":0},{"$f":"Adjustments!J41","v":0},{"$f":"Adjustments!K41","v":0},{"$f":"Adjustments!L41","v":0},{"$f":"Adjustments!M41","v":0},{"$f":"Adjustments!N41","v":0},{"$f":"Adjustments!O41","v":0},{"$f":"Adjustments!P41","v":0},{"$f":"Adjustments!Q41","v":0},{"$f":"Adjustments!R41","v":0},{"$f":"Adjustments!S41","v":0},{"$f":"Adjustments!T41","v":0},{"$f":"Adjustments!U41","v":0},{"$f":"Adjustments!V41","v":0},{"$f":"Adjustments!W41","v":0},{"$f":"Adjustments!X41","v":0},{"$f":"Adjustments!Y41","v":0},{"$f":"Adjustments!Z41","v":0},{"$f":"Adjustments!AA41","v":0},{"$f":"Adjustments!AB41","v":0},{"$f":"Adjustments!AC41","v":0},{"$f":"Adjustments!AD41","v":0},{"$f":"Adjustments!AE41","v":0},{"$f":"Adjustments!AF41","v":0},{"$f":"Adjustments!AG41","v":0},{"$f":"Adjustments!AH41","v":0},{"$f":"Adjustments!AI41","v":0},{"$f":"Adjustments!AJ41","v":0},{"$f":"Adjustments!AK41","v":0},{"$f":"Adjustments!AL41","v":0},{"$f":"Adjustments!AM41","v":0},{"$f":"Adjustments!AN41","v":0},{"$f":"Adjustments!AO41","v":0},{"$f":"Adjustments!AP41","v":0},{"$f":"Adjustments!AQ41","v":0},{"$f":"Adjustments!AR41","v":0},{"$f":"Adjustments!AS41","v":0},{"$f":"Adjustments!AT41","v":0},{"$f":"Adjustments!AU41","v":0},{"$f":"Adjustments!AV41","v":0},{"$f":"Adjustments!AW41/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX41/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY41/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ41/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA41/Adjustments!BA$14","v":-3.8195538513846002E-2},{"$f":"Adjustments!BB41/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC41/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD41/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE41/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF41/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG41/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH41/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI41/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ41/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK41/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":282},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D42","v":0},{"$f":"Adjustments!E42","v":0},{"$f":"Adjustments!F42","v":0},{"$f":"Adjustments!G42","v":0},{"$f":"Adjustments!H42","v":0},{"$f":"Adjustments!I42","v":0},{"$f":"Adjustments!J42","v":0},{"$f":"Adjustments!K42","v":0},{"$f":"Adjustments!L42","v":0},{"$f":"Adjustments!M42","v":0},{"$f":"Adjustments!N42","v":0},{"$f":"Adjustments!O42","v":0},{"$f":"Adjustments!P42","v":0},{"$f":"Adjustments!Q42","v":0},{"$f":"Adjustments!R42","v":0},{"$f":"Adjustments!S42","v":0},{"$f":"Adjustments!T42","v":0},{"$f":"Adjustments!U42","v":0},{"$f":"Adjustments!V42","v":0},{"$f":"Adjustments!W42","v":0},{"$f":"Adjustments!X42","v":0},{"$f":"Adjustments!Y42","v":0},{"$f":"Adjustments!Z42","v":0},{"$f":"Adjustments!AA42","v":0},{"$f":"Adjustments!AB42","v":0},{"$f":"Adjustments!AC42","v":0},{"$f":"Adjustments!AD42","v":0},{"$f":"Adjustments!AE42","v":0},{"$f":"Adjustments!AF42","v":0},{"$f":"Adjustments!AG42","v":0},{"$f":"Adjustments!AH42","v":0},{"$f":"Adjustments!AI42","v":0},{"$f":"Adjustments!AJ42","v":0},{"$f":"Adjustments!AK42","v":0},{"$f":"Adjustments!AL42","v":0},{"$f":"Adjustments!AM42","v":0},{"$f":"Adjustments!AN42","v":0},{"$f":"Adjustments!AO42","v":0},{"$f":"Adjustments!AP42","v":0},{"$f":"Adjustments!AQ42","v":0},{"$f":"Adjustments!AR42","v":0},{"$f":"Adjustments!AS42","v":0},{"$f":"Adjustments!AT42","v":0},{"$f":"Adjustments!AU42","v":0},{"$f":"Adjustments!AV42","v":0},{"$f":"Adjustments!AW42/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX42/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY42/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ42/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA42/Adjustments!BA$14","v":1.7011485099654999E-2},{"$f":"Adjustments!BB42/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC42/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD42/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE42/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF42/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG42/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH42/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI42/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ42/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK42/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":283},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D43","v":0},{"$f":"Adjustments!E43","v":0},{"$f":"Adjustments!F43","v":0},{"$f":"Adjustments!G43","v":0},{"$f":"Adjustments!H43","v":0},{"$f":"Adjustments!I43","v":0},{"$f":"Adjustments!J43","v":0},{"$f":"Adjustments!K43","v":0},{"$f":"Adjustments!L43","v":0},{"$f":"Adjustments!M43","v":0},{"$f":"Adjustments!N43","v":0},{"$f":"Adjustments!O43","v":0},{"$f":"Adjustments!P43","v":0},{"$f":"Adjustments!Q43","v":0},{"$f":"Adjustments!R43","v":0},{"$f":"Adjustments!S43","v":0},{"$f":"Adjustments!T43","v":0},{"$f":"Adjustments!U43","v":0},{"$f":"Adjustments!V43","v":0},{"$f":"Adjustments!W43","v":0},{"$f":"Adjustments!X43","v":0},{"$f":"Adjustments!Y43","v":0},{"$f":"Adjustments!Z43","v":0},{"$f":"Adjustments!AA43","v":0},{"$f":"Adjustments!AB43","v":0},{"$f":"Adjustments!AC43","v":0},{"$f":"Adjustments!AD43","v":0},{"$f":"Adjustments!AE43","v":0},{"$f":"Adjustments!AF43","v":0},{"$f":"Adjustments!AG43","v":0},{"$f":"Adjustments!AH43","v":0},{"$f":"Adjustments!AI43","v":0},{"$f":"Adjustments!AJ43","v":0},{"$f":"Adjustments!AK43","v":0},{"$f":"Adjustments!AL43","v":0},{"$f":"Adjustments!AM43","v":0},{"$f":"Adjustments!AN43","v":0},{"$f":"Adjustments!AO43","v":0},{"$f":"Adjustments!AP43","v":0},{"$f":"Adjustments!AQ43","v":0},{"$f":"Adjustments!AR43","v":0},{"$f":"Adjustments!AS43","v":0},{"$f":"Adjustments!AT43","v":0},{"$f":"Adjustments!AU43","v":0},{"$f":"Adjustments!AV43","v":0},{"$f":"Adjustments!AW43/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX43/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY43/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ43/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA43/Adjustments!BA$14","v":0},{"$f":"Adjustments!BB43/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC43/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD43/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE43/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF43/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG43/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH43/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI43/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ43/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK43/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":284},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D44","v":0},{"$f":"Adjustments!E44","v":0},{"$f":"Adjustments!F44","v":0},{"$f":"Adjustments!G44","v":0},{"$f":"Adjustments!H44","v":0},{"$f":"Adjustments!I44","v":0},{"$f":"Adjustments!J44","v":0},{"$f":"Adjustments!K44","v":0},{"$f":"Adjustments!L44","v":0},{"$f":"Adjustments!M44","v":0},{"$f":"Adjustments!N44","v":0},{"$f":"Adjustments!O44","v":0},{"$f":"Adjustments!P44","v":0},{"$f":"Adjustments!Q44","v":0},{"$f":"Adjustments!R44","v":0},{"$f":"Adjustments!S44","v":0},{"$f":"Adjustments!T44","v":0},{"$f":"Adjustments!U44","v":0},{"$f":"Adjustments!V44","v":0},{"$f":"Adjustments!W44","v":0},{"$f":"Adjustments!X44","v":0},{"$f":"Adjustments!Y44","v":0},{"$f":"Adjustments!Z44","v":0},{"$f":"Adjustments!AA44","v":0},{"$f":"Adjustments!AB44","v":0},{"$f":"Adjustments!AC44","v":0},{"$f":"Adjustments!AD44","v":0},{"$f":"Adjustments!AE44","v":0},{"$f":"Adjustments!AF44","v":0},{"$f":"Adjustments!AG44","v":0},{"$f":"Adjustments!AH44","v":0},{"$f":"Adjustments!AI44","v":0},{"$f":"Adjustments!AJ44","v":0},{"$f":"Adjustments!AK44","v":0},{"$f":"Adjustments!AL44","v":0},{"$f":"Adjustments!AM44","v":0},{"$f":"Adjustments!AN44","v":0},{"$f":"Adjustments!AO44","v":0},{"$f":"Adjustments!AP44","v":0},{"$f":"Adjustments!AQ44","v":0},{"$f":"Adjustments!AR44","v":0},{"$f":"Adjustments!AS44","v":0},{"$f":"Adjustments!AT44","v":0},{"$f":"Adjustments!AU44","v":0},{"$f":"Adjustments!AV44","v":0},{"$f":"Adjustments!AW44/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX44/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY44/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ44/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA44/Adjustments!BA$14","v":0},{"$f":"Adjustments!BB44/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC44/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD44/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE44/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF44/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG44/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH44/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI44/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ44/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK44/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":285},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D45","v":0},{"$f":"Adjustments!E45","v":0},{"$f":"Adjustments!F45","v":0},{"$f":"Adjustments!G45","v":0},{"$f":"Adjustments!H45","v":0},{"$f":"Adjustments!I45","v":0},{"$f":"Adjustments!J45","v":0},{"$f":"Adjustments!K45","v":0},{"$f":"Adjustments!L45","v":0},{"$f":"Adjustments!M45","v":0},{"$f":"Adjustments!N45","v":0},{"$f":"Adjustments!O45","v":0},{"$f":"Adjustments!P45","v":0},{"$f":"Adjustments!Q45","v":0},{"$f":"Adjustments!R45","v":0},{"$f":"Adjustments!S45","v":0},{"$f":"Adjustments!T45","v":0},{"$f":"Adjustments!U45","v":0},{"$f":"Adjustments!V45","v":0},{"$f":"Adjustments!W45","v":0},{"$f":"Adjustments!X45","v":0},{"$f":"Adjustments!Y45","v":0},{"$f":"Adjustments!Z45","v":0},{"$f":"Adjustments!AA45","v":0},{"$f":"Adjustments!AB45","v":0},{"$f":"Adjustments!AC45","v":0},{"$f":"Adjustments!AD45","v":0},{"$f":"Adjustments!AE45","v":0},{"$f":"Adjustments!AF45","v":0},{"$f":"Adjustments!AG45","v":0},{"$f":"Adjustments!AH45","v":0},{"$f":"Adjustments!AI45","v":0},{"$f":"Adjustments!AJ45","v":0},{"$f":"Adjustments!AK45","v":0},{"$f":"Adjustments!AL45","v":0},{"$f":"Adjustments!AM45","v":0},{"$f":"Adjustments!AN45","v":0},{"$f":"Adjustments!AO45","v":0},{"$f":"Adjustments!AP45","v":0},{"$f":"Adjustments!AQ45","v":0},{"$f":"Adjustments!AR45","v":0},{"$f":"Adjustments!AS45","v":0},{"$f":"Adjustments!AT45","v":0},{"$f":"Adjustments!AU45","v":0},{"$f":"Adjustments!AV45","v":0},{"$f":"Adjustments!AW45/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX45/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY45/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ45/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA45/Adjustments!BA$14","v":0},{"$f":"Adjustments!BB45/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC45/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD45/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE45/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF45/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG45/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH45/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI45/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ45/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK45/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":286},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D46","v":0},{"$f":"Adjustments!E46","v":0},{"$f":"Adjustments!F46","v":0},{"$f":"Adjustments!G46","v":0},{"$f":"Adjustments!H46","v":0},{"$f":"Adjustments!I46","v":0},{"$f":"Adjustments!J46","v":0},{"$f":"Adjustments!K46","v":0},{"$f":"Adjustments!L46","v":0},{"$f":"Adjustments!M46","v":0},{"$f":"Adjustments!N46","v":0},{"$f":"Adjustments!O46","v":0},{"$f":"Adjustments!P46","v":0},{"$f":"Adjustments!Q46","v":0},{"$f":"Adjustments!R46","v":0},{"$f":"Adjustments!S46","v":0},{"$f":"Adjustments!T46","v":0},{"$f":"Adjustments!U46","v":0},{"$f":"Adjustments!V46","v":0},{"$f":"Adjustments!W46","v":0},{"$f":"Adjustments!X46","v":0},{"$f":"Adjustments!Y46","v":0},{"$f":"Adjustments!Z46","v":0},{"$f":"Adjustments!AA46","v":0},{"$f":"Adjustments!AB46","v":0},{"$f":"Adjustments!AC46","v":0},{"$f":"Adjustments!AD46","v":0},{"$f":"Adjustments!AE46","v":0},{"$f":"Adjustments!AF46","v":0},{"$f":"Adjustments!AG46","v":0},{"$f":"Adjustments!AH46","v":0},{"$f":"Adjustments!AI46","v":0},{"$f":"Adjustments!AJ46","v":0},{"$f":"Adjustments!AK46","v":0},{"$f":"Adjustments!AL46","v":0},{"$f":"Adjustments!AM46","v":0},{"$f":"Adjustments!AN46","v":0},{"$f":"Adjustments!AO46","v":0},{"$f":"Adjustments!AP46","v":0},{"$f":"Adjustments!AQ46","v":0},{"$f":"Adjustments!AR46","v":0},{"$f":"Adjustments!AS46","v":0},{"$f":"Adjustments!AT46","v":0},{"$f":"Adjustments!AU46","v":0},{"$f":"Adjustments!AV46","v":0},{"$f":"Adjustments!AW46/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX46/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY46/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ46/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA46/Adjustments!BA$14","v":0},{"$f":"Adjustments!BB46/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC46/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD46/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE46/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF46/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG46/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH46/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI46/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ46/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK46/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":287},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D47","v":0},{"$f":"Adjustments!E47","v":0},{"$f":"Adjustments!F47","v":0},{"$f":"Adjustments!G47","v":0},{"$f":"Adjustments!H47","v":0},{"$f":"Adjustments!I47","v":0},{"$f":"Adjustments!J47","v":0},{"$f":"Adjustments!K47","v":0},{"$f":"Adjustments!L47","v":0},{"$f":"Adjustments!M47","v":0},{"$f":"Adjustments!N47","v":0},{"$f":"Adjustments!O47","v":0},{"$f":"Adjustments!P47","v":0},{"$f":"Adjustments!Q47","v":0},{"$f":"Adjustments!R47","v":0},{"$f":"Adjustments!S47","v":0},{"$f":"Adjustments!T47","v":0},{"$f":"Adjustments!U47","v":0},{"$f":"Adjustments!V47","v":0},{"$f":"Adjustments!W47","v":0},{"$f":"Adjustments!X47","v":0},{"$f":"Adjustments!Y47","v":0},{"$f":"Adjustments!Z47","v":0},{"$f":"Adjustments!AA47","v":0},{"$f":"Adjustments!AB47","v":0},{"$f":"Adjustments!AC47","v":0},{"$f":"Adjustments!AD47","v":0},{"$f":"Adjustments!AE47","v":0},{"$f":"Adjustments!AF47","v":0},{"$f":"Adjustments!AG47","v":0},{"$f":"Adjustments!AH47","v":0},{"$f":"Adjustments!AI47","v":0},{"$f":"Adjustments!AJ47","v":0},{"$f":"Adjustments!AK47","v":0},{"$f":"Adjustments!AL47","v":0},{"$f":"Adjustments!AM47","v":0},{"$f":"Adjustments!AN47","v":0},{"$f":"Adjustments!AO47","v":0},{"$f":"Adjustments!AP47","v":0},{"$f":"Adjustments!AQ47","v":0},{"$f":"Adjustments!AR47","v":0},{"$f":"Adjustments!AS47","v":0},{"$f":"Adjustments!AT47","v":0},{"$f":"Adjustments!AU47","v":0},{"$f":"Adjustments!AV47","v":0},{"$f":"Adjustments!AW47/Adjustments!AW$14","v":0},{"$f":"Adjustments!AX47/Adjustments!AX$14","v":0},{"$f":"Adjustments!AY47/Adjustments!AY$14","v":0},{"$f":"Adjustments!AZ47/Adjustments!AZ$14","v":0},{"$f":"Adjustments!BA47/Adjustments!BA$14","v":0},{"$f":"Adjustments!BB47/Adjustments!BB$14","v":0},{"$f":"Adjustments!BC47/Adjustments!BC$14","v":0},{"$f":"Adjustments!BD47/Adjustments!BD$14","v":0},{"$f":"Adjustments!BE47/Adjustments!BE$14","v":0},{"$f":"Adjustments!BF47/Adjustments!BF$14","v":0},{"$f":"Adjustments!BG47/Adjustments!BG$14","v":0},{"$f":"Adjustments!BH47/Adjustments!BH$14","v":0},{"$f":"Adjustments!BI47/Adjustments!BI$14","v":0},{"$f":"Adjustments!BJ47/Adjustments!BJ$14","v":0},{"$f":"Adjustments!BK47/Adjustments!BK$14","v":0}]
[{"$f":"ROW()","v":288},"Total",null,{"$f":"SUM(D275:D287)","v":0},{"$f":"SUM(E275:E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ275:BQ287)","v":0},0,0,0,0,0,0,-5.2068801609272145E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},{"$f":"\"All Capex Accounts ($m nominal)\"","v":"All Capex Accounts ($m nominal)"}]
[{"$f":"ROW()","v":290},"Date of Dollar Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":291},"30/9/1996 Capex"]
[{"$f":"ROW()","v":292},"Life at Opening (years)"]
[{"$f":"ROW()","v":293},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(N293-0.25,0)","v":19.75},{"$f":"MAX(O293-0.25,0)","v":19.5},{"$f":"MAX(P293-0.25,0)","v":19.25},19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,{"$f":"MAX(Z293-0.25,0)","v":16.75},{"$f":"MAX(AA293-0.25,0)","v":16.5},{"$f":"MAX(AB293-0.25,0)","v":16.25},{"$f":"MAX(AC293-0.25,0)","v":16},{"$f":"MAX(AD293-0.25,0)","v":15.75},{"$f":"MAX(AE293-0.25,0)","v":15.5},{"$f":"MAX(AF293-0.25,0)","v":15.25},{"$f":"MAX(AG293-0.25,0)","v":15},{"$f":"MAX(AH293-0.25,0)","v":14.75},{"$f":"MAX(AI293-0.25,0)","v":14.5},{"$f":"MAX(AJ293-0.25,0)","v":14.25},{"$f":"MAX(AK293-0.25,0)","v":14},{"$f":"MAX(AL293-0.25,0)","v":13.75},{"$f":"MAX(AM293-0.25,0)","v":13.5},{"$f":"MAX(AN293-0.25,0)","v":13.25},{"$f":"MAX(AO293-0.25,0)","v":13},{"$f":"MAX(AP293-0.25,0)","v":12.75},{"$f":"MAX(AQ293-0.25,0)","v":12.5},{"$f":"MAX(AR293-0.25,0)","v":12.25},{"$f":"MAX(AS293-0.25,0)","v":12},{"$f":"MAX(AT293-0.25,0)","v":11.75},{"$f":"MAX(AU293-0.25,0)","v":11.5},{"$f":"MAX(AV293-0.25,0)","v":11.25},{"$f":"MAX(AW293-0.25,0)","v":11},{"$f":"MAX(AX293-0.25,0)","v":10.75},{"$f":"MAX(AY293-0.25,0)","v":10.5},{"$f":"MAX(AZ293-0.25,0)","v":10.25},{"$f":"MAX(BA293-0.25,0)","v":10},{"$f":"MAX(BB293-0.25,0)","v":9.75},{"$f":"MAX(BC293-0.25,0)","v":9.5},{"$f":"MAX(BD293-0.25,0)","v":9.25},{"$f":"MAX(BE293-0.25,0)","v":9},{"$f":"MAX(BF293-0.25,0)","v":8.75},{"$f":"MAX(BG293-0.25,0)","v":8.5},{"$f":"MAX(BH293-0.25,0)","v":8.25},{"$f":"MAX(BI293-0.25,0)","v":8},{"$f":"MAX(BJ293-0.25,0)","v":7.75},{"$f":"MAX(BK293-0.25,0)","v":7.5},{"$f":"MAX(BL293-0.25,0)","v":7.25},{"$f":"MAX(BM293-0.25,0)","v":7},{"$f":"MAX(BN293-0.25,0)","v":6.75},{"$f":"MAX(BO293-1,0)","v":5.75},{"$f":"MAX(BP293-1,0)","v":4.75},{"$f":"MAX(BQ293-1,0)","v":3.75},{"$f":"MAX(BR293-1,0)","v":2.75},{"$f":"MAX(BS293-1,0)","v":1.75},{"$f":"MAX(BT293-1,0)","v":0.75},{"$f":"MAX(BU293-1,0)","v":0},{"$f":"MAX(BV293-1,0)","v":0},{"$f":"MAX(BW293-1,0)","v":0},0,0,0,0,0,{"$f":"MAX(CC293-1,0)","v":0},{"$f":"MAX(CD293-1,0)","v":0},{"$f":"MAX(CE293-1,0)","v":0},{"$f":"MAX(CF293-1,0)","v":0},{"$f":"MAX(CG293-1,0)","v":0}]
[{"$f":"ROW()","v":294},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},{"$f":"MAX(N294-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,{"$f":"MAX(BO294-1,0)","v":5.75},4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":295},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":296},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":300},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":301},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(N301-0.25,0)","v":4.75},{"$f":"MAX(O301-0.25,0)","v":4.5},{"$f":"MAX(P301-0.25,0)","v":4.25},{"$f":"MAX(Q301-0.25,0)","v":4},{"$f":"MAX(R301-0.25,0)","v":3.75},{"$f":"MAX(S301-0.25,0)","v":3.5},{"$f":"MAX(T301-0.25,0)","v":3.25},{"$f":"MAX(U301-0.25,0)","v":3},{"$f":"MAX(V301-0.25,0)","v":2.75},{"$f":"MAX(W301-0.25,0)","v":2.5},{"$f":"MAX(X301-0.25,0)","v":2.25},{"$f":"MAX(Y301-0.25,0)","v":2},{"$f":"MAX(Z301-0.25,0)","v":1.75},{"$f":"MAX(AA301-0.25,0)","v":1.5},{"$f":"MAX(AB301-0.25,0)","v":1.25},{"$f":"MAX(AC301-0.25,0)","v":1},{"$f":"MAX(AD301-0.25,0)","v":0.75},{"$f":"MAX(AE301-0.25,0)","v":0.5},{"$f":"MAX(AF301-0.25,0)","v":0.25},{"$f":"MAX(AG301-0.25,0)","v":0},{"$f":"MAX(AH301-0.25,0)","v":0},{"$f":"MAX(AI301-0.25,0)","v":0},{"$f":"MAX(AJ301-0.25,0)","v":0},{"$f":"MAX(AK301-0.25,0)","v":0},{"$f":"MAX(AL301-0.25,0)","v":0},{"$f":"MAX(AM301-0.25,0)","v":0},{"$f":"MAX(AN301-0.25,0)","v":0},{"$f":"MAX(AO301-0.25,0)","v":0},{"$f":"MAX(AP301-0.25,0)","v":0},{"$f":"MAX(AQ301-0.25,0)","v":0},{"$f":"MAX(AR301-0.25,0)","v":0},{"$f":"MAX(AS301-0.25,0)","v":0},{"$f":"MAX(AT301-0.25,0)","v":0},{"$f":"MAX(AU301-0.25,0)","v":0},{"$f":"MAX(AV301-0.25,0)","v":0},{"$f":"MAX(AW301-0.25,0)","v":0},{"$f":"MAX(AX301-0.25,0)","v":0},{"$f":"MAX(AY301-0.25,0)","v":0},{"$f":"MAX(AZ301-0.25,0)","v":0},{"$f":"MAX(BA301-0.25,0)","v":0},{"$f":"MAX(BB301-0.25,0)","v":0},{"$f":"MAX(BC301-0.25,0)","v":0},{"$f":"MAX(BD301-0.25,0)","v":0},{"$f":"MAX(BE301-0.25,0)","v":0},{"$f":"MAX(BF301-0.25,0)","v":0},{"$f":"MAX(BG301-0.25,0)","v":0},{"$f":"MAX(BH301-0.25,0)","v":0},{"$f":"MAX(BI301-0.25,0)","v":0},{"$f":"MAX(BJ301-0.25,0)","v":0},{"$f":"MAX(BK301-0.25,0)","v":0},{"$f":"MAX(BL301-0.25,0)","v":0},{"$f":"MAX(BM301-0.25,0)","v":0},{"$f":"MAX(BN301-0.25,0)","v":0},{"$f":"MAX(BO301-1,0)","v":0},{"$f":"MAX(BP301-1,0)","v":0},{"$f":"MAX(BQ301-1,0)","v":0},{"$f":"MAX(BR301-1,0)","v":0},{"$f":"MAX(BS301-1,0)","v":0},{"$f":"MAX(BT301-1,0)","v":0},{"$f":"MAX(BU301-1,0)","v":0},{"$f":"MAX(BV301-1,0)","v":0},{"$f":"MAX(BW301-1,0)","v":0},{"$f":"MAX(BX301-1,0)","v":0},{"$f":"MAX(BY301-1,0)","v":0},{"$f":"MAX(BZ301-1,0)","v":0},{"$f":"MAX(CA301-1,0)","v":0},{"$f":"MAX(CB301-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":302},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(N302-0.25,0)","v":0},{"$f":"MAX(O302-0.25,0)","v":0},{"$f":"MAX(P302-0.25,0)","v":0},{"$f":"MAX(Q302-0.25,0)","v":0},{"$f":"MAX(R302-0.25,0)","v":0},{"$f":"MAX(S302-0.25,0)","v":0},{"$f":"MAX(T302-0.25,0)","v":0},{"$f":"MAX(U302-0.25,0)","v":0},{"$f":"MAX(V302-0.25,0)","v":0},{"$f":"MAX(W302-0.25,0)","v":0},{"$f":"MAX(X302-0.25,0)","v":0},{"$f":"MAX(Y302-0.25,0)","v":0},{"$f":"MAX(Z302-0.25,0)","v":0},{"$f":"MAX(AA302-0.25,0)","v":0},{"$f":"MAX(AB302-0.25,0)","v":0},{"$f":"MAX(AC302-0.25,0)","v":0},{"$f":"MAX(AD302-0.25,0)","v":0},{"$f":"MAX(AE302-0.25,0)","v":0},{"$f":"MAX(AF302-0.25,0)","v":0},{"$f":"MAX(AG302-0.25,0)","v":0},{"$f":"MAX(AH302-0.25,0)","v":0},{"$f":"MAX(AI302-0.25,0)","v":0},{"$f":"MAX(AJ302-0.25,0)","v":0},{"$f":"MAX(AK302-0.25,0)","v":0},{"$f":"MAX(AL302-0.25,0)","v":0},{"$f":"MAX(AM302-0.25,0)","v":0},{"$f":"MAX(AN302-0.25,0)","v":0},{"$f":"MAX(AO302-0.25,0)","v":0},{"$f":"MAX(AP302-0.25,0)","v":0},{"$f":"MAX(AQ302-0.25,0)","v":0},{"$f":"MAX(AR302-0.25,0)","v":0},{"$f":"MAX(AS302-0.25,0)","v":0},{"$f":"MAX(AT302-0.25,0)","v":0},{"$f":"MAX(AU302-0.25,0)","v":0},{"$f":"MAX(AV302-0.25,0)","v":0},{"$f":"MAX(AW302-0.25,0)","v":0},{"$f":"MAX(AX302-0.25,0)","v":0},{"$f":"MAX(AY302-0.25,0)","v":0},{"$f":"MAX(AZ302-0.25,0)","v":0},{"$f":"MAX(BA302-0.25,0)","v":0},{"$f":"MAX(BB302-0.25,0)","v":0},{"$f":"MAX(BC302-0.25,0)","v":0},{"$f":"MAX(BD302-0.25,0)","v":0},{"$f":"MAX(BE302-0.25,0)","v":0},{"$f":"MAX(BF302-0.25,0)","v":0},{"$f":"MAX(BG302-0.25,0)","v":0},{"$f":"MAX(BH302-0.25,0)","v":0},{"$f":"MAX(BI302-0.25,0)","v":0},{"$f":"MAX(BJ302-0.25,0)","v":0},{"$f":"MAX(BK302-0.25,0)","v":0},{"$f":"MAX(BL302-0.25,0)","v":0},{"$f":"MAX(BM302-0.25,0)","v":0},{"$f":"MAX(BN302-0.25,0)","v":0},{"$f":"MAX(BO302-1,0)","v":0},{"$f":"MAX(BP302-1,0)","v":0},{"$f":"MAX(BQ302-1,0)","v":0},{"$f":"MAX(BR302-1,0)","v":0},{"$f":"MAX(BS302-1,0)","v":0},{"$f":"MAX(BT302-1,0)","v":0},{"$f":"MAX(BU302-1,0)","v":0},{"$f":"MAX(BV302-1,0)","v":0},{"$f":"MAX(BW302-1,0)","v":0},{"$f":"MAX(BX302-1,0)","v":0},{"$f":"MAX(BY302-1,0)","v":0},{"$f":"MAX(BZ302-1,0)","v":0},{"$f":"MAX(CA302-1,0)","v":0},{"$f":"MAX(CB302-1,0)","v":0},{"$f":"MAX(CC302-1,0)","v":0},{"$f":"MAX(CD302-1,0)","v":0},{"$f":"MAX(CE302-1,0)","v":0},{"$f":"MAX(CF302-1,0)","v":0},{"$f":"MAX(CG302-1,0)","v":0}]
[{"$f":"ROW()","v":303},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NetSSATAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},"Total",null,{"$f":"SUM(D293:D305)","v":0},{"$f":"SUM(E293:E305)","v":0},0,0,0,0,0,0,0,0,160,157.25,154.5,151.75,149,146.25,143.5,140.75,138,135.25,132.5,129.75,127,124.25,121.5,118.75,116,113.25,110.5,107.75,105,102.75,100.5,98.25,96,93.75,91.5,89.25,87,84.75,82.5,80.25,78,75.75,73.5,71.25,69,66.75,64.5,62.25,60,58.5,57,55.5,54,52.5,51,49.5,48,46.5,45,43.5,42,40.5,34.5,{"$f":"SUM(BQ293:BQ305)","v":28.5},22.5,16.5,10.5,4.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":307},"Opening Asset Values"]
[{"$f":"ROW()","v":308},"Pipeline and laterals",null,{"$f":"C353","v":0},2.3611559999999998,3.9662649999999999,6.9038360000000001,10.017676999999999,37.431334,102.25130799999999,170.56856399999998,228.44927299999998,310.56180999999998,{"$f":"M353","v":354.38158899999996},{"$f":"N353","v":349.95181913749997},345.52204927499997,341.09227941249998,336.66250954999998,332.23273968749999,327.80296982499999,323.3731999625,318.9434301,314.51366023750001,310.08389037500001,305.65412051250001,301.22435065000002,{"$f":"Z353","v":296.79458078750002},{"$f":"AA353","v":292.36481092500003},287.93504106250003,283.50527120000004,279.07550133750004,274.64573147500005,270.21596161250005,265.78619175000006,261.35642188750006,256.92665202500007,252.49688216250007,248.06711230000008,243.63734243750008,239.20757257500009,234.77780271250009,230.3480328500001,225.9182629875001,221.4884931250001,217.05872326250011,212.62895340000011,208.19918353750012,203.76941367500012,199.33964381250013,194.90987395000013,190.48010408750014,186.05033422500014,181.62056436250015,177.19079450000015,172.76102463750016,168.33125477500016,163.90148491250017,159.47171505000017,155.04194518750018,150.61217532500018,146.18240546250018,141.75263560000019,137.32286573750019,132.8930958750002,128.4633260125002,124.03355615000019,119.60378628750018,101.88470683750016,84.165627387500138,66.446547937500114,48.727468487500083,{"$f":"BS353","v":31.008389037500052},13.289309587500021,0,0,0,0,{"$f":"BY353","v":0},0,0,0,{"$f":"CC353","v":0},{"$f":"CD353","v":0},{"$f":"CE353","v":0},{"$f":"CF353","v":0},{"$f":"CG353","v":0}]
[{"$f":"ROW()","v":309},"Main line valve and scraper stations",null,0,0,0,0,0,0,0.68703099999999995,2.6272760000000002,3.2416520000000002,4.5276840000000007,{"$f":"M354","v":4.5868180900000004},4.5294828638750007,4.4721476377500009,4.4148124116250012,4.3574771855000014,4.3001419593750017,4.2428067332500019,4.1854715071250022,4.1281362810000024,4.0708010548750027,4.0134658287500029,3.9561306026250027,3.8987953765000025,3.8414601503750023,3.7841249242500021,3.7267896981250019,3.6694544720000017,3.6121192458750015,3.5547840197500014,3.4974487936250012,3.440113567500001,3.3827783413750008,3.3254431152500006,3.2681078891250004,3.2107726630000002,3.153437436875,3.0961022107499998,3.0387669846249996,2.9814317584999994,2.9240965323749992,2.866761306249999,2.8094260801249988,2.7520908539999986,2.6947556278749989,2.6374204017499987,2.5800851756249985,2.5227499494999988,2.465414723374999,2.4080794972499988,2.3507442711249986,2.2934090449999989,2.2360738188749991,2.1787385927499989,2.1214033666249987,2.064068140499999,2.0067329143749992,1.9493976882499993,1.8920624621249993,1.8347272359999993,1.7773920098749993,1.7200567837499994,1.6627215576249994,1.6053863314999994,1.5480511053749995,1.3187102008749996,1.0893692963749997,0.8600283918749998,{"$f":"BR354","v":0.63068748737499991},{"$f":"BS354","v":0.40134658287499991},0.17200567837499997,0,0,0,0,{"$f":"BY354","v":0},{"$f":"BZ354","v":0},{"$f":"CA354","v":0},{"$f":"CB354","v":0},{"$f":"CC354","v":0},{"$f":"CD354","v":0},{"$f":"CE354","v":0},{"$f":"CF354","v":0},{"$f":"CG354","v":0}]
[{"$f":"ROW()","v":310},"Compressor stations",null,0,0,0,0,0,0,0,2.9007869999999998,7.6067409999999995,16.781374999999997,28.736501899999997,28.377295626249996,28.018089352499995,27.658883078749994,27.299676804999994,26.940470531249993,26.581264257499992,26.222057983749991,25.86285170999999,25.50364543624999,25.144439162499989,24.785232888749988,24.426026614999987,24.066820341249986,23.707614067499986,23.348407793749985,22.989201519999984,22.629995246249983,22.270788972499982,21.911582698749982,21.552376424999981,21.19317015124998,20.833963877499979,20.474757603749978,20.115551329999978,19.756345056249977,19.397138782499976,19.037932508749975,18.678726234999974,18.319519961249974,17.960313687499973,17.601107413749972,17.241901139999971,16.88269486624997,16.523488592499969,16.164282318749969,15.80507604499997,15.445869771249971,15.086663497499972,14.727457223749973,14.368250949999974,14.009044676249975,13.649838402499975,13.290632128749976,12.931425854999977,12.572219581249978,12.213013307499979,11.85380703374998,11.494600759999981,11.135394486249982,10.776188212499983,10.416981938749984,10.057775664999985,9.6985693912499862,8.2617442962499883,6.8249192012499904,5.3880941062499925,3.9512690112499946,2.5144439162499967,1.0776188212499986,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},"Receipt and delivery point facilities",null,0,0,0,0,0,0,0,0,0,4.2049000000000003E-2,4.3474000000000006E-2,4.2930575000000006E-2,4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,4.0756875000000005E-2,4.0213450000000005E-2,3.9670025000000005E-2,3.9126600000000004E-2,3.8583175000000004E-2,3.8039750000000004E-2,3.7496325000000004E-2,3.6952900000000004E-2,3.6409475000000004E-2,3.5866050000000003E-2,3.5322625000000003E-2,3.4779200000000003E-2,3.4235775000000003E-2,3.3692350000000003E-2,3.3148925000000003E-2,3.2605500000000003E-2,3.2062075000000002E-2,3.1518650000000002E-2,3.0975225000000002E-2,3.0431800000000002E-2,2.9888375000000002E-2,2.9344950000000002E-2,2.8801525000000001E-2,2.8258100000000001E-2,2.7714675000000001E-2,2.7171250000000001E-2,2.6627825000000001E-2,2.6084400000000001E-2,2.5540975E-2,2.499755E-2,2.4454125E-2,2.39107E-2,2.3367275E-2,2.282385E-2,2.2280425E-2,2.1736999999999999E-2,2.1193574999999999E-2,2.0650149999999999E-2,2.0106724999999999E-2,1.9563299999999999E-2,1.9019874999999999E-2,1.8476449999999998E-2,1.7933024999999998E-2,1.7389599999999998E-2,1.6846174999999998E-2,1.6302749999999998E-2,1.5759324999999998E-2,1.5215899999999997E-2,1.4672474999999997E-2,1.2498774999999997E-2,1.0325074999999998E-2,8.1513749999999989E-3,5.9776749999999991E-3,3.8039749999999994E-3,1.6302749999999996E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":312},"SCADA and communications",null,0,0,0,0,0,0,0.30599500000000002,2.006408,3.583272,4.1906100000000004,4.6208323300000007,4.5053115217500004,4.3897907135000001,4.2742699052499997,4.1587490969999994,4.0432282887499991,3.9277074804999992,3.8121866722499993,3.6966658639999994,3.5811450557499995,3.4656242474999996,3.3501034392499998,3.2345826309999999,3.11906182275,3.0035410145000001,2.8880202062500002,2.7724993980000003,2.6569785897500005,2.5414577815000006,2.4259369732500007,2.3104161650000008,2.1948953567500009,2.079374548500001,1.9638537402500009,1.8483329320000008,1.7328121237500007,1.6172913155000006,1.5017705072500005,1.3862496990000004,1.2707288907500003,1.1552080825000002,1.0396872742500001,0.92416646600000008,0.80864565775000008,0.69312484950000008,0.57760404125000009,0.46208323300000009,0.3465624247500001,0.2280795444935898,0.10959666423717952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},"Cathodic protection",null,0,0,0,0,0,0,0,0.23589599999999999,0.49183699999999997,0.78969,1.0654488099999999,1.03881258975,1.0121763695000001,0.98554014925000011,0.9589039290000001,0.93226770875000009,0.90563148850000008,0.87899526825000007,0.85235904800000006,0.82572282775000005,0.79908660750000005,0.77245038725000004,0.74581416700000003,0.71917794675000002,0.69254172650000001,0.66590550625,0.63926928599999999,0.61263306574999998,0.58599684549999997,0.55936062524999997,0.53272440499999996,0.50608818474999995,0.47945196449999994,0.45281574424999993,{"$f":"AK358","v":0.42617952399999992},{"$f":"AL358","v":0.39954330374999991},{"$f":"AM358","v":0.3729070834999999},{"$f":"AN358","v":0.34627086324999989},{"$f":"AO358","v":0.31963464299999989},{"$f":"AP358","v":0.29299842274999988},{"$f":"AQ358","v":0.26636220249999987},{"$f":"AR358","v":0.23972598224999989},{"$f":"AS358","v":0.2130897619999999},{"$f":"AT358","v":0.18645354174999992},{"$f":"AU358","v":0.15981732149999994},{"$f":"AV358","v":0.13318110124999996},{"$f":"AW358","v":0.10654488099999997},{"$f":"AX358","v":7.9908660749999971E-2},{"$f":"AY358","v":5.2589460493589715E-2},{"$f":"AZ358","v":2.5270260237179463E-2},{"$f":"BA358","v":0},{"$f":"BB358","v":0},{"$f":"BC358","v":0},{"$f":"BD358","v":0},{"$f":"BE358","v":0},{"$f":"BF358","v":0},{"$f":"BG358","v":0},{"$f":"BH358","v":0},{"$f":"BI358","v":0},{"$f":"BJ358","v":0},{"$f":"BK358","v":0},{"$f":"BL358","v":0},{"$f":"BM358","v":0},{"$f":"BN358","v":0},{"$f":"BO358","v":0},{"$f":"BP358","v":0},{"$f":"BQ358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},"Maintenance bases and depots",null,0,0,0,0,0,0,0.37883,1.302489,2.105302,3.0878299999999999,4.8415115599999998,4.7809926654999995,4.7204737709999991,4.6599548764999987,4.5994359819999984,4.538917087499998,4.4783981929999976,4.4178792984999973,4.3573604039999969,4.2968415094999965,4.2363226149999962,4.1758037204999958,4.1152848259999955,4.0547659314999951,{"$f":"AA359","v":3.9942470369999952},{"$f":"AB359","v":3.9337281424999953},{"$f":"AC359","v":3.8732092479999953},{"$f":"AD359","v":3.8126903534999954},{"$f":"AE359","v":3.7521714589999955},{"$f":"AF359","v":3.6916525644999956},{"$f":"AG359","v":3.6311336699999957},{"$f":"AH359","v":3.5706147754999957},{"$f":"AI359","v":3.5100958809999958},{"$f":"AJ359","v":3.4495769864999959},3.389058091999996,3.328539197499996,3.2680203029999961,3.2075014084999962,3.1469825139999963,3.0864636194999964,3.0259447249999964,2.9654258304999965,2.9049069359999966,2.8443880414999967,2.7838691469999968,2.7233502524999968,2.6628313579999969,2.602312463499997,2.5417935689999971,2.4812746744999972,2.4207557799999972,2.3602368854999973,2.2997179909999974,2.2391990964999975,2.1786802019999976,2.1181613074999976,2.0576424129999977,1.9971235184999978,1.9366046239999979,1.876085729499998,1.815566834999998,1.7550479404999981,1.6945290459999982,1.6340101514999983,1.3919345734999986,1.1498589954999989,0.90778341749999913,0.66570783949999934,0.42363226149999955,0.18155668349999982,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},"Other assets",null,{"$f":"C360","v":0},{"$f":"D360","v":0},{"$f":"E360","v":0},{"$f":"F360","v":0},{"$f":"G360","v":0},{"$f":"H360","v":0},{"$f":"I360","v":0},{"$f":"J360","v":0},{"$f":"K360","v":0},{"$f":"L360","v":0},{"$f":"M360","v":0},{"$f":"N360","v":0},{"$f":"O360","v":0},{"$f":"P360","v":0},{"$f":"Q360","v":0},{"$f":"R360","v":0},{"$f":"S360","v":0},{"$f":"T360","v":0},{"$f":"U360","v":0},{"$f":"V360","v":0},{"$f":"W360","v":0},{"$f":"X360","v":0},{"$f":"Y360","v":0},{"$f":"Z360","v":0},{"$f":"AA360","v":0},{"$f":"AB360","v":0},{"$f":"AC360","v":0},{"$f":"AD360","v":0},{"$f":"AE360","v":0},{"$f":"AF360","v":0},{"$f":"AG360","v":0},{"$f":"AH360","v":0},{"$f":"AI360","v":0},{"$f":"AJ360","v":0},{"$f":"AK360","v":0},{"$f":"AL360","v":0},{"$f":"AM360","v":0},{"$f":"AN360","v":0},{"$f":"AO360","v":0},{"$f":"AP360","v":0},{"$f":"AQ360","v":0},{"$f":"AR360","v":0},{"$f":"AS360","v":0},{"$f":"AT360","v":0},{"$f":"AU360","v":0},{"$f":"AV360","v":0},{"$f":"AW360","v":0},{"$f":"AX360","v":0},{"$f":"AY360","v":0},{"$f":"AZ360","v":0},{"$f":"BA360","v":0},{"$f":"BB360","v":0},{"$f":"BC360","v":0},{"$f":"BD360","v":0},{"$f":"BE360","v":0},{"$f":"BF360","v":0},{"$f":"BG360","v":0},{"$f":"BH360","v":0},{"$f":"BI360","v":0},{"$f":"BJ360","v":0},{"$f":"BK360","v":0},{"$f":"BL360","v":0},{"$f":"BM360","v":0},{"$f":"BN360","v":0},{"$f":"BO360","v":0},{"$f":"BP360","v":0},{"$f":"BQ360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":316},"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},"Non-depreciable assets",null,{"$f":"C362","v":0},{"$f":"D362","v":0},{"$f":"E362","v":0},{"$f":"F362","v":0},{"$f":"G362","v":0},{"$f":"H362","v":0},{"$f":"I362","v":0},{"$f":"J362","v":0},{"$f":"K362","v":0},{"$f":"L362","v":0},{"$f":"M362","v":0},{"$f":"N362","v":0},{"$f":"O362","v":0},{"$f":"P362","v":0},{"$f":"Q362","v":0},{"$f":"R362","v":0},{"$f":"S362","v":0},{"$f":"T362","v":0},{"$f":"U362","v":0},{"$f":"V362","v":0},{"$f":"W362","v":0},{"$f":"X362","v":0},{"$f":"Y362","v":0},{"$f":"Z362","v":0},{"$f":"AA362","v":0},{"$f":"AB362","v":0},{"$f":"AC362","v":0},{"$f":"AD362","v":0},{"$f":"AE362","v":0},{"$f":"AF362","v":0},{"$f":"AG362","v":0},{"$f":"AH362","v":0},{"$f":"AI362","v":0},{"$f":"AJ362","v":0},{"$f":"AK362","v":0},{"$f":"AL362","v":0},{"$f":"AM362","v":0},{"$f":"AN362","v":0},{"$f":"AO362","v":0},{"$f":"AP362","v":0},{"$f":"AQ362","v":0},{"$f":"AR362","v":0},{"$f":"AS362","v":0},{"$f":"AT362","v":0},{"$f":"AU362","v":0},{"$f":"AV362","v":0},{"$f":"AW362","v":0},{"$f":"AX362","v":0},{"$f":"AY362","v":0},{"$f":"AZ362","v":0},{"$f":"BA362","v":0},{"$f":"BB362","v":0},{"$f":"BC362","v":0},{"$f":"BD362","v":0},{"$f":"BE362","v":0},{"$f":"BF362","v":0},{"$f":"BG362","v":0},{"$f":"BH362","v":0},{"$f":"BI362","v":0},{"$f":"BJ362","v":0},{"$f":"BK362","v":0},{"$f":"BL362","v":0},{"$f":"BM362","v":0},{"$f":"BN362","v":0},{"$f":"BO362","v":0},{"$f":"BP362","v":0},{"$f":"BQ362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":318},"Shared support assets - IOT & cyber security",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},"Shared support assets (net IOT & cyber security)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},"Miscellaneous assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":321},"Total",null,{"$f":"SUM(D308:D320)","v":0},{"$f":"SUM(E308:E320)","v":2.3611559999999998},3.9662649999999999,6.9038360000000001,10.017676999999999,37.431334,103.62316399999999,179.64141999999998,245.47807699999996,339.98104799999999,398.27617569,393.22664497962495,388.17711426925007,383.12758355887496,378.07805284849991,373.02852213812503,367.97899142774992,362.92946071737498,357.87993000699998,352.83039929662493,347.78086858624994,342.731337875875,337.68180716550006,332.63227645512501,327.58274574475001,322.53321503437502,317.48368432400002,312.43415361362503,307.38462290325009,302.33509219287492,297.28556148250004,292.2360307721251,287.18650006175005,282.13696935137506,277.08743864100001,272.03790793062507,266.98837722025007,261.93884650987508,256.88931579950003,251.83978508912506,246.79025437875006,241.74072366837513,236.6911929580001,231.64166224762511,226.59213153725008,221.54260082687506,216.49307011650006,211.4435394061251,206.39036364373729,201.33718788134948,196.29494727500014,191.38757359312515,186.48019991125011,181.57282622937515,176.66545254750017,171.75807886562515,166.85070518375016,161.94333150187515,157.03595782000016,152.12858413812521,147.22121045625019,142.31383677437518,137.40646309250016,132.49908941062517,112.86959468312514,{"$f":"SUM(BQ308:BQ320)","v":93.240099955625126},73.61060522812511,53.981110500625078,34.35161577312504,14.72212104562502,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},"Capex"]
[{"$f":"ROW()","v":323},"Pipeline and laterals",null,{"$f":"D151","v":2.3611559999999998},1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,64.819974000000002,68.317256,57.880709000000003,82.112537000000003,{"$f":"M151","v":43.819778999999997}]
[{"$f":"ROW()","v":324},"Main line valve and scraper stations",null,{"$f":"D152","v":0},0,0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,5.9134089999999993E-2]
[{"$f":"ROW()","v":325},"Compressor stations",null,{"$f":"D153","v":0},0,0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,11.9551269]
[{"$f":"ROW()","v":326},"Receipt and delivery point facilities",null,{"$f":"D154","v":0},0,0,0,0,0,0,0,4.2049000000000003E-2,1.4250000000000001E-3]
[{"$f":"ROW()","v":327},"SCADA and communications",null,{"$f":"D155","v":0},0,0,0,0,0.30599500000000002,1.700413,1.576864,0.60733800000000004,0.43022233000000004]
[{"$f":"ROW()","v":328},"Cathodic protection",null,{"$f":"D156","v":0},0,0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,0.27575881000000002]
[{"$f":"ROW()","v":329},"Maintenance bases and depots",null,{"$f":"D157","v":0},0,0,0,0,0.37883,0.92365900000000001,0.802813,0.98252799999999996,1.75368156]
[{"$f":"ROW()","v":330},"Other assets",null,{"$f":"D158","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":331},"Equity Raising Cost",null,{"$f":"D159","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":332},"Non-depreciable assets",null,{"$f":"D160","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":333},"Shared support assets - IOT & cyber security",null,{"$f":"D161","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},"Shared support assets (net IOT & cyber security)",null,{"$f":"D162","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":335},"Miscellaneous assets",null,{"$f":"D163","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},"Total",null,{"$f":"SUM(D323:D335)","v":2.3611559999999998},{"$f":"SUM(E323:E335)","v":1.6051089999999999},2.9375710000000002,3.1138409999999999,27.413657000000001,66.191829999999996,76.018255999999994,65.836656999999988,94.502971000000016,58.295127689999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ323:BQ335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":337},"Depreciation"]
[{"$f":"ROW()","v":338},"Pipeline and laterals",null,{"$f":"MIN(D308,IF(D293>=1,(D308/D293)*D$12,IF(D293>0,MIN(D308,$N308/$O293*D$12),0)))","v":0},{"$f":"MIN(E308,IF(E293>=1,(E308/E293)*E$12,IF(E293>0,MIN(E308,$N308/$O293*E$12),0)))","v":0},0,0,0,0,0,0,0,0,4.4297698624999997,4.4297698624999997,4.4297698624999997,{"$f":"MIN(Q308,IF(Q293>=1,(Q308/Q293)*Q$12,IF(Q293>0,MIN(Q308,$N308/$O293*Q$12),0)))","v":4.4297698624999997},4.4297698624999997,4.4297698624999997,4.4297698624999997,4.4297698624999997,4.4297698624999997,4.4297698624999997,4.4297698624999997,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000024,4.4297698625000024,4.4297698625000024,4.4297698625000024,4.4297698625000024,4.4297698625000024,4.4297698625000033,4.4297698625000033,4.4297698625000033,4.4297698625000033,4.4297698625000033,4.4297698625000042,4.4297698625000042,4.4297698625000042,4.4297698625000042,4.429769862500005,4.429769862500005,4.429769862500005,4.4297698625000059,4.4297698625000059,4.4297698625000059,4.4297698625000068,4.4297698625000068,4.4297698625000068,17.719079450000027,17.719079450000027,17.719079450000027,17.719079450000031,17.719079450000031,17.719079450000031,13.289309587500021,0,0,0,{"$f":"MIN(BY308,IF(BY293>=1,(BY308/BY293)*BY$12,IF(BY293>0,MIN(BY308,$N308/$O293*BY$12),0)))","v":0},0,{"$f":"MIN(CA308,IF(CA293>=1,(CA308/CA293)*CA$12,IF(CA293>0,MIN(CA308,$N308/$O293*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD308,IF(CD293>=1,(CD308/CD293)*CD$12,IF(CD293>0,MIN(CD308,$N308/$O293*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":339},"Main line valve and scraper stations",null,0,{"$f":"MIN(E309,IF(E294>=1,(E309/E294)*E$12,IF(E294>0,MIN(E309,$N309/$O294*E$12),0)))","v":0},0,0,0,0,0,0,0,0,5.7335226125000006E-2,5.7335226125000006E-2,{"$f":"MIN(P309,IF(P294>=1,(P309/P294)*P$12,IF(P294>0,MIN(P309,$N309/$O294*P$12),0)))","v":5.7335226125000013E-2},5.7335226125000013E-2,5.733522612500002E-2,5.733522612500002E-2,5.7335226125000027E-2,5.7335226125000027E-2,5.7335226125000034E-2,5.7335226125000034E-2,5.7335226125000041E-2,5.7335226125000041E-2,5.7335226125000034E-2,5.7335226125000034E-2,5.7335226125000034E-2,5.7335226125000027E-2,5.7335226125000027E-2,5.7335226125000027E-2,5.733522612500002E-2,5.733522612500002E-2,5.7335226125000013E-2,5.7335226125000013E-2,5.7335226125000013E-2,5.7335226125000006E-2,5.7335226125000006E-2,5.7335226124999999E-2,5.7335226124999999E-2,5.7335226124999993E-2,5.7335226124999986E-2,5.7335226124999986E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999972E-2,5.7335226124999979E-2,5.7335226124999972E-2,5.7335226124999965E-2,5.7335226124999972E-2,5.7335226124999979E-2,5.7335226124999972E-2,5.7335226124999965E-2,5.7335226124999972E-2,5.7335226124999979E-2,5.7335226124999972E-2,5.7335226124999965E-2,5.7335226124999972E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,0.22934090449999991,0.22934090449999991,0.22934090449999994,0.22934090449999994,0.22934090449999997,0.22934090449999994,0.17200567837499997,0,0,0,{"$f":"MIN(BY309,IF(BY294>=1,(BY309/BY294)*BY$12,IF(BY294>0,MIN(BY309,$N309/$O294*BY$12),0)))","v":0},0,{"$f":"MIN(CA309,IF(CA294>=1,(CA309/CA294)*CA$12,IF(CA294>0,MIN(CA309,$N309/$O294*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD309,IF(CD294>=1,(CD309/CD294)*CD$12,IF(CD294>0,MIN(CD309,$N309/$O294*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":340},"Compressor stations",null,0,{"$f":"MIN(E310,IF(E295>=1,(E310/E295)*E$12,IF(E295>0,MIN(E310,$N310/$O295*E$12),0)))","v":0},0,0,0,0,0,0,0,0,0.35920627374999997,0.35920627374999997,{"$f":"MIN(P310,IF(P295>=1,(P310/P295)*P$12,IF(P295>0,MIN(P310,$N310/$O295*P$12),0)))","v":0.35920627374999992},0.35920627374999992,0.35920627374999992,0.35920627374999992,0.35920627374999992,0.35920627374999986,0.35920627374999986,0.35920627374999986,0.35920627374999986,0.3592062737499998,0.3592062737499998,0.3592062737499998,0.3592062737499998,0.35920627374999975,0.35920627374999975,0.35920627374999975,0.35920627374999969,0.35920627374999969,0.35920627374999969,0.35920627374999964,0.35920627374999964,0.35920627374999964,0.35920627374999958,0.35920627374999958,0.35920627374999953,0.35920627374999953,0.35920627374999953,0.35920627374999947,0.35920627374999947,0.35920627374999942,0.35920627374999942,0.35920627374999936,0.35920627374999936,0.35920627374999931,0.35920627374999931,0.35920627374999931,0.35920627374999931,0.35920627374999931,0.35920627374999936,0.35920627374999936,0.35920627374999936,0.35920627374999936,0.35920627374999936,0.35920627374999936,0.35920627374999942,0.35920627374999942,0.35920627374999942,0.35920627374999942,0.35920627374999942,0.35920627374999947,0.35920627374999947,1.4368250949999979,1.4368250949999979,1.4368250949999979,1.4368250949999981,1.4368250949999981,1.4368250949999981,1.0776188212499986,0,0,0,{"$f":"MIN(BY310,IF(BY295>=1,(BY310/BY295)*BY$12,IF(BY295>0,MIN(BY310,$N310/$O295*BY$12),0)))","v":0},0,{"$f":"MIN(CA310,IF(CA295>=1,(CA310/CA295)*CA$12,IF(CA295>0,MIN(CA310,$N310/$O295*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD310,IF(CD295>=1,(CD310/CD295)*CD$12,IF(CD295>0,MIN(CD310,$N310/$O295*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":341},"Receipt and delivery point facilities",null,0,{"$f":"MIN(E311,IF(E296>=1,(E311/E296)*E$12,IF(E296>0,MIN(E311,$N311/$O296*E$12),0)))","v":0},0,0,0,0,0,0,0,0,5.4342500000000005E-4,5.4342500000000005E-4,{"$f":"MIN(P311,IF(P296>=1,(P311/P296)*P$12,IF(P296>0,MIN(P311,$N311/$O296*P$12),0)))","v":5.4342500000000005E-4},5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,2.1736999999999998E-3,2.1736999999999993E-3,2.1736999999999993E-3,2.1736999999999998E-3,2.1736999999999998E-3,2.1736999999999998E-3,1.6302749999999996E-3,0,0,0,{"$f":"MIN(BY311,IF(BY296>=1,(BY311/BY296)*BY$12,IF(BY296>0,MIN(BY311,$N311/$O296*BY$12),0)))","v":0},0,{"$f":"MIN(CA311,IF(CA296>=1,(CA311/CA296)*CA$12,IF(CA296>0,MIN(CA311,$N311/$O296*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD311,IF(CD296>=1,(CD311/CD296)*CD$12,IF(CD296>0,MIN(CD311,$N311/$O296*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":342},"SCADA and communications",null,0,{"$f":"MIN(E312,IF(E297>=1,(E312/E297)*E$12,IF(E297>0,MIN(E312,$N312/$O297*E$12),0)))","v":0},0,0,0,0,0,0,0,0,0.11552080825000002,0.11552080825000001,{"$f":"MIN(P312,IF(P297>=1,(P312/P297)*P$12,IF(P297>0,MIN(P312,$N312/$O297*P$12),0)))","v":0.11552080825},0.11552080825,0.11552080824999998,0.11552080824999997,0.11552080824999998,0.11552080824999998,0.11552080824999998,0.11552080824999998,0.11552080824999998,0.11552080825,0.11552080825,0.11552080825,0.11552080825000001,0.11552080825000001,0.11552080825000001,0.11552080825000002,0.11552080825000002,0.11552080825000004,0.11552080825000004,0.11552080825000005,0.11552080825000005,0.11552080825000005,0.11552080825000005,0.11552080825000005,0.11552080825000004,0.11552080825000004,0.11552080825000004,0.11552080825000002,0.11552080825000002,0.11552080825000001,0.11552080825000001,0.11552080825000001,0.11552080825000001,0.11552080825000002,0.11552080825000002,0.11848288025641028,0.11848288025641028,0.10959666423717952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY312,IF(BY297>=1,(BY312/BY297)*BY$12,IF(BY297>0,MIN(BY312,$N312/$O297*BY$12),0)))","v":0},0,{"$f":"MIN(CA312,IF(CA297>=1,(CA312/CA297)*CA$12,IF(CA297>0,MIN(CA312,$N312/$O297*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD312,IF(CD297>=1,(CD312/CD297)*CD$12,IF(CD297>0,MIN(CD312,$N312/$O297*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":343},"Cathodic protection",null,0,{"$f":"MIN(E313,IF(E298>=1,(E313/E298)*E$12,IF(E298>0,MIN(E313,$N313/$O298*E$12),0)))","v":0},0,0,0,0,0,0,0,0,2.6636220249999999E-2,2.6636220250000002E-2,{"$f":"MIN(P313,IF(P298>=1,(P313/P298)*P$12,IF(P298>0,MIN(P313,$N313/$O298*P$12),0)))","v":2.6636220250000002E-2},2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999995E-2,2.6636220249999995E-2,2.6636220249999995E-2,2.6636220249999995E-2,2.6636220249999992E-2,2.6636220249999992E-2,2.6636220249999992E-2,2.6636220249999988E-2,2.6636220249999988E-2,2.6636220249999988E-2,2.6636220249999988E-2,2.6636220249999988E-2,2.6636220249999992E-2,2.6636220249999992E-2,2.6636220249999992E-2,2.7319200256410252E-2,2.7319200256410252E-2,2.5270260237179463E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY313,IF(BY298>=1,(BY313/BY298)*BY$12,IF(BY298>0,MIN(BY313,$N313/$O298*BY$12),0)))","v":0},0,{"$f":"MIN(CA313,IF(CA298>=1,(CA313/CA298)*CA$12,IF(CA298>0,MIN(CA313,$N313/$O298*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD313,IF(CD298>=1,(CD313/CD298)*CD$12,IF(CD298>0,MIN(CD313,$N313/$O298*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":344},"Maintenance bases and depots",null,0,{"$f":"MIN(E314,IF(E299>=1,(E314/E299)*E$12,IF(E299>0,MIN(E314,$N314/$O299*E$12),0)))","v":0},0,0,0,0,0,0,0,0,6.0518894499999996E-2,6.0518894499999996E-2,{"$f":"MIN(P314,IF(P299>=1,(P314/P299)*P$12,IF(P299>0,MIN(P314,$N314/$O299*P$12),0)))","v":6.0518894499999989E-2},6.0518894499999983E-2,6.0518894499999976E-2,6.0518894499999976E-2,6.0518894499999969E-2,6.0518894499999962E-2,6.0518894499999955E-2,6.0518894499999955E-2,6.0518894499999948E-2,6.0518894499999941E-2,6.0518894499999934E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,0.24207557799999974,0.24207557799999976,0.24207557799999976,0.24207557799999976,0.24207557799999976,0.24207557799999974,0.18155668349999982,0,0,0,{"$f":"MIN(BY314,IF(BY299>=1,(BY314/BY299)*BY$12,IF(BY299>0,MIN(BY314,$N314/$O299*BY$12),0)))","v":0},0,{"$f":"MIN(CA314,IF(CA299>=1,(CA314/CA299)*CA$12,IF(CA299>0,MIN(CA314,$N314/$O299*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD314,IF(CD299>=1,(CD314/CD299)*CD$12,IF(CD299>0,MIN(CD314,$N314/$O299*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":345},"Other assets",null,0,{"$f":"MIN(E315,IF(E300>=1,(E315/E300)*E$12,IF(E300>0,MIN(E315,$N315/$O300*E$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(T315,IF(T300>=1,(T315/T300)*T$12,IF(T300>0,MIN(T315,$N315/$O300*T$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD315,IF(CD300>=1,(CD315/CD300)*CD$12,IF(CD300>0,MIN(CD315,$N315/$O300*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":346},"Equity Raising Cost",null,0,{"$f":"MIN(E316,IF(E301>=1,(E316/E301)*E$12,IF(E301>0,MIN(E316,$N316/$O301*E$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(T316,IF(T301>=1,(T316/T301)*T$12,IF(T301>0,MIN(T316,$N316/$O301*T$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD316,IF(CD301>=1,(CD316/CD301)*CD$12,IF(CD301>0,MIN(CD316,$N316/$O301*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":347},"Non-depreciable assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(T317,IF(T302>=1,(T317/T302)*T$12,IF(T302>0,MIN(T317,$N317/$O302*T$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CF317,IF(CF302>=1,(CF317/CF302)*CF$12,IF(CF302>0,MIN(CF317,$N317/$O302*CF$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":348},"Shared support assets - IOT & cyber security",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(T318,IF(T303>=1,(T318/T303)*T$12,IF(T303>0,MIN(T318,$N318/$O303*T$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CF318,IF(CF303>=1,(CF318/CF303)*CF$12,IF(CF303>0,MIN(CF318,$N318/$O303*CF$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":349},"Shared support assets (net IOT & cyber security)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(T319,IF(T304>=1,(T319/T304)*T$12,IF(T304>0,MIN(T319,$N319/$O304*T$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CF319,IF(CF304>=1,(CF319/CF304)*CF$12,IF(CF304>0,MIN(CF319,$N319/$O304*CF$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":350},"Miscellaneous assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(T320,IF(T305>=1,(T320/T305)*T$12,IF(T305>0,MIN(T320,$N320/$O305*T$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CF320,IF(CF305>=1,(CF320/CF305)*CF$12,IF(CF305>0,MIN(CF320,$N320/$O305*CF$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":351},"Total",null,{"$f":"SUM(D338:D350)","v":0},{"$f":"SUM(E338:E350)","v":0},0,0,0,0,0,0,0,0,5.0495307103750005,5.0495307103750005,5.0495307103750005,5.0495307103750005,5.0495307103750005,5.0495307103750005,5.0495307103750005,5.0495307103750005,5.0495307103750005,5.0495307103750005,5.0495307103750005,5.0495307103750013,5.0495307103750013,5.0495307103750013,5.0495307103750013,5.0495307103750013,5.0495307103750013,5.0495307103750013,5.0495307103750013,5.0495307103750013,5.0495307103750013,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750022,5.0495307103750031,5.0495307103750031,5.0531757623878226,5.0531757623878226,5.0422406063493614,4.9073736818750033,4.9073736818750033,4.9073736818750033,4.9073736818750033,4.9073736818750042,4.9073736818750042,4.9073736818750042,4.9073736818750051,4.9073736818750051,4.9073736818750051,4.907373681875006,4.9073736818750069,4.9073736818750069,19.629494727500028,19.629494727500028,{"$f":"SUM(BQ338:BQ350)","v":19.629494727500028},19.629494727500031,19.629494727500031,19.629494727500031,14.72212104562502,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":352},"Closing Asset Values"]
[{"$f":"ROW()","v":353},"Pipeline and laterals",null,{"$f":"D308+D323-D338","v":2.3611559999999998},3.9662649999999999,6.9038360000000001,10.017676999999999,37.431334,102.25130799999999,170.56856399999998,228.44927299999998,310.56180999999998,354.38158899999996,349.95181913749997,345.52204927499997,341.09227941249998,336.66250954999998,332.23273968749999,327.80296982499999,323.3731999625,318.9434301,314.51366023750001,310.08389037500001,305.65412051250001,301.22435065000002,296.79458078750002,292.36481092500003,287.93504106250003,283.50527120000004,279.07550133750004,274.64573147500005,270.21596161250005,265.78619175000006,261.35642188750006,256.92665202500007,{"$f":"AJ308+AJ323-AJ338","v":252.49688216250007},248.06711230000008,243.63734243750008,239.20757257500009,234.77780271250009,230.3480328500001,225.9182629875001,221.4884931250001,217.05872326250011,212.62895340000011,208.19918353750012,203.76941367500012,199.33964381250013,194.90987395000013,190.48010408750014,186.05033422500014,181.62056436250015,177.19079450000015,172.76102463750016,168.33125477500016,163.90148491250017,159.47171505000017,155.04194518750018,150.61217532500018,146.18240546250018,141.75263560000019,137.32286573750019,132.8930958750002,128.4633260125002,124.03355615000019,119.60378628750018,101.88470683750016,{"$f":"BP308+BP323-BP338","v":84.165627387500138},66.446547937500114,48.727468487500083,31.008389037500052,13.289309587500021,0,0,0,0,{"$f":"BY308+BY323-BY338","v":0},0,{"$f":"CA308+CA323-CA338","v":0},0,0,{"$f":"CD308+CD323-CD338","v":0},0,0,0,0]
[{"$f":"ROW()","v":354},"Main line valve and scraper stations",null,{"$f":"D309+D324-D339","v":0},0,0,0,0,0.68703099999999995,2.6272760000000002,3.2416520000000002,4.5276840000000007,4.5868180900000004,4.5294828638750007,4.4721476377500009,4.4148124116250012,4.3574771855000014,4.3001419593750017,4.2428067332500019,4.1854715071250022,4.1281362810000024,4.0708010548750027,4.0134658287500029,3.9561306026250027,3.8987953765000025,3.8414601503750023,3.7841249242500021,3.7267896981250019,3.6694544720000017,3.6121192458750015,3.5547840197500014,3.4974487936250012,3.440113567500001,3.3827783413750008,3.3254431152500006,{"$f":"AJ309+AJ324-AJ339","v":3.2681078891250004},3.2107726630000002,3.153437436875,3.0961022107499998,3.0387669846249996,2.9814317584999994,2.9240965323749992,2.866761306249999,2.8094260801249988,2.7520908539999986,2.6947556278749989,2.6374204017499987,2.5800851756249985,2.5227499494999988,2.465414723374999,2.4080794972499988,2.3507442711249986,2.2934090449999989,2.2360738188749991,2.1787385927499989,2.1214033666249987,2.064068140499999,2.0067329143749992,1.9493976882499993,1.8920624621249993,1.8347272359999993,1.7773920098749993,1.7200567837499994,1.6627215576249994,1.6053863314999994,1.5480511053749995,1.3187102008749996,{"$f":"BP309+BP324-BP339","v":1.0893692963749997},0.8600283918749998,0.63068748737499991,0.40134658287499991,0.17200567837499997,0,0,0,0,{"$f":"BY309+BY324-BY339","v":0},0,{"$f":"CA309+CA324-CA339","v":0},0,0,{"$f":"CD309+CD324-CD339","v":0},0,0,0,0]
[{"$f":"ROW()","v":355},"Compressor stations",null,{"$f":"D310+D325-D340","v":0},0,0,0,0,0,2.9007869999999998,7.6067409999999995,16.781374999999997,28.736501899999997,28.377295626249996,28.018089352499995,27.658883078749994,27.299676804999994,26.940470531249993,26.581264257499992,26.222057983749991,25.86285170999999,25.50364543624999,25.144439162499989,24.785232888749988,24.426026614999987,24.066820341249986,23.707614067499986,23.348407793749985,22.989201519999984,22.629995246249983,22.270788972499982,21.911582698749982,21.552376424999981,21.19317015124998,20.833963877499979,{"$f":"AJ310+AJ325-AJ340","v":20.474757603749978},20.115551329999978,19.756345056249977,19.397138782499976,19.037932508749975,18.678726234999974,18.319519961249974,17.960313687499973,17.601107413749972,17.241901139999971,16.88269486624997,16.523488592499969,16.164282318749969,15.80507604499997,15.445869771249971,15.086663497499972,14.727457223749973,14.368250949999974,14.009044676249975,13.649838402499975,13.290632128749976,12.931425854999977,12.572219581249978,12.213013307499979,11.85380703374998,11.494600759999981,11.135394486249982,10.776188212499983,10.416981938749984,10.057775664999985,9.6985693912499862,8.2617442962499883,{"$f":"BP310+BP325-BP340","v":6.8249192012499904},5.3880941062499925,3.9512690112499946,2.5144439162499967,1.0776188212499986,0,0,0,0,{"$f":"BY310+BY325-BY340","v":0},0,{"$f":"CA310+CA325-CA340","v":0},0,0,{"$f":"CD310+CD325-CD340","v":0},0,0,0,0]
[{"$f":"ROW()","v":356},"Receipt and delivery point facilities",null,{"$f":"D311+D326-D341","v":0},0,0,0,0,0,0,0,4.2049000000000003E-2,4.3474000000000006E-2,4.2930575000000006E-2,4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,4.0756875000000005E-2,4.0213450000000005E-2,3.9670025000000005E-2,3.9126600000000004E-2,3.8583175000000004E-2,3.8039750000000004E-2,3.7496325000000004E-2,3.6952900000000004E-2,3.6409475000000004E-2,3.5866050000000003E-2,3.5322625000000003E-2,3.4779200000000003E-2,3.4235775000000003E-2,3.3692350000000003E-2,3.3148925000000003E-2,3.2605500000000003E-2,3.2062075000000002E-2,3.1518650000000002E-2,{"$f":"AJ311+AJ326-AJ341","v":3.0975225000000002E-2},3.0431800000000002E-2,2.9888375000000002E-2,2.9344950000000002E-2,2.8801525000000001E-2,2.8258100000000001E-2,2.7714675000000001E-2,2.7171250000000001E-2,2.6627825000000001E-2,2.6084400000000001E-2,2.5540975E-2,2.499755E-2,2.4454125E-2,2.39107E-2,2.3367275E-2,2.282385E-2,2.2280425E-2,2.1736999999999999E-2,2.1193574999999999E-2,2.0650149999999999E-2,2.0106724999999999E-2,1.9563299999999999E-2,1.9019874999999999E-2,1.8476449999999998E-2,1.7933024999999998E-2,1.7389599999999998E-2,1.6846174999999998E-2,1.6302749999999998E-2,1.5759324999999998E-2,1.5215899999999997E-2,1.4672474999999997E-2,1.2498774999999997E-2,{"$f":"BP311+BP326-BP341","v":1.0325074999999998E-2},8.1513749999999989E-3,5.9776749999999991E-3,3.8039749999999994E-3,1.6302749999999996E-3,0,0,0,0,{"$f":"BY311+BY326-BY341","v":0},0,{"$f":"CA311+CA326-CA341","v":0},0,0,{"$f":"CD311+CD326-CD341","v":0},0,0,0,0]
[{"$f":"ROW()","v":357},"SCADA and communications",null,{"$f":"D312+D327-D342","v":0},0,0,0,0,0.30599500000000002,2.006408,3.583272,4.1906100000000004,4.6208323300000007,4.5053115217500004,4.3897907135000001,4.2742699052499997,4.1587490969999994,4.0432282887499991,3.9277074804999992,3.8121866722499993,3.6966658639999994,3.5811450557499995,3.4656242474999996,3.3501034392499998,3.2345826309999999,3.11906182275,3.0035410145000001,2.8880202062500002,2.7724993980000003,2.6569785897500005,2.5414577815000006,2.4259369732500007,2.3104161650000008,2.1948953567500009,2.079374548500001,{"$f":"AJ312+AJ327-AJ342","v":1.9638537402500009},1.8483329320000008,1.7328121237500007,1.6172913155000006,1.5017705072500005,1.3862496990000004,1.2707288907500003,1.1552080825000002,1.0396872742500001,0.92416646600000008,0.80864565775000008,0.69312484950000008,0.57760404125000009,0.46208323300000009,0.3465624247500001,0.2280795444935898,0.10959666423717952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP312+BP327-BP342","v":0},0,0,0,0,0,0,0,0,{"$f":"BY312+BY327-BY342","v":0},0,{"$f":"CA312+CA327-CA342","v":0},0,0,{"$f":"CD312+CD327-CD342","v":0},0,0,0,0]
[{"$f":"ROW()","v":358},"Cathodic protection",null,{"$f":"D313+D328-D343","v":0},0,0,0,0,0,0.23589599999999999,0.49183699999999997,0.78969,1.0654488099999999,1.03881258975,1.0121763695000001,0.98554014925000011,0.9589039290000001,0.93226770875000009,0.90563148850000008,0.87899526825000007,0.85235904800000006,0.82572282775000005,0.79908660750000005,0.77245038725000004,0.74581416700000003,0.71917794675000002,0.69254172650000001,0.66590550625,0.63926928599999999,0.61263306574999998,0.58599684549999997,0.55936062524999997,0.53272440499999996,0.50608818474999995,0.47945196449999994,{"$f":"AJ313+AJ328-AJ343","v":0.45281574424999993},0.42617952399999992,0.39954330374999991,0.3729070834999999,0.34627086324999989,0.31963464299999989,0.29299842274999988,0.26636220249999987,0.23972598224999989,0.2130897619999999,0.18645354174999992,0.15981732149999994,0.13318110124999996,0.10654488099999997,7.9908660749999971E-2,5.2589460493589715E-2,2.5270260237179463E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP313+BP328-BP343","v":0},0,0,0,0,0,0,0,0,{"$f":"BY313+BY328-BY343","v":0},0,{"$f":"CA313+CA328-CA343","v":0},0,0,{"$f":"CD313+CD328-CD343","v":0},0,0,0,0]
[{"$f":"ROW()","v":359},"Maintenance bases and depots",null,{"$f":"D314+D329-D344","v":0},0,0,0,0,0.37883,1.302489,2.105302,3.0878299999999999,4.8415115599999998,4.7809926654999995,4.7204737709999991,4.6599548764999987,4.5994359819999984,4.538917087499998,4.4783981929999976,4.4178792984999973,4.3573604039999969,4.2968415094999965,4.2363226149999962,4.1758037204999958,4.1152848259999955,4.0547659314999951,3.9942470369999952,3.9337281424999953,3.8732092479999953,3.8126903534999954,3.7521714589999955,3.6916525644999956,3.6311336699999957,3.5706147754999957,3.5100958809999958,{"$f":"AJ314+AJ329-AJ344","v":3.4495769864999959},3.389058091999996,3.328539197499996,3.2680203029999961,3.2075014084999962,3.1469825139999963,3.0864636194999964,3.0259447249999964,2.9654258304999965,2.9049069359999966,2.8443880414999967,2.7838691469999968,2.7233502524999968,2.6628313579999969,2.602312463499997,2.5417935689999971,2.4812746744999972,2.4207557799999972,2.3602368854999973,2.2997179909999974,2.2391990964999975,2.1786802019999976,2.1181613074999976,2.0576424129999977,1.9971235184999978,1.9366046239999979,1.876085729499998,1.815566834999998,1.7550479404999981,1.6945290459999982,1.6340101514999983,1.3919345734999986,{"$f":"BP314+BP329-BP344","v":1.1498589954999989},0.90778341749999913,0.66570783949999934,0.42363226149999955,0.18155668349999982,0,0,0,0,{"$f":"BY314+BY329-BY344","v":0},0,{"$f":"CA314+CA329-CA344","v":0},0,0,{"$f":"CD314+CD329-CD344","v":0},0,0,0,0]
[{"$f":"ROW()","v":360},"Other assets",null,{"$f":"D315+D330-D345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ315+AJ330-AJ345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP315+BP330-BP345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD315+CD330-CD345","v":0},0,0,0,0]
[{"$f":"ROW()","v":361},"Equity Raising Cost",null,{"$f":"D316+D331-D346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ316+AJ331-AJ346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP316+BP331-BP346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD316+CD331-CD346","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},"Non-depreciable assets",null,{"$f":"D317+D332-D347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ317+AJ332-AJ347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP317+BP332-BP347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD317+CD332-CD347","v":0},0,0,0,0]
[{"$f":"ROW()","v":363},"Shared support assets - IOT & cyber security",null,{"$f":"D318+D333-D348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP318+BP333-BP348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":364},"Shared support assets (net IOT & cyber security)",null,{"$f":"D319+D334-D349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP319+BP334-BP349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":365},"Miscellaneous assets",null,{"$f":"D320+D335-D350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP320+BP335-BP350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":366},"Total",null,{"$f":"SUM(D353:D365)","v":2.3611559999999998},{"$f":"SUM(E353:E365)","v":3.9662649999999999},6.9038360000000001,10.017676999999999,37.431334,103.62316399999999,179.64141999999998,245.47807699999996,339.98104799999999,398.27617569,393.22664497962495,388.17711426925007,383.12758355887496,378.07805284849991,373.02852213812503,367.97899142774992,362.92946071737498,357.87993000699998,352.83039929662493,347.78086858624994,342.731337875875,337.68180716550006,332.63227645512501,327.58274574475001,322.53321503437502,317.48368432400002,312.43415361362503,307.38462290325009,302.33509219287492,297.28556148250004,292.2360307721251,287.18650006175005,282.13696935137506,277.08743864100001,272.03790793062507,266.98837722025007,261.93884650987508,256.88931579950003,251.83978508912506,246.79025437875006,241.74072366837513,236.6911929580001,231.64166224762511,226.59213153725008,221.54260082687506,216.49307011650006,211.4435394061251,206.39036364373729,201.33718788134948,196.29494727500014,191.38757359312515,186.48019991125011,181.57282622937515,176.66545254750017,171.75807886562515,166.85070518375016,161.94333150187515,157.03595782000016,152.12858413812521,147.22121045625019,142.31383677437518,137.40646309250016,132.49908941062517,112.86959468312514,93.240099955625126,{"$f":"SUM(BQ353:BQ365)","v":73.61060522812511},53.981110500625078,34.35161577312504,14.72212104562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":367},"31/12/1996 Capex"]
[{"$f":"ROW()","v":368},"Life (years)"]
[{"$f":"ROW()","v":369},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(O369-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,{"$f":"MAX(AA369-0.25,0)","v":16.75},{"$f":"MAX(AB369-0.25,0)","v":16.5},{"$f":"MAX(AC369-0.25,0)","v":16.25},{"$f":"MAX(AD369-0.25,0)","v":16},{"$f":"MAX(AE369-0.25,0)","v":15.75},{"$f":"MAX(AF369-0.25,0)","v":15.5},{"$f":"MAX(AG369-0.25,0)","v":15.25},{"$f":"MAX(AH369-0.25,0)","v":15},{"$f":"MAX(AI369-0.25,0)","v":14.75},{"$f":"MAX(AJ369-0.25,0)","v":14.5},{"$f":"MAX(AK369-0.25,0)","v":14.25},{"$f":"MAX(AL369-0.25,0)","v":14},{"$f":"MAX(AM369-0.25,0)","v":13.75},{"$f":"MAX(AN369-0.25,0)","v":13.5},{"$f":"MAX(AO369-0.25,0)","v":13.25},{"$f":"MAX(AP369-0.25,0)","v":13},{"$f":"MAX(AQ369-0.25,0)","v":12.75},{"$f":"MAX(AR369-0.25,0)","v":12.5},{"$f":"MAX(AS369-0.25,0)","v":12.25},{"$f":"MAX(AT369-0.25,0)","v":12},{"$f":"MAX(AU369-0.25,0)","v":11.75},{"$f":"MAX(AV369-0.25,0)","v":11.5},{"$f":"MAX(AW369-0.25,0)","v":11.25},{"$f":"MAX(AX369-0.25,0)","v":11},{"$f":"MAX(AY369-0.25,0)","v":10.75},{"$f":"MAX(AZ369-0.25,0)","v":10.5},{"$f":"MAX(BA369-0.25,0)","v":10.25},{"$f":"MAX(BB369-0.25,0)","v":10},{"$f":"MAX(BC369-0.25,0)","v":9.75},{"$f":"MAX(BD369-0.25,0)","v":9.5},{"$f":"MAX(BE369-0.25,0)","v":9.25},{"$f":"MAX(BF369-0.25,0)","v":9},{"$f":"MAX(BG369-0.25,0)","v":8.75},{"$f":"MAX(BH369-0.25,0)","v":8.5},{"$f":"MAX(BI369-0.25,0)","v":8.25},{"$f":"MAX(BJ369-0.25,0)","v":8},{"$f":"MAX(BK369-0.25,0)","v":7.75},{"$f":"MAX(BL369-0.25,0)","v":7.5},{"$f":"MAX(BM369-0.25,0)","v":7.25},{"$f":"MAX(BN369-0.25,0)","v":7},{"$f":"MAX(BO369-1,0)","v":6},{"$f":"MAX(BP369-1,0)","v":5},{"$f":"MAX(BQ369-1,0)","v":4},{"$f":"MAX(BR369-1,0)","v":3},{"$f":"MAX(BS369-1,0)","v":2},{"$f":"MAX(BT369-1,0)","v":1},{"$f":"MAX(BU369-1,0)","v":0},{"$f":"MAX(BV369-1,0)","v":0},{"$f":"MAX(BW369-1,0)","v":0},0,0,0,0,0,{"$f":"MAX(CC369-1,0)","v":0},{"$f":"MAX(CD369-1,0)","v":0},{"$f":"MAX(CE369-1,0)","v":0},{"$f":"MAX(CF369-1,0)","v":0},{"$f":"MAX(CG369-1,0)","v":0}]
[{"$f":"ROW()","v":370},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,{"$f":"MAX(BO370-1,0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":371},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":374},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(O377-0.25,0)","v":4.75},{"$f":"MAX(P377-0.25,0)","v":4.5},{"$f":"MAX(Q377-0.25,0)","v":4.25},{"$f":"MAX(R377-0.25,0)","v":4},{"$f":"MAX(S377-0.25,0)","v":3.75},{"$f":"MAX(T377-0.25,0)","v":3.5},{"$f":"MAX(U377-0.25,0)","v":3.25},{"$f":"MAX(V377-0.25,0)","v":3},{"$f":"MAX(W377-0.25,0)","v":2.75},{"$f":"MAX(X377-0.25,0)","v":2.5},{"$f":"MAX(Y377-0.25,0)","v":2.25},{"$f":"MAX(Z377-0.25,0)","v":2},{"$f":"MAX(AA377-0.25,0)","v":1.75},{"$f":"MAX(AB377-0.25,0)","v":1.5},{"$f":"MAX(AC377-0.25,0)","v":1.25},{"$f":"MAX(AD377-0.25,0)","v":1},{"$f":"MAX(AE377-0.25,0)","v":0.75},{"$f":"MAX(AF377-0.25,0)","v":0.5},{"$f":"MAX(AG377-0.25,0)","v":0.25},{"$f":"MAX(AH377-0.25,0)","v":0},{"$f":"MAX(AI377-0.25,0)","v":0},{"$f":"MAX(AJ377-0.25,0)","v":0},{"$f":"MAX(AK377-0.25,0)","v":0},{"$f":"MAX(AL377-0.25,0)","v":0},{"$f":"MAX(AM377-0.25,0)","v":0},{"$f":"MAX(AN377-0.25,0)","v":0},{"$f":"MAX(AO377-0.25,0)","v":0},{"$f":"MAX(AP377-0.25,0)","v":0},{"$f":"MAX(AQ377-0.25,0)","v":0},{"$f":"MAX(AR377-0.25,0)","v":0},{"$f":"MAX(AS377-0.25,0)","v":0},{"$f":"MAX(AT377-0.25,0)","v":0},{"$f":"MAX(AU377-0.25,0)","v":0},{"$f":"MAX(AV377-0.25,0)","v":0},{"$f":"MAX(AW377-0.25,0)","v":0},{"$f":"MAX(AX377-0.25,0)","v":0},{"$f":"MAX(AY377-0.25,0)","v":0},{"$f":"MAX(AZ377-0.25,0)","v":0},{"$f":"MAX(BA377-0.25,0)","v":0},{"$f":"MAX(BB377-0.25,0)","v":0},{"$f":"MAX(BC377-0.25,0)","v":0},{"$f":"MAX(BD377-0.25,0)","v":0},{"$f":"MAX(BE377-0.25,0)","v":0},{"$f":"MAX(BF377-0.25,0)","v":0},{"$f":"MAX(BG377-0.25,0)","v":0},{"$f":"MAX(BH377-0.25,0)","v":0},{"$f":"MAX(BI377-0.25,0)","v":0},{"$f":"MAX(BJ377-0.25,0)","v":0},{"$f":"MAX(BK377-0.25,0)","v":0},{"$f":"MAX(BL377-0.25,0)","v":0},{"$f":"MAX(BM377-0.25,0)","v":0},{"$f":"MAX(BN377-0.25,0)","v":0},{"$f":"MAX(BO377-1,0)","v":0},{"$f":"MAX(BP377-1,0)","v":0},{"$f":"MAX(BQ377-1,0)","v":0},{"$f":"MAX(BR377-1,0)","v":0},{"$f":"MAX(BS377-1,0)","v":0},{"$f":"MAX(BT377-1,0)","v":0},{"$f":"MAX(BU377-1,0)","v":0},{"$f":"MAX(BV377-1,0)","v":0},{"$f":"MAX(BW377-1,0)","v":0},{"$f":"MAX(BX377-1,0)","v":0},{"$f":"MAX(BY377-1,0)","v":0},{"$f":"MAX(BZ377-1,0)","v":0},{"$f":"MAX(CA377-1,0)","v":0},{"$f":"MAX(CB377-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":378},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(O378-0.25,0)","v":0},{"$f":"MAX(P378-0.25,0)","v":0},{"$f":"MAX(Q378-0.25,0)","v":0},{"$f":"MAX(R378-0.25,0)","v":0},{"$f":"MAX(S378-0.25,0)","v":0},{"$f":"MAX(T378-0.25,0)","v":0},{"$f":"MAX(U378-0.25,0)","v":0},{"$f":"MAX(V378-0.25,0)","v":0},{"$f":"MAX(W378-0.25,0)","v":0},{"$f":"MAX(X378-0.25,0)","v":0},{"$f":"MAX(Y378-0.25,0)","v":0},{"$f":"MAX(Z378-0.25,0)","v":0},{"$f":"MAX(AA378-0.25,0)","v":0},{"$f":"MAX(AB378-0.25,0)","v":0},{"$f":"MAX(AC378-0.25,0)","v":0},{"$f":"MAX(AD378-0.25,0)","v":0},{"$f":"MAX(AE378-0.25,0)","v":0},{"$f":"MAX(AF378-0.25,0)","v":0},{"$f":"MAX(AG378-0.25,0)","v":0},{"$f":"MAX(AH378-0.25,0)","v":0},{"$f":"MAX(AI378-0.25,0)","v":0},{"$f":"MAX(AJ378-0.25,0)","v":0},{"$f":"MAX(AK378-0.25,0)","v":0},{"$f":"MAX(AL378-0.25,0)","v":0},{"$f":"MAX(AM378-0.25,0)","v":0},{"$f":"MAX(AN378-0.25,0)","v":0},{"$f":"MAX(AO378-0.25,0)","v":0},{"$f":"MAX(AP378-0.25,0)","v":0},{"$f":"MAX(AQ378-0.25,0)","v":0},{"$f":"MAX(AR378-0.25,0)","v":0},{"$f":"MAX(AS378-0.25,0)","v":0},{"$f":"MAX(AT378-0.25,0)","v":0},{"$f":"MAX(AU378-0.25,0)","v":0},{"$f":"MAX(AV378-0.25,0)","v":0},{"$f":"MAX(AW378-0.25,0)","v":0},{"$f":"MAX(AX378-0.25,0)","v":0},{"$f":"MAX(AY378-0.25,0)","v":0},{"$f":"MAX(AZ378-0.25,0)","v":0},{"$f":"MAX(BA378-0.25,0)","v":0},{"$f":"MAX(BB378-0.25,0)","v":0},{"$f":"MAX(BC378-0.25,0)","v":0},{"$f":"MAX(BD378-0.25,0)","v":0},{"$f":"MAX(BE378-0.25,0)","v":0},{"$f":"MAX(BF378-0.25,0)","v":0},{"$f":"MAX(BG378-0.25,0)","v":0},{"$f":"MAX(BH378-0.25,0)","v":0},{"$f":"MAX(BI378-0.25,0)","v":0},{"$f":"MAX(BJ378-0.25,0)","v":0},{"$f":"MAX(BK378-0.25,0)","v":0},{"$f":"MAX(BL378-0.25,0)","v":0},{"$f":"MAX(BM378-0.25,0)","v":0},{"$f":"MAX(BN378-0.25,0)","v":0},{"$f":"MAX(BO378-1,0)","v":0},{"$f":"MAX(BP378-1,0)","v":0},{"$f":"MAX(BQ378-1,0)","v":0},{"$f":"MAX(BR378-1,0)","v":0},{"$f":"MAX(BS378-1,0)","v":0},{"$f":"MAX(BT378-1,0)","v":0},{"$f":"MAX(BU378-1,0)","v":0},{"$f":"MAX(BV378-1,0)","v":0},{"$f":"MAX(BW378-1,0)","v":0},{"$f":"MAX(BX378-1,0)","v":0},{"$f":"MAX(BY378-1,0)","v":0},{"$f":"MAX(BZ378-1,0)","v":0},{"$f":"MAX(CA378-1,0)","v":0},{"$f":"MAX(CB378-1,0)","v":0},{"$f":"MAX(CC378-1,0)","v":0},{"$f":"MAX(CD378-1,0)","v":0},{"$f":"MAX(CE378-1,0)","v":0},{"$f":"MAX(CF378-1,0)","v":0},{"$f":"MAX(CG378-1,0)","v":0}]
[{"$f":"ROW()","v":379},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NetSSATAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":382}]
[{"$f":"ROW()","v":383},"Opening Asset Values"]
[{"$f":"ROW()","v":384},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N429","v":15.835996280000002},{"$f":"O429","v":15.638046326500001},15.440096373000001,15.242146419500001,15.044196466000001,14.8462465125,14.648296559,14.4503466055,14.252396652,14.0544466985,13.856496744999999,13.658546791499999,{"$f":"Z429","v":13.460596837999999},{"$f":"AA429","v":13.262646884499999},13.064696930999999,12.866746977499998,12.668797023999998,12.470847070499998,12.272897116999998,12.074947163499997,11.876997209999997,11.679047256499997,11.481097302999997,11.283147349499997,11.085197395999996,10.887247442499996,10.689297488999996,10.491347535499996,10.293397581999995,10.095447628499995,9.897497674999995,9.6995477214999948,9.5015977679999946,9.3036478144999943,9.1056978609999941,8.9077479074999939,8.7097979539999937,8.5118480004999935,8.3138980469999932,8.115948093499993,7.9179981399999928,7.7200481864999926,7.5220982329999924,7.3241482794999921,7.1261983259999919,6.9282483724999917,6.7302984189999915,6.5323484654999922,6.3343985119999928,6.1364485584999926,5.9384986049999933,5.7405486514999939,5.5425986979999937,4.7507988839999946,3.9589990699999955,3.1671992559999964,2.3753994419999973,{"$f":"BS429","v":1.5835996279999982},0.7917998139999991,0,0,0,0,{"$f":"BY429","v":0},0,0,0,{"$f":"CC429","v":0},{"$f":"CD429","v":0},{"$f":"CE429","v":0},{"$f":"CF429","v":0},{"$f":"CG429","v":0}]
[{"$f":"ROW()","v":385},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N430","v":3.7768010000000005E-2},3.7295909875000005E-2,3.6823809750000006E-2,3.6351709625000006E-2,3.5879609500000006E-2,3.5407509375000007E-2,3.4935409250000007E-2,3.4463309125000008E-2,3.3991209000000008E-2,3.3519108875000009E-2,3.3047008750000009E-2,3.257490862500001E-2,3.210280850000001E-2,3.1630708375000011E-2,3.1158608250000011E-2,3.0686508125000012E-2,3.0214408000000012E-2,2.9742307875000012E-2,2.9270207750000013E-2,2.8798107625000013E-2,2.8326007500000014E-2,2.7853907375000014E-2,2.7381807250000015E-2,2.6909707125000015E-2,2.6437607000000016E-2,2.5965506875000016E-2,2.5493406750000017E-2,2.5021306625000017E-2,2.4549206500000018E-2,2.4077106375000018E-2,2.3605006250000019E-2,2.3132906125000019E-2,2.2660806000000019E-2,2.218870587500002E-2,2.171660575000002E-2,2.1244505625000021E-2,2.0772405500000021E-2,2.0300305375000022E-2,1.9828205250000022E-2,1.9356105125000023E-2,1.8884005000000023E-2,1.8411904875000024E-2,1.7939804750000024E-2,1.7467704625000025E-2,1.6995604500000025E-2,1.6523504375000025E-2,1.6051404250000026E-2,1.5579304125000025E-2,1.5107204000000023E-2,1.4635103875000022E-2,1.4163003750000021E-2,1.369090362500002E-2,1.3218803500000018E-2,1.1330403000000015E-2,9.4420025000000116E-3,7.5536020000000091E-3,5.6652015000000066E-3,{"$f":"BS430","v":3.7768010000000041E-3},1.8884005000000021E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,4.3932482100000003,4.3383326073750004,4.2834170047500004,4.2285014021250005,4.1735857995000005,4.1186701968750006,4.0637545942500006,4.0088389916250007,3.9539233890000007,3.8990077863750008,3.8440921837500008,3.7891765811250009,3.7342609785000009,3.679345375875001,3.624429773250001,3.5695141706250011,3.5145985680000011,3.4596829653750012,3.4047673627500012,3.3498517601250013,3.2949361575000014,3.2400205548750014,3.1851049522500015,3.1301893496250015,3.0752737470000016,3.0203581443750016,2.9654425417500017,2.9105269391250017,2.8556113365000018,2.8006957338750018,2.7457801312500019,2.6908645286250019,2.635948926000002,2.581033323375002,2.5261177207500021,2.4712021181250021,2.4162865155000022,2.3613709128750022,2.3064553102500023,2.2515397076250023,2.1966241050000024,2.1417085023750024,2.0867928997500025,2.0318772971250025,1.9769616945000024,1.9220460918750022,1.8671304892500022,1.8122148866250021,1.7572992840000019,1.702383681375002,1.6474680787500018,1.5925524761250016,1.5376368735000017,1.3179744630000014,1.0983120525000012,0.87864964200000095,0.65898723150000071,0.43932482100000048,0.21966241050000024,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":387},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,0.87796735999999986,0.85601817599999985,0.83406899199999984,0.81211980799999983,0.79017062399999982,0.76822143999999981,0.7462722559999998,0.72432307199999979,0.70237388799999978,0.68042470399999977,0.65847551999999976,0.63652633599999975,0.61457715199999974,0.59262796799999973,0.57067878399999972,0.54872959999999971,0.5267804159999997,0.50483123199999969,0.48288204799999968,0.46093286399999966,0.43898367999999965,0.41703449599999964,0.39508531199999963,0.37313612799999968,0.35118694399999972,0.32923775999999971,0.30728857599999976,0.2853393919999998,0.26339020799999979,0.24144102399999981,0.21949183999999983,0.19754265599999984,0.17559347199999986,0.15364428799999988,0.1316951039999999,0.10974591999999991,8.7796735999999931E-2,6.5847551999999948E-2,4.3898367999999952E-2,2.1949183999999955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,0.27016970000000001,0.26341545750000001,0.256661215,0.24990697249999999,0.24315272999999998,0.23639848749999998,0.22964424499999997,0.22289000249999996,0.21613575999999995,0.20938151749999995,0.20262727499999994,0.19587303249999993,0.18911878999999993,0.18236454749999992,0.17561030499999991,0.1688560624999999,0.1621018199999999,0.15534757749999989,0.14859333499999988,0.14183909249999987,0.13508484999999987,0.12833060749999986,0.12157636499999987,{"$f":"AK434","v":0.11482212249999987},{"$f":"AL434","v":0.10806787999999988},{"$f":"AM434","v":0.10131363749999989},{"$f":"AN434","v":9.4559394999999893E-2},{"$f":"AO434","v":8.78051524999999E-2},{"$f":"AP434","v":8.1050909999999907E-2},{"$f":"AQ434","v":7.4296667499999913E-2},{"$f":"AR434","v":6.754242499999992E-2},{"$f":"AS434","v":6.0788182499999927E-2},{"$f":"AT434","v":5.4033939999999933E-2},{"$f":"AU434","v":4.727969749999994E-2},{"$f":"AV434","v":4.0525454999999946E-2},{"$f":"AW434","v":3.3771212499999953E-2},{"$f":"AX434","v":2.7016969999999963E-2},{"$f":"AY434","v":2.0262727499999973E-2},{"$f":"AZ434","v":1.3508484999999973E-2},{"$f":"BA434","v":6.7542424999999726E-3},{"$f":"BB434","v":0},{"$f":"BC434","v":0},{"$f":"BD434","v":0},{"$f":"BE434","v":0},{"$f":"BF434","v":0},{"$f":"BG434","v":0},{"$f":"BH434","v":0},{"$f":"BI434","v":0},{"$f":"BJ434","v":0},{"$f":"BK434","v":0},{"$f":"BL434","v":0},{"$f":"BM434","v":0},{"$f":"BN434","v":0},{"$f":"BO434","v":0},{"$f":"BP434","v":0},{"$f":"BQ434","v":0},{"$f":"BR434","v":0},0,{"$f":"BT434","v":0},{"$f":"BU434","v":0},{"$f":"BV434","v":0},{"$f":"BW434","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,1.33433487,1.317655684125,1.3009764982500001,1.2842973123750001,1.2676181265000002,1.2509389406250002,1.2342597547500003,1.2175805688750003,1.2009013830000004,1.1842221971250004,1.1675430112500005,1.1508638253750005,1.1341846395000006,{"$f":"AA435","v":1.1175054536250006},{"$f":"AB435","v":1.1008262677500007},{"$f":"AC435","v":1.0841470818750008},{"$f":"AD435","v":1.0674678960000008},{"$f":"AE435","v":1.0507887101250009},{"$f":"AF435","v":1.0341095242500009},{"$f":"AG435","v":1.017430338375001},{"$f":"AH435","v":1.000751152500001},{"$f":"AI435","v":0.98407196662500096},{"$f":"AJ435","v":0.9673927807500009},0.95071359487500084,0.93403440900000079,0.91735522312500073,0.90067603725000067,0.88399685137500061,0.86731766550000056,0.8506384796250005,0.83395929375000044,0.81728010787500038,0.80060092200000033,0.78392173612500027,0.76724255025000021,0.75056336437500015,0.7338841785000001,0.71720499262500015,0.7005258067500002,0.68384662087500014,0.66716743500000009,0.65048824912500014,0.63380906325000019,0.61712987737500014,0.60045069150000008,0.58377150562500013,0.56709231975000018,0.55041313387500013,0.53373394800000007,0.51705476212500012,0.50037557625000006,0.48369639037500006,0.46701720450000006,0.40030046100000005,0.33358371750000004,0.26686697400000003,0.20015023050000003,0.13343348700000002,6.6716743500000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N437","v":0},{"$f":"O437","v":0},{"$f":"P437","v":0},{"$f":"Q437","v":0},{"$f":"R437","v":0},{"$f":"S437","v":0},{"$f":"T437","v":0},{"$f":"U437","v":0},{"$f":"V437","v":0},{"$f":"W437","v":0},{"$f":"X437","v":0},{"$f":"Y437","v":0},{"$f":"Z437","v":0},{"$f":"AA437","v":0},{"$f":"AB437","v":0},{"$f":"AC437","v":0},{"$f":"AD437","v":0},{"$f":"AE437","v":0},{"$f":"AF437","v":0},{"$f":"AG437","v":0},{"$f":"AH437","v":0},{"$f":"AI437","v":0},{"$f":"AJ437","v":0},{"$f":"AK437","v":0},{"$f":"AL437","v":0},{"$f":"AM437","v":0},{"$f":"AN437","v":0},{"$f":"AO437","v":0},{"$f":"AP437","v":0},{"$f":"AQ437","v":0},{"$f":"AR437","v":0},{"$f":"AS437","v":0},{"$f":"AT437","v":0},{"$f":"AU437","v":0},{"$f":"AV437","v":0},{"$f":"AW437","v":0},{"$f":"AX437","v":0},{"$f":"AY437","v":0},{"$f":"AZ437","v":0},{"$f":"BA437","v":0},{"$f":"BB437","v":0},{"$f":"BC437","v":0},{"$f":"BD437","v":0},{"$f":"BE437","v":0},{"$f":"BF437","v":0},{"$f":"BG437","v":0},{"$f":"BH437","v":0},{"$f":"BI437","v":0},{"$f":"BJ437","v":0},{"$f":"BK437","v":0},{"$f":"BL437","v":0},{"$f":"BM437","v":0},{"$f":"BN437","v":0},{"$f":"BO437","v":0},{"$f":"BP437","v":0},{"$f":"BQ437","v":0},{"$f":"BR437","v":0},{"$f":"BS437","v":0},{"$f":"BT437","v":0},{"$f":"BU437","v":0},{"$f":"BV437","v":0},{"$f":"BW437","v":0},{"$f":"BX437","v":0},{"$f":"BY437","v":0},{"$f":"BZ437","v":0},{"$f":"CA437","v":0},{"$f":"CB437","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":393},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N438","v":0},{"$f":"O438","v":0},{"$f":"P438","v":0},{"$f":"Q438","v":0},{"$f":"R438","v":0},{"$f":"S438","v":0},{"$f":"T438","v":0},{"$f":"U438","v":0},{"$f":"V438","v":0},{"$f":"W438","v":0},{"$f":"X438","v":0},{"$f":"Y438","v":0},{"$f":"Z438","v":0},{"$f":"AA438","v":0},{"$f":"AB438","v":0},{"$f":"AC438","v":0},{"$f":"AD438","v":0},{"$f":"AE438","v":0},{"$f":"AF438","v":0},{"$f":"AG438","v":0},{"$f":"AH438","v":0},{"$f":"AI438","v":0},{"$f":"AJ438","v":0},{"$f":"AK438","v":0},{"$f":"AL438","v":0},{"$f":"AM438","v":0},{"$f":"AN438","v":0},{"$f":"AO438","v":0},{"$f":"AP438","v":0},{"$f":"AQ438","v":0},{"$f":"AR438","v":0},{"$f":"AS438","v":0},{"$f":"AT438","v":0},{"$f":"AU438","v":0},{"$f":"AV438","v":0},{"$f":"AW438","v":0},{"$f":"AX438","v":0},{"$f":"AY438","v":0},{"$f":"AZ438","v":0},{"$f":"BA438","v":0},{"$f":"BB438","v":0},{"$f":"BC438","v":0},{"$f":"BD438","v":0},{"$f":"BE438","v":0},{"$f":"BF438","v":0},{"$f":"BG438","v":0},{"$f":"BH438","v":0},{"$f":"BI438","v":0},{"$f":"BJ438","v":0},{"$f":"BK438","v":0},{"$f":"BL438","v":0},{"$f":"BM438","v":0},{"$f":"BN438","v":0},{"$f":"BO438","v":0},{"$f":"BP438","v":0},{"$f":"BQ438","v":0},{"$f":"BR438","v":0},{"$f":"BS438","v":0},{"$f":"BT438","v":0},{"$f":"BU438","v":0},{"$f":"BV438","v":0},{"$f":"BW438","v":0},{"$f":"BX438","v":0},{"$f":"BY438","v":0},{"$f":"BZ438","v":0},{"$f":"CA438","v":0},{"$f":"CB438","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":394},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N439","v":0},{"$f":"O439","v":0},{"$f":"P439","v":0},{"$f":"Q439","v":0},{"$f":"R439","v":0},{"$f":"S439","v":0},{"$f":"T439","v":0},{"$f":"U439","v":0},{"$f":"V439","v":0},{"$f":"W439","v":0},{"$f":"X439","v":0},{"$f":"Y439","v":0},{"$f":"Z439","v":0},{"$f":"AA439","v":0},{"$f":"AB439","v":0},{"$f":"AC439","v":0},{"$f":"AD439","v":0},{"$f":"AE439","v":0},{"$f":"AF439","v":0},{"$f":"AG439","v":0},{"$f":"AH439","v":0},{"$f":"AI439","v":0},{"$f":"AJ439","v":0},{"$f":"AK439","v":0},{"$f":"AL439","v":0},{"$f":"AM439","v":0},{"$f":"AN439","v":0},{"$f":"AO439","v":0},{"$f":"AP439","v":0},{"$f":"AQ439","v":0},{"$f":"AR439","v":0},{"$f":"AS439","v":0},{"$f":"AT439","v":0},{"$f":"AU439","v":0},{"$f":"AV439","v":0},{"$f":"AW439","v":0},{"$f":"AX439","v":0},{"$f":"AY439","v":0},{"$f":"AZ439","v":0},{"$f":"BA439","v":0},{"$f":"BB439","v":0},{"$f":"BC439","v":0},{"$f":"BD439","v":0},{"$f":"BE439","v":0},{"$f":"BF439","v":0},{"$f":"BG439","v":0},{"$f":"BH439","v":0},{"$f":"BI439","v":0},{"$f":"BJ439","v":0},{"$f":"BK439","v":0},{"$f":"BL439","v":0},{"$f":"BM439","v":0},{"$f":"BN439","v":0},{"$f":"BO439","v":0},{"$f":"BP439","v":0},{"$f":"BQ439","v":0},{"$f":"BR439","v":0},{"$f":"BS439","v":0},{"$f":"BT439","v":0},{"$f":"BU439","v":0},{"$f":"BV439","v":0},{"$f":"BW439","v":0},{"$f":"BX439","v":0},{"$f":"BY439","v":0},{"$f":"BZ439","v":0},{"$f":"CA439","v":0},{"$f":"CB439","v":0},{"$f":"CC439","v":0},{"$f":"CD439","v":0},{"$f":"CE439","v":0},{"$f":"CF439","v":0},{"$f":"CG439","v":0}]
[{"$f":"ROW()","v":395},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},"Total",null,{"$f":"SUM(D384:D396)","v":0},{"$f":"SUM(E384:E396)","v":0},0,0,0,0,0,0,0,0,0,22.749484430000003,22.450764161375002,22.152043892750005,21.853323624125,21.554603355499999,21.255883086875006,20.957162818250001,20.658442549625004,20.359722281000003,20.061002012374999,19.762281743750002,19.463561475125001,19.164841206499997,18.866120937874999,18.567400669249999,18.268680400625001,17.969960132000001,17.671239863375,17.372519594750003,17.073799326124998,16.775079057499998,16.476358788875,16.177638520249996,15.878918251624999,15.580197982999998,15.281477714374997,14.982757445749996,14.684037177124996,14.385316908499997,14.086596639874998,13.787876371249995,13.489156102624994,13.190435833999995,12.891715565374996,12.592995296749997,12.294275028124998,11.995554759499997,11.696834490874997,11.398114222249998,11.099393953624997,10.800673684999996,10.530656842874997,10.260640000749996,9.9906231586249952,9.7206063164999943,9.4505894743749934,9.1805726322499925,8.9105557901249952,8.6405389479999943,8.3705221058749952,8.1005052637499961,7.8304884216249953,7.5604715794999953,6.4804042109999962,{"$f":"SUM(BQ384:BQ396)","v":5.4003368424999962},4.3202694739999972,3.2402021054999981,2.1601347369999986,1.0800673684999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},"Capex"]
[{"$f":"ROW()","v":399},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N151","v":15.835996280000002}]
[{"$f":"ROW()","v":400},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N152","v":3.7768010000000005E-2}]
[{"$f":"ROW()","v":401},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,4.3932482100000003]
[{"$f":"ROW()","v":402},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":403},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,0.87796735999999986]
[{"$f":"ROW()","v":404},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,0.27016970000000001]
[{"$f":"ROW()","v":405},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,1.33433487]
[{"$f":"ROW()","v":406},"Other assets",null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":407},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":408},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":409},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":410},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":411},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":412},"Total",null,{"$f":"SUM(D399:D411)","v":0},{"$f":"SUM(E399:E411)","v":0},0,0,0,0,0,0,0,0,22.749484430000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ399:BQ411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":413},"Depreciation"]
[{"$f":"ROW()","v":414},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O384,IF(O369>=1,(O384/O369)*O$12,IF(O369>0,MIN(O384,$N399/$O369*O$12),0)))","v":0.19794995350000003},0.19794995350000003,0.19794995350000003,0.19794995350000003,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.19794995349999997,0.19794995349999997,0.19794995349999997,0.19794995349999997,0.19794995349999997,0.19794995349999997,0.19794995349999997,0.19794995349999994,0.19794995349999994,0.19794995349999994,0.19794995349999994,0.19794995349999994,0.19794995349999994,0.19794995349999991,0.19794995349999991,0.19794995349999991,0.19794995349999991,0.19794995349999989,0.19794995349999989,{"$f":"MIN(AU384,IF(AU369>=1,(AU384/AU369)*AU$12,IF(AU369>0,MIN(AU384,$N399/$O369*AU$12),0)))","v":0.19794995349999989},0.19794995349999989,0.19794995349999986,0.19794995349999986,0.19794995349999986,0.19794995349999986,0.19794995349999983,0.19794995349999983,0.19794995349999983,0.1979499534999998,0.1979499534999998,0.19794995349999978,0.19794995349999978,0.19794995349999978,0.19794995349999975,0.19794995349999978,0.19794995349999978,0.19794995349999975,0.19794995349999978,0.1979499534999998,0.7917998139999991,0.7917998139999991,0.7917998139999991,0.7917998139999991,0.7917998139999991,0.7917998139999991,0.7917998139999991,0,0,0,0,0,{"$f":"MIN(CA384,IF(CA369>=1,(CA384/CA369)*CA$12,IF(CA369>0,MIN(CA384,$N399/$O369*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD384,IF(CD369>=1,(CD384/CD369)*CD$12,IF(CD369>0,MIN(CD384,$N399/$O369*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":415},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O385,IF(O370>=1,(O385/O370)*O$12,IF(O370>0,MIN(O385,$N400/$O370*O$12),0)))","v":4.7210012500000008E-4},4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.721001250000003E-4,4.721001250000003E-4,4.721001250000003E-4,4.721001250000003E-4,4.7210012500000035E-4,4.7210012500000035E-4,4.7210012500000035E-4,4.721001250000004E-4,4.721001250000004E-4,4.721001250000004E-4,4.7210012500000046E-4,4.7210012500000046E-4,4.7210012500000046E-4,4.7210012500000051E-4,4.7210012500000051E-4,4.7210012500000057E-4,4.7210012500000057E-4,4.7210012500000062E-4,4.7210012500000062E-4,4.7210012500000068E-4,4.7210012500000068E-4,4.7210012500000073E-4,4.7210012500000078E-4,4.7210012500000073E-4,4.7210012500000073E-4,4.7210012500000073E-4,4.7210012500000068E-4,4.7210012500000068E-4,1.8884005000000027E-3,1.8884005000000025E-3,1.8884005000000023E-3,1.8884005000000023E-3,1.8884005000000023E-3,1.8884005000000021E-3,1.8884005000000021E-3,0,0,0,0,0,{"$f":"MIN(CA385,IF(CA370>=1,(CA385/CA370)*CA$12,IF(CA370>0,MIN(CA385,$N400/$O370*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O386,IF(O371>=1,(O386/O371)*O$12,IF(O371>0,MIN(O386,$N401/$O371*O$12),0)))","v":5.4915602625000004E-2},5.4915602625000004E-2,5.4915602625000004E-2,5.4915602625000004E-2,5.4915602625000004E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000032E-2,5.4915602625000032E-2,5.4915602625000032E-2,5.4915602625000032E-2,5.4915602625000039E-2,5.4915602625000039E-2,5.4915602625000039E-2,5.4915602625000039E-2,5.4915602625000046E-2,5.4915602625000046E-2,5.4915602625000046E-2,5.4915602625000053E-2,5.4915602625000053E-2,5.4915602625000053E-2,5.491560262500006E-2,5.491560262500006E-2,5.491560262500006E-2,5.4915602625000066E-2,5.4915602625000066E-2,5.4915602625000066E-2,5.491560262500006E-2,5.4915602625000066E-2,5.491560262500006E-2,5.491560262500006E-2,5.4915602625000066E-2,5.491560262500006E-2,5.4915602625000053E-2,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0,0,0,0,0,{"$f":"MIN(CA386,IF(CA371>=1,(CA386/CA371)*CA$12,IF(CA371>0,MIN(CA386,$N401/$O371*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":417},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O387,IF(O372>=1,(O387/O372)*O$12,IF(O372>0,MIN(O387,$N402/$O372*O$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA387,IF(CA372>=1,(CA387/CA372)*CA$12,IF(CA372>0,MIN(CA387,$N402/$O372*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":418},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O388,IF(O373>=1,(O388/O373)*O$12,IF(O373>0,MIN(O388,$N403/$O373*O$12),0)))","v":2.1949183999999997E-2},2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.194918399999999E-2,2.194918399999999E-2,2.194918399999999E-2,2.194918399999999E-2,2.194918399999999E-2,2.1949183999999986E-2,2.1949183999999986E-2,2.1949183999999986E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999979E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999979E-2,2.1949183999999983E-2,2.1949183999999986E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA388,IF(CA373>=1,(CA388/CA373)*CA$12,IF(CA373>0,MIN(CA388,$N403/$O373*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":419},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O389,IF(O374>=1,(O389/O374)*O$12,IF(O374>0,MIN(O389,$N404/$O374*O$12),0)))","v":6.7542425000000003E-3},6.7542425000000003E-3,6.7542425000000003E-3,6.7542424999999994E-3,6.7542424999999994E-3,6.7542424999999994E-3,6.7542424999999994E-3,6.7542424999999986E-3,6.7542424999999986E-3,6.7542424999999986E-3,6.7542424999999977E-3,6.7542424999999977E-3,6.7542424999999977E-3,6.7542424999999968E-3,6.7542424999999968E-3,6.754242499999996E-3,6.754242499999996E-3,6.7542424999999951E-3,6.7542424999999942E-3,6.7542424999999942E-3,6.7542424999999934E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999916E-3,6.7542424999999916E-3,6.7542424999999916E-3,6.7542424999999916E-3,6.7542424999999908E-3,6.7542424999999908E-3,6.7542424999999908E-3,6.7542425000000003E-3,6.7542425000000003E-3,6.7542424999999726E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA389,IF(CA374>=1,(CA389/CA374)*CA$12,IF(CA374>0,MIN(CA389,$N404/$O374*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":420},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O390,IF(O375>=1,(O390/O375)*O$12,IF(O375>0,MIN(O390,$N405/$O375*O$12),0)))","v":1.6679185874999999E-2},1.6679185874999999E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,0,0,0,0,0,{"$f":"MIN(CA390,IF(CA375>=1,(CA390/CA375)*CA$12,IF(CA375>0,MIN(CA390,$N405/$O375*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":421},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O391,IF(O376>=1,(O391/O376)*O$12,IF(O376>0,MIN(O391,$N406/$O376*O$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA391,IF(CA376>=1,(CA391/CA376)*CA$12,IF(CA376>0,MIN(CA391,$N406/$O376*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":422},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O392,IF(O377>=1,(O392/O377)*O$12,IF(O377>0,MIN(O392,$N407/$O377*O$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA392,IF(CA377>=1,(CA392/CA377)*CA$12,IF(CA377>0,MIN(CA392,$N407/$O377*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":423},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O393,IF(O378>=1,(O393/O378)*O$12,IF(O378>0,MIN(O393,$N408/$O378*O$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA393,IF(CA378>=1,(CA393/CA378)*CA$12,IF(CA378>0,MIN(CA393,$N408/$O378*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":424},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O394,IF(O379>=1,(O394/O379)*O$12,IF(O379>0,MIN(O394,$N409/$O379*O$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA394,IF(CA379>=1,(CA394/CA379)*CA$12,IF(CA379>0,MIN(CA394,$N409/$O379*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":425},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O395,IF(O380>=1,(O395/O380)*O$12,IF(O380>0,MIN(O395,$N410/$O380*O$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA395,IF(CA380>=1,(CA395/CA380)*CA$12,IF(CA380>0,MIN(CA395,$N410/$O380*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":426},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O396,IF(O381>=1,(O396/O381)*O$12,IF(O381>0,MIN(O396,$N411/$O381*O$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA396,IF(CA381>=1,(CA396/CA381)*CA$12,IF(CA381>0,MIN(CA396,$N411/$O381*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":427},"Total",null,{"$f":"SUM(D414:D426)","v":0},{"$f":"SUM(E414:E426)","v":0},0,0,0,0,0,0,0,0,0,0.29872026862500006,0.29872026862500006,0.29872026862500006,0.29872026862500006,0.29872026862500006,0.29872026862500006,0.29872026862500006,0.29872026862500006,0.29872026862500006,0.29872026862500006,0.29872026862500006,0.29872026862500006,0.29872026862500006,0.29872026862500001,0.29872026862500001,0.29872026862500001,0.29872026862500001,0.29872026862500001,0.29872026862500001,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.29872026862499995,0.2987202686249999,0.29872026862499984,0.27001684212499993,0.27001684212499988,0.27001684212499988,0.27001684212499988,0.27001684212499988,0.27001684212499982,0.27001684212499982,0.27001684212499982,0.27001684212499982,0.27001684212499982,0.27001684212499982,0.27001684212499988,1.0800673684999993,1.0800673684999993,{"$f":"SUM(BQ414:BQ426)","v":1.0800673684999993},1.0800673684999993,1.0800673684999993,1.0800673684999993,1.0800673684999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":428},"Closing Asset Values"]
[{"$f":"ROW()","v":429},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N384+N399-N414","v":15.835996280000002},15.638046326500001,15.440096373000001,15.242146419500001,15.044196466000001,14.8462465125,14.648296559,14.4503466055,14.252396652,14.0544466985,13.856496744999999,13.658546791499999,13.460596837999999,13.262646884499999,13.064696930999999,12.866746977499998,12.668797023999998,12.470847070499998,12.272897116999998,12.074947163499997,11.876997209999997,11.679047256499997,11.481097302999997,11.283147349499997,11.085197395999996,10.887247442499996,10.689297488999996,10.491347535499996,10.293397581999995,10.095447628499995,9.897497674999995,9.6995477214999948,{"$f":"AT384+AT399-AT414","v":9.5015977679999946},9.3036478144999943,9.1056978609999941,8.9077479074999939,8.7097979539999937,8.5118480004999935,8.3138980469999932,8.115948093499993,7.9179981399999928,7.7200481864999926,7.5220982329999924,7.3241482794999921,7.1261983259999919,6.9282483724999917,6.7302984189999915,6.5323484654999922,6.3343985119999928,6.1364485584999926,5.9384986049999933,5.7405486514999939,5.5425986979999937,4.7507988839999946,3.9589990699999955,3.1671992559999964,2.3753994419999973,1.5835996279999982,0.7917998139999991,0,0,0,0,0,0,{"$f":"CA384+CA399-CA414","v":0},0,0,{"$f":"CD384+CD399-CD414","v":0},0,0,0,0]
[{"$f":"ROW()","v":430},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N385+N400-N415","v":3.7768010000000005E-2},3.7295909875000005E-2,3.6823809750000006E-2,3.6351709625000006E-2,3.5879609500000006E-2,3.5407509375000007E-2,3.4935409250000007E-2,3.4463309125000008E-2,3.3991209000000008E-2,3.3519108875000009E-2,3.3047008750000009E-2,3.257490862500001E-2,3.210280850000001E-2,3.1630708375000011E-2,3.1158608250000011E-2,3.0686508125000012E-2,3.0214408000000012E-2,2.9742307875000012E-2,2.9270207750000013E-2,2.8798107625000013E-2,2.8326007500000014E-2,2.7853907375000014E-2,2.7381807250000015E-2,2.6909707125000015E-2,2.6437607000000016E-2,2.5965506875000016E-2,2.5493406750000017E-2,2.5021306625000017E-2,2.4549206500000018E-2,2.4077106375000018E-2,2.3605006250000019E-2,2.3132906125000019E-2,{"$f":"AT385+AT400-AT415","v":2.2660806000000019E-2},2.218870587500002E-2,2.171660575000002E-2,2.1244505625000021E-2,2.0772405500000021E-2,2.0300305375000022E-2,1.9828205250000022E-2,1.9356105125000023E-2,1.8884005000000023E-2,1.8411904875000024E-2,1.7939804750000024E-2,1.7467704625000025E-2,1.6995604500000025E-2,1.6523504375000025E-2,1.6051404250000026E-2,1.5579304125000025E-2,1.5107204000000023E-2,1.4635103875000022E-2,1.4163003750000021E-2,1.369090362500002E-2,1.3218803500000018E-2,1.1330403000000015E-2,9.4420025000000116E-3,7.5536020000000091E-3,5.6652015000000066E-3,3.7768010000000041E-3,1.8884005000000021E-3,0,0,0,0,0,0,{"$f":"CA385+CA400-CA415","v":0},0,0,{"$f":"CD385+CD400-CD415","v":0},0,0,0,0]
[{"$f":"ROW()","v":431},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N386+N401-N416","v":4.3932482100000003},4.3383326073750004,4.2834170047500004,4.2285014021250005,4.1735857995000005,4.1186701968750006,4.0637545942500006,4.0088389916250007,3.9539233890000007,3.8990077863750008,3.8440921837500008,3.7891765811250009,3.7342609785000009,3.679345375875001,3.624429773250001,3.5695141706250011,3.5145985680000011,3.4596829653750012,3.4047673627500012,3.3498517601250013,3.2949361575000014,3.2400205548750014,3.1851049522500015,3.1301893496250015,3.0752737470000016,3.0203581443750016,2.9654425417500017,2.9105269391250017,2.8556113365000018,2.8006957338750018,2.7457801312500019,2.6908645286250019,{"$f":"AT386+AT401-AT416","v":2.635948926000002},2.581033323375002,2.5261177207500021,2.4712021181250021,2.4162865155000022,2.3613709128750022,2.3064553102500023,2.2515397076250023,2.1966241050000024,2.1417085023750024,2.0867928997500025,2.0318772971250025,1.9769616945000024,1.9220460918750022,1.8671304892500022,1.8122148866250021,1.7572992840000019,1.702383681375002,1.6474680787500018,1.5925524761250016,1.5376368735000017,1.3179744630000014,1.0983120525000012,0.87864964200000095,0.65898723150000071,0.43932482100000048,0.21966241050000024,0,0,0,0,0,0,{"$f":"CA386+CA401-CA416","v":0},0,0,{"$f":"CD386+CD401-CD416","v":0},0,0,0,0]
[{"$f":"ROW()","v":432},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N387+N402-N417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT387+AT402-AT417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA387+CA402-CA417","v":0},0,0,{"$f":"CD387+CD402-CD417","v":0},0,0,0,0]
[{"$f":"ROW()","v":433},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N388+N403-N418","v":0.87796735999999986},0.85601817599999985,0.83406899199999984,0.81211980799999983,0.79017062399999982,0.76822143999999981,0.7462722559999998,0.72432307199999979,0.70237388799999978,0.68042470399999977,0.65847551999999976,0.63652633599999975,0.61457715199999974,0.59262796799999973,0.57067878399999972,0.54872959999999971,0.5267804159999997,0.50483123199999969,0.48288204799999968,0.46093286399999966,0.43898367999999965,0.41703449599999964,0.39508531199999963,0.37313612799999968,0.35118694399999972,0.32923775999999971,0.30728857599999976,0.2853393919999998,0.26339020799999979,0.24144102399999981,0.21949183999999983,0.19754265599999984,{"$f":"AT388+AT403-AT418","v":0.17559347199999986},0.15364428799999988,0.1316951039999999,0.10974591999999991,8.7796735999999931E-2,6.5847551999999948E-2,4.3898367999999952E-2,2.1949183999999955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY388+BY403-BY418","v":0},0,{"$f":"CA388+CA403-CA418","v":0},0,0,{"$f":"CD388+CD403-CD418","v":0},0,0,0,0]
[{"$f":"ROW()","v":434},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N389+N404-N419","v":0.27016970000000001},0.26341545750000001,0.256661215,0.24990697249999999,0.24315272999999998,0.23639848749999998,0.22964424499999997,0.22289000249999996,0.21613575999999995,0.20938151749999995,0.20262727499999994,0.19587303249999993,0.18911878999999993,0.18236454749999992,0.17561030499999991,0.1688560624999999,0.1621018199999999,0.15534757749999989,0.14859333499999988,0.14183909249999987,0.13508484999999987,0.12833060749999986,0.12157636499999987,0.11482212249999987,0.10806787999999988,0.10131363749999989,9.4559394999999893E-2,8.78051524999999E-2,8.1050909999999907E-2,7.4296667499999913E-2,6.754242499999992E-2,6.0788182499999927E-2,{"$f":"AT389+AT404-AT419","v":5.4033939999999933E-2},4.727969749999994E-2,4.0525454999999946E-2,3.3771212499999953E-2,2.7016969999999963E-2,2.0262727499999973E-2,1.3508484999999973E-2,6.7542424999999726E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY389+BY404-BY419","v":0},0,{"$f":"CA389+CA404-CA419","v":0},0,0,{"$f":"CD389+CD404-CD419","v":0},0,0,0,0]
[{"$f":"ROW()","v":435},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N390+N405-N420","v":1.33433487},1.317655684125,1.3009764982500001,1.2842973123750001,1.2676181265000002,1.2509389406250002,1.2342597547500003,1.2175805688750003,1.2009013830000004,1.1842221971250004,1.1675430112500005,1.1508638253750005,1.1341846395000006,1.1175054536250006,1.1008262677500007,1.0841470818750008,1.0674678960000008,1.0507887101250009,1.0341095242500009,1.017430338375001,1.000751152500001,0.98407196662500096,0.9673927807500009,0.95071359487500084,0.93403440900000079,0.91735522312500073,0.90067603725000067,0.88399685137500061,0.86731766550000056,0.8506384796250005,0.83395929375000044,0.81728010787500038,{"$f":"AT390+AT405-AT420","v":0.80060092200000033},0.78392173612500027,0.76724255025000021,0.75056336437500015,0.7338841785000001,0.71720499262500015,0.7005258067500002,0.68384662087500014,0.66716743500000009,0.65048824912500014,0.63380906325000019,0.61712987737500014,0.60045069150000008,0.58377150562500013,0.56709231975000018,0.55041313387500013,0.53373394800000007,0.51705476212500012,0.50037557625000006,0.48369639037500006,0.46701720450000006,0.40030046100000005,0.33358371750000004,0.26686697400000003,0.20015023050000003,0.13343348700000002,6.6716743500000009E-2,0,0,0,0,{"$f":"BY390+BY405-BY420","v":0},0,{"$f":"CA390+CA405-CA420","v":0},0,0,{"$f":"CD390+CD405-CD420","v":0},0,0,0,0]
[{"$f":"ROW()","v":436},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N391+N406-N421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT391+AT406-AT421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD391+CD406-CD421","v":0},0,0,0,0]
[{"$f":"ROW()","v":437},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N392+N407-N422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT392+AT407-AT422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD392+CD407-CD422","v":0},0,0,0,0]
[{"$f":"ROW()","v":438},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N393+N408-N423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT393+AT408-AT423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY393+BY408-BY423","v":0},0,{"$f":"CA393+CA408-CA423","v":0},0,0,{"$f":"CD393+CD408-CD423","v":0},0,0,0,0]
[{"$f":"ROW()","v":439},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N394+N409-N424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ394+BZ409-BZ424","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":440},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N395+N410-N425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ395+BZ410-BZ425","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":441},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N396+N411-N426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ396+BZ411-BZ426","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":442},"Total",null,{"$f":"SUM(D429:D441)","v":0},{"$f":"SUM(E429:E441)","v":0},0,0,0,0,0,0,0,0,22.749484430000003,22.450764161375002,22.152043892750005,21.853323624125,21.554603355499999,21.255883086875006,20.957162818250001,20.658442549625004,20.359722281000003,20.061002012374999,19.762281743750002,19.463561475125001,19.164841206499997,18.866120937874999,18.567400669249999,18.268680400625001,17.969960132000001,17.671239863375,17.372519594750003,17.073799326124998,16.775079057499998,16.476358788875,16.177638520249996,15.878918251624999,15.580197982999998,15.281477714374997,14.982757445749996,14.684037177124996,14.385316908499997,14.086596639874998,13.787876371249995,13.489156102624994,13.190435833999995,12.891715565374996,12.592995296749997,12.294275028124998,11.995554759499997,11.696834490874997,11.398114222249998,11.099393953624997,10.800673684999996,10.530656842874997,10.260640000749996,9.9906231586249952,9.7206063164999943,9.4505894743749934,9.1805726322499925,8.9105557901249952,8.6405389479999943,8.3705221058749952,8.1005052637499961,7.8304884216249953,7.5604715794999953,6.4804042109999962,5.4003368424999962,{"$f":"SUM(BQ429:BQ441)","v":4.3202694739999972},3.2402021054999981,2.1601347369999986,1.0800673684999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":443},{"$f":"TEXT(EOMONTH(LEFT(B367,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/1997 Capex"}]
[{"$f":"ROW()","v":444},"Life (years)"]
[{"$f":"ROW()","v":445},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(P445-0.25,0)","v":19.75},{"$f":"MAX(Q445-0.25,0)","v":19.5},{"$f":"MAX(R445-0.25,0)","v":19.25},{"$f":"MAX(S445-0.25,0)","v":19},{"$f":"MAX(T445-0.25,0)","v":18.75},{"$f":"MAX(U445-0.25,0)","v":18.5},{"$f":"MAX(V445-0.25,0)","v":18.25},{"$f":"MAX(W445-0.25,0)","v":18},{"$f":"MAX(X445-0.25,0)","v":17.75},{"$f":"MAX(Y445-0.25,0)","v":17.5},{"$f":"MAX(Z445-0.25,0)","v":17.25},{"$f":"MAX(AA445-0.25,0)","v":17},{"$f":"MAX(AB445-0.25,0)","v":16.75},{"$f":"MAX(AC445-0.25,0)","v":16.5},{"$f":"MAX(AD445-0.25,0)","v":16.25},{"$f":"MAX(AE445-0.25,0)","v":16},{"$f":"MAX(AF445-0.25,0)","v":15.75},{"$f":"MAX(AG445-0.25,0)","v":15.5},{"$f":"MAX(AH445-0.25,0)","v":15.25},{"$f":"MAX(AI445-0.25,0)","v":15},{"$f":"MAX(AJ445-0.25,0)","v":14.75},{"$f":"MAX(AK445-0.25,0)","v":14.5},{"$f":"MAX(AL445-0.25,0)","v":14.25},{"$f":"MAX(AM445-0.25,0)","v":14},{"$f":"MAX(AN445-0.25,0)","v":13.75},{"$f":"MAX(AO445-0.25,0)","v":13.5},{"$f":"MAX(AP445-0.25,0)","v":13.25},{"$f":"MAX(AQ445-0.25,0)","v":13},{"$f":"MAX(AR445-0.25,0)","v":12.75},{"$f":"MAX(AS445-0.25,0)","v":12.5},{"$f":"MAX(AT445-0.25,0)","v":12.25},{"$f":"MAX(AU445-0.25,0)","v":12},{"$f":"MAX(AV445-0.25,0)","v":11.75},{"$f":"MAX(AW445-0.25,0)","v":11.5},{"$f":"MAX(AX445-0.25,0)","v":11.25},{"$f":"MAX(AY445-0.25,0)","v":11},{"$f":"MAX(AZ445-0.25,0)","v":10.75},{"$f":"MAX(BA445-0.25,0)","v":10.5},{"$f":"MAX(BB445-0.25,0)","v":10.25},{"$f":"MAX(BC445-0.25,0)","v":10},{"$f":"MAX(BD445-0.25,0)","v":9.75},{"$f":"MAX(BE445-0.25,0)","v":9.5},{"$f":"MAX(BF445-0.25,0)","v":9.25},{"$f":"MAX(BG445-0.25,0)","v":9},{"$f":"MAX(BH445-0.25,0)","v":8.75},{"$f":"MAX(BI445-0.25,0)","v":8.5},{"$f":"MAX(BJ445-0.25,0)","v":8.25},{"$f":"MAX(BK445-0.25,0)","v":8},{"$f":"MAX(BL445-0.25,0)","v":7.75},{"$f":"MAX(BM445-0.25,0)","v":7.5},{"$f":"MAX(BN445-0.25,0)","v":7.25},{"$f":"MAX(BO445-1,0)","v":6.25},{"$f":"MAX(BP445-1,0)","v":5.25},{"$f":"MAX(BQ445-1,0)","v":4.25},{"$f":"MAX(BR445-1,0)","v":3.25},{"$f":"MAX(BS445-1,0)","v":2.25},{"$f":"MAX(BT445-1,0)","v":1.25},{"$f":"MAX(BU445-1,0)","v":0.25},{"$f":"MAX(BV445-1,0)","v":0},{"$f":"MAX(BW445-1,0)","v":0},{"$f":"MAX(BX445-1,0)","v":0},{"$f":"MAX(BY445-1,0)","v":0},{"$f":"MAX(BZ445-1,0)","v":0},{"$f":"MAX(CA445-1,0)","v":0},{"$f":"MAX(CB445-1,0)","v":0},{"$f":"MAX(CC445-1,0)","v":0},{"$f":"MAX(CD445-1,0)","v":0},{"$f":"MAX(CE445-1,0)","v":0},{"$f":"MAX(CF445-1,0)","v":0},{"$f":"MAX(CG445-1,0)","v":0}]
[{"$f":"ROW()","v":446},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,{"$f":"MAX(BO446-1,0)","v":6.25},5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":447},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":448},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":449},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":450},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":452},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":455},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":456},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NetSSATAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":457},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":458}]
[{"$f":"ROW()","v":459},"Opening Asset Values"]
[{"$f":"ROW()","v":460},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O505","v":0},{"$f":"P505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS505","v":0},0,0,0,0,0,{"$f":"BY505","v":0},0,0,0,{"$f":"CC505","v":0},{"$f":"CD505","v":0},{"$f":"CE505","v":0},{"$f":"CF505","v":0},{"$f":"CG505","v":0}]
[{"$f":"ROW()","v":461},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O506","v":0},{"$f":"P506","v":0},{"$f":"Q506","v":0},{"$f":"R506","v":0},{"$f":"S506","v":0},{"$f":"T506","v":0},{"$f":"U506","v":0},{"$f":"V506","v":0},{"$f":"W506","v":0},{"$f":"X506","v":0},{"$f":"Y506","v":0},{"$f":"Z506","v":0},{"$f":"AA506","v":0},{"$f":"AB506","v":0},{"$f":"AC506","v":0},{"$f":"AD506","v":0},{"$f":"AE506","v":0},{"$f":"AF506","v":0},{"$f":"AG506","v":0},{"$f":"AH506","v":0},{"$f":"AI506","v":0},{"$f":"AJ506","v":0},{"$f":"AK506","v":0},{"$f":"AL506","v":0},{"$f":"AM506","v":0},{"$f":"AN506","v":0},{"$f":"AO506","v":0},{"$f":"AP506","v":0},{"$f":"AQ506","v":0},{"$f":"AR506","v":0},{"$f":"AS506","v":0},{"$f":"AT506","v":0},{"$f":"AU506","v":0},{"$f":"AV506","v":0},{"$f":"AW506","v":0},{"$f":"AX506","v":0},{"$f":"AY506","v":0},{"$f":"AZ506","v":0},{"$f":"BA506","v":0},{"$f":"BB506","v":0},{"$f":"BC506","v":0},{"$f":"BD506","v":0},{"$f":"BE506","v":0},{"$f":"BF506","v":0},{"$f":"BG506","v":0},{"$f":"BH506","v":0},{"$f":"BI506","v":0},{"$f":"BJ506","v":0},{"$f":"BK506","v":0},{"$f":"BL506","v":0},{"$f":"BM506","v":0},{"$f":"BN506","v":0},{"$f":"BO506","v":0},{"$f":"BP506","v":0},{"$f":"BQ506","v":0},{"$f":"BR506","v":0},{"$f":"BS506","v":0},{"$f":"BT506","v":0},{"$f":"BU506","v":0},{"$f":"BV506","v":0},{"$f":"BW506","v":0},{"$f":"BX506","v":0},{"$f":"BY506","v":0},{"$f":"BZ506","v":0},{"$f":"CA506","v":0},{"$f":"CB506","v":0},{"$f":"CC506","v":0},{"$f":"CD506","v":0},{"$f":"CE506","v":0},{"$f":"CF506","v":0},{"$f":"CG506","v":0}]
[{"$f":"ROW()","v":462},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":463},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":464},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":465},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":468},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":472},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":473},"Total",null,{"$f":"SUM(D460:D472)","v":0},{"$f":"SUM(E460:E472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ460:BQ472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":474},"Capex"]
[{"$f":"ROW()","v":475},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O151","v":0}]
[{"$f":"ROW()","v":476},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O152","v":0}]
[{"$f":"ROW()","v":477},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":478},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":479},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":480},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":481},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":482},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":483},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":484},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":485},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":486},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":487},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":488},"Total",null,{"$f":"SUM(D475:D487)","v":0},{"$f":"SUM(E475:E487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ475:BQ487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},"Depreciation"]
[{"$f":"ROW()","v":490},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P460,IF(P445>=1,(P460/P445)*P$12,IF(P445>0,MIN(P460,$O475/$P445*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV460,IF(AV445>=1,(AV460/AV445)*AV$12,IF(AV445>0,MIN(AV460,$O475/$P445*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD460,IF(CD445>=1,(CD460/CD445)*CD$12,IF(CD445>0,MIN(CD460,$O475/$P445*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":491},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P461,IF(P446>=1,(P461/P446)*P$12,IF(P446>0,MIN(P461,$O476/$P446*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CB461,IF(CB446>=1,(CB461/CB446)*CB$12,IF(CB446>0,MIN(CB461,$O476/$P446*CB$12),0)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":492},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P462,IF(P447>=1,(P462/P447)*P$12,IF(P447>0,MIN(P462,$O477/$P447*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CB462,IF(CB447>=1,(CB462/CB447)*CB$12,IF(CB447>0,MIN(CB462,$O477/$P447*CB$12),0)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":493},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P463,IF(P448>=1,(P463/P448)*P$12,IF(P448>0,MIN(P463,$O478/$P448*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CB463,IF(CB448>=1,(CB463/CB448)*CB$12,IF(CB448>0,MIN(CB463,$O478/$P448*CB$12),0)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":494},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P464,IF(P449>=1,(P464/P449)*P$12,IF(P449>0,MIN(P464,$O479/$P449*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CB464,IF(CB449>=1,(CB464/CB449)*CB$12,IF(CB449>0,MIN(CB464,$O479/$P449*CB$12),0)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":495},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P465,IF(P450>=1,(P465/P450)*P$12,IF(P450>0,MIN(P465,$O480/$P450*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CB465,IF(CB450>=1,(CB465/CB450)*CB$12,IF(CB450>0,MIN(CB465,$O480/$P450*CB$12),0)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":496},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P466,IF(P451>=1,(P466/P451)*P$12,IF(P451>0,MIN(P466,$O481/$P451*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CB466,IF(CB451>=1,(CB466/CB451)*CB$12,IF(CB451>0,MIN(CB466,$O481/$P451*CB$12),0)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":497},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P467,IF(P452>=1,(P467/P452)*P$12,IF(P452>0,MIN(P467,$O482/$P452*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CB467,IF(CB452>=1,(CB467/CB452)*CB$12,IF(CB452>0,MIN(CB467,$O482/$P452*CB$12),0)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":498},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P468,IF(P453>=1,(P468/P453)*P$12,IF(P453>0,MIN(P468,$O483/$P453*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CB468,IF(CB453>=1,(CB468/CB453)*CB$12,IF(CB453>0,MIN(CB468,$O483/$P453*CB$12),0)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":499},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P469,IF(P454>=1,(P469/P454)*P$12,IF(P454>0,MIN(P469,$O484/$P454*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CB469,IF(CB454>=1,(CB469/CB454)*CB$12,IF(CB454>0,MIN(CB469,$O484/$P454*CB$12),0)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":500},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P470,IF(P455>=1,(P470/P455)*P$12,IF(P455>0,MIN(P470,$O485/$P455*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CB470,IF(CB455>=1,(CB470/CB455)*CB$12,IF(CB455>0,MIN(CB470,$O485/$P455*CB$12),0)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":506},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O461+O476-O491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA461+CA476-CA491","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O468+O483-O498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA468+CA483-CA498","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":539},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":545},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":571},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q541,IF(Q526>=1,(Q541/Q526)*Q$12,IF(Q526>0,MIN(Q541,$P556/$Q526*Q$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AW541,IF(AW526>=1,(AW541/AW526)*AW$12,IF(AW526>0,MIN(AW541,$P556/$Q526*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":583},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P538+P553-P568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB538+CB553-CB568","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":586},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P541+P556-P571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB541+CB556-CB571","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":603},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG663","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":633},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":640},"Total",null,{"$f":"SUM(D627:D639)","v":0},{"$f":"SUM(E627:E639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ627:BQ639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":650},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R620,IF(R605>=1,(R620/R605)*R$12,IF(R605>0,MIN(R620,$Q635/$R605*R$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD620,IF(CD605>=1,(CD620/CD605)*CD$12,IF(CD605>0,MIN(CD620,$Q635/$R605*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":666},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q621+Q636-Q651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC621+CC636-CC651","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":676},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":698},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":708},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38601104999999997]
[{"$f":"ROW()","v":716},"Total",null,{"$f":"SUM(D703:D715)","v":0},{"$f":"SUM(E703:E715)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,34.883846339999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ703:BQ715)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":723},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(S693,IF(S678>=1,(S693/S678)*S$12,IF(S678>0,MIN(S693,$R708/$S678*S$12),0)))","v":9.6502762499999992E-3},9.6502762499999992E-3,9.6502762500000009E-3,9.6502762500000009E-3,9.6502762500000009E-3,9.6502762500000026E-3,9.6502762500000026E-3,9.6502762500000044E-3,9.6502762500000044E-3,9.6502762500000044E-3,9.6502762500000061E-3,9.6502762500000078E-3,9.6502762500000061E-3,9.6502762500000044E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762499999992E-3,9.6502762499999992E-3,9.6502762499999992E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CE693,IF(CE678>=1,(CE693/CE678)*CE$12,IF(CE678>0,MIN(CE693,$R708/$S678*CE$12),0)))","v":0},0,0,0]
[{"$f":"ROW()","v":743},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R698+R713-R728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD698+CD713-CD728","v":0},0,0,0,0]
[{"$f":"ROW()","v":745},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R700+R715-R730","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD700+CD715-CD730","v":0},0,0,0,0]
[{"$f":"ROW()","v":755},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":766},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},"Total",null,{"$f":"SUM(D764:D776)","v":0},{"$f":"SUM(E764:E776)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ764:BQ776)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":793},"Depreciation"]
[{"$f":"ROW()","v":803},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(T773,IF(T758>=1,(T773/T758)*T$12,IF(T758>0,MIN(T773,$S788/$T758*T$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CF773,IF(CF758>=1,(CF773/CF758)*CF$12,IF(CF758>0,MIN(CF773,$S788/$T758*CF$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":813},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S768+S783-S798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE768+CE783-CE798","v":0},0,0,0]
[{"$f":"ROW()","v":826},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,{"$f":"MAX(BO826-1,0)","v":7.5},6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":835},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":850},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":867},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":876},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(U846,IF(U831>=1,(U846/U831)*U$12,IF(U831>0,MIN(U846,$T861/$U831*U$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CG846,IF(CG831>=1,(CG846/CG831)*CG$12,IF(CG831>0,MIN(CG846,$T861/$U831*CG$12),0)))","v":0},0]
[{"$f":"ROW()","v":882},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(U852,IF(U837>=1,(U852/U837)*U$12,IF(U837>0,MIN(U852,$T867/$U837*U$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CG852,IF(CG837>=1,(CG852/CG837)*CG$12,IF(CG837>0,MIN(CG852,$T867/$U837*CG$12),0)))","v":0},0]
[{"$f":"ROW()","v":893},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T848+T863-T878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF848+CF863-CF878","v":0},0,0]
[{"$f":"ROW()","v":908},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914}]
[{"$f":"ROW()","v":926},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":940},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":953},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(V923,IF(V908>=1,(V923/V908)*V$12,IF(V908>0,MIN(V923,$U938/$V908*V$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CH923,IF(CH908>=1,(CH923/CH908)*CH$12,IF(CH908>0,MIN(CH923,$U938/$V908*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":966},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U921+U936-U951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG921+CG936-CG951","v":0},0]
[{"$f":"ROW()","v":972},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U927+U942-U957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG927+CG942-CG957","v":0},0]
[{"$f":"ROW()","v":986},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.8759169999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1007},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V151","v":0.59949529999999995}]
[{"$f":"ROW()","v":1013},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.8759169999999998E-2]
[{"$f":"ROW()","v":1030},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(W1000,IF(W985>=1,(W1000/W985)*W$12,IF(W985>0,MIN(W1000,$V1015/$W985*W$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1036},"Closing Asset Values"]
[{"$f":"ROW()","v":1045},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1000+V1015-V1030","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH1000+CH1015-CH1030","v":0}]
[{"$f":"ROW()","v":1057},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1103},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(X1073,IF(X1058>=1,(X1073/X1058)*X$12,IF(X1058>0,MIN(X1073,$W1088/$X1058*X$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1107},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(X1077,IF(X1062>=1,(X1077/X1062)*X$12,IF(X1062>0,MIN(X1077,$W1092/$X1062*X$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1118},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1073+W1088-W1103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1135},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1140},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NetSSATAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1150},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1167},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1176},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Y1146,IF(Y1131>=1,(Y1146/Y1131)*Y$12,IF(Y1131>0,MIN(Y1146,$X1161/$Y1131*Y$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1182},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Y1152,IF(Y1137>=1,(Y1152/Y1137)*Y$12,IF(Y1137>0,MIN(Y1152,$X1167/$Y1137*Y$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1190},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1145+X1160-X1175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1208},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1230},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1240},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1250},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Z1220,IF(Z1205>=1,(Z1220/Z1205)*Z$12,IF(Z1205>0,MIN(Z1220,$Y1235/$Z1205*Z$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BF1220,IF(BF1205>=1,(BF1220/BF1205)*BF$12,IF(BF1205>0,MIN(BF1220,$Y1235/$Z1205*BF$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1220,IF(CA1205>=1,(CA1220/CA1205)*CA$12,IF(CA1205>0,MIN(CA1220,$Y1235/$Z1205*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD1220,IF(CD1205>=1,(CD1220/CD1205)*CD$12,IF(CD1205>0,MIN(CD1220,$Y1235/$Z1205*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1255},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Z1225,IF(Z1210>=1,(Z1225/Z1210)*Z$12,IF(Z1210>0,MIN(Z1225,$Y1240/$Z1210*Z$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1267},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1222+Y1237-Y1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1277},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1232+Y1247-Y1262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1287},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1300},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8079999999999998E-3,6.6378000000000001E-3,6.4676000000000004E-3,6.2974000000000007E-3,6.127200000000001E-3,5.9570000000000014E-3,5.7868000000000017E-3,5.616600000000002E-3,5.4464000000000023E-3,5.2762000000000026E-3,5.1060000000000029E-3,4.9358000000000032E-3,4.7656000000000035E-3,4.595400000000003E-3,4.4252000000000033E-3,4.2550000000000036E-3,4.084800000000003E-3,3.9146000000000025E-3,3.7444000000000023E-3,3.5742000000000022E-3,3.4040000000000021E-3,3.233800000000002E-3,3.0636000000000018E-3,2.8934000000000017E-3,2.7232000000000016E-3,2.5530000000000014E-3,2.3828000000000013E-3,2.2126000000000012E-3,2.0424000000000011E-3,1.8722000000000009E-3,1.7020000000000008E-3,1.5318000000000007E-3,1.3616000000000006E-3,1.1914000000000004E-3,1.0212000000000003E-3,8.510000000000003E-4,6.8080000000000029E-4,5.1060000000000016E-4,3.4040000000000014E-4,1.7020000000000015E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1313},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24941928999999999]
[{"$f":"ROW()","v":1317},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3215709999999999E-2]
[{"$f":"ROW()","v":1335},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AA1305,IF(AA1290>=1,(AA1305/AA1290)*AA$12,IF(AA1290>0,MIN(AA1305,$Z1320/$AA1290*AA$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1300+Z1315-Z1330","v":6.8079999999999998E-3},6.6378000000000001E-3,6.4676000000000004E-3,6.2974000000000007E-3,6.127200000000001E-3,5.9570000000000014E-3,5.7868000000000017E-3,5.616600000000002E-3,5.4464000000000023E-3,5.2762000000000026E-3,5.1060000000000029E-3,4.9358000000000032E-3,4.7656000000000035E-3,4.595400000000003E-3,4.4252000000000033E-3,4.2550000000000036E-3,4.084800000000003E-3,3.9146000000000025E-3,3.7444000000000023E-3,3.5742000000000022E-3,3.4040000000000021E-3,3.233800000000002E-3,3.0636000000000018E-3,2.8934000000000017E-3,2.7232000000000016E-3,2.5530000000000014E-3,2.3828000000000013E-3,2.2126000000000012E-3,2.0424000000000011E-3,1.8722000000000009E-3,1.7020000000000008E-3,1.5318000000000007E-3,1.3616000000000006E-3,1.1914000000000004E-3,1.0212000000000003E-3,8.510000000000003E-4,6.8080000000000029E-4,5.1060000000000016E-4,3.4040000000000014E-4,1.7020000000000015E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1350},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1305+Z1320-Z1335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1367},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1377},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1382},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1410},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AB1380,IF(AB1365>=1,(AB1380/AB1365)*AB$12,IF(AB1365>0,MIN(AB1380,$AA1395/$AB1365*AB$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1414},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AB1384,IF(AB1369>=1,(AB1384/AB1369)*AB$12,IF(AB1369>0,MIN(AB1384,$AA1399/$AB1369*AB$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1382+AA1397-AA1412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1440},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1446}]
[{"$f":"ROW()","v":1460},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1477},"Depreciation"]
[{"$f":"ROW()","v":1487},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AC1457,IF(AC1442>=1,(AC1457/AC1442)*AC$12,IF(AC1442>0,MIN(AC1457,$AB1472/$AC1442*AC$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1504},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1459+AB1474-AB1489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,{"$f":"MAX(BO1510-1,0)","v":9.75},8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1519},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1537},"Total",null,{"$f":"SUM(D1524:D1536)","v":0},{"$f":"SUM(E1524:E1536)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ1524:BQ1536)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1545},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1551},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1570},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$151","v":0},{"$f":"AD1525+AD1540-AD1555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1577},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AD1532+AD1547-AD1562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1583},{"$f":"TEXT(EOMONTH(LEFT(B1507,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2000 Capex"}]
[{"$f":"ROW()","v":1593},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1609},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1620},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1624},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1641},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AE1611,IF(AE1596>=1,(AE1611/AE1596)*AE$12,IF(AE1596>0,MIN(AE1611,$AD1626/$AE1596*AE$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1653},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1608+AD1623-AD1638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1656},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1611+AD1626-AD1641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1670},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1682},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1688},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1703},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1714},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AF1684,IF(AF1669>=1,(AF1684/AF1669)*AF$12,IF(AF1669>0,MIN(AF1684,$AE1699/$AF1669*AF$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1724},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1679+AE1694-AE1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1740},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1746},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1753},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1798","v":0},{"$f":"AG1798","v":0},{"$f":"AH1798","v":0},{"$f":"AI1798","v":0},{"$f":"AJ1798","v":0},{"$f":"AK1798","v":0},{"$f":"AL1798","v":0},{"$f":"AM1798","v":0},{"$f":"AN1798","v":0},{"$f":"AO1798","v":0},{"$f":"AP1798","v":0},{"$f":"AQ1798","v":0},{"$f":"AR1798","v":0},{"$f":"AS1798","v":0},{"$f":"AT1798","v":0},{"$f":"AU1798","v":0},{"$f":"AV1798","v":0},{"$f":"AW1798","v":0},{"$f":"AX1798","v":0},{"$f":"AY1798","v":0},{"$f":"AZ1798","v":0},{"$f":"BA1798","v":0},{"$f":"BB1798","v":0},{"$f":"BC1798","v":0},{"$f":"BD1798","v":0},{"$f":"BE1798","v":0},{"$f":"BF1798","v":0},{"$f":"BG1798","v":0},{"$f":"BH1798","v":0},{"$f":"BI1798","v":0},{"$f":"BJ1798","v":0},{"$f":"BK1798","v":0},{"$f":"BL1798","v":0},{"$f":"BM1798","v":0},{"$f":"BN1798","v":0},{"$f":"BO1798","v":0},{"$f":"BP1798","v":0},{"$f":"BQ1798","v":0},{"$f":"BR1798","v":0},{"$f":"BS1798","v":0},{"$f":"BT1798","v":0},{"$f":"BU1798","v":0},{"$f":"BV1798","v":0},{"$f":"BW1798","v":0},{"$f":"BX1798","v":0},{"$f":"BY1798","v":0},{"$f":"BZ1798","v":0},{"$f":"CA1798","v":0},{"$f":"CB1798","v":0},{"$f":"CC1798","v":0},{"$f":"CD1798","v":0},{"$f":"CE1798","v":0},{"$f":"CF1798","v":0},{"$f":"CG1798","v":0}]
[{"$f":"ROW()","v":1772},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1774},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1787},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AG1757,IF(AG1742>=1,(AG1757/AG1742)*AG$12,IF(AG1742>0,MIN(AG1757,$AF1772/$AG1742*AG$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1804},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1759+AF1774-AF1789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1807},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1762+AF1777-AF1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1819},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1834},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1845},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1851},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1867},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AH1837,IF(AH1822>=1,(AH1837/AH1822)*AH$12,IF(AH1822>0,MIN(AH1837,$AG1852/$AH1822*AH$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1877},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1832+AG1847-AG1862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1884},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1839+AG1854-AG1869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1892},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1909},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1917},"Total",null,{"$f":"SUM(D1904:D1916)","v":0},{"$f":"SUM(E1904:E1916)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3913938000000012,8.2837105189999996,8.1760272380000014,8.0683439569999997,7.9606606760000007,7.8529773950000017,7.7452941140000009,7.6376108330000019,7.5299275520000029,7.4222442710000021,7.3145609900000021,7.2068777090000031,7.0991944280000032,6.9915111470000042,6.8838278660000043,6.7761445850000035,6.6684613040000045,6.5607780230000046,6.4530947420000038,6.3454114610000056,6.2377281800000057,6.1300448990000058,6.0223616180000059,5.914678337000006,5.8069950560000061,5.6993117750000071,5.5916284940000072,5.4839452130000073,5.3762619320000082,5.2685786510000083,5.1608953700000075,5.0532120890000076,4.9455288080000086,4.5147956840000081,{"$f":"SUM(BQ1904:BQ1916)","v":4.0840625600000076},3.6756563040000065,3.2672500480000055,2.8588437920000049,2.4504375360000044,2.0420312800000038,1.6336250240000028,1.2252187680000022,0.81681251200000138,0.40840625600000069,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1924},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1934},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AI1904,IF(AI1889>=1,(AI1904/AI1889)*AI$12,IF(AI1889>0,MIN(AI1904,$AH1919/$AI1889*AI$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1904,IF(CA1889>=1,(CA1904/CA1889)*CA$12,IF(CA1889>0,MIN(CA1904,$AH1919/$AI1889*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD1904,IF(CD1889>=1,(CD1904/CD1889)*CD$12,IF(CD1889>0,MIN(CD1904,$AH1919/$AI1889*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1946},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AI1916,IF(AI1901>=1,(AI1916/AI1901)*AI$12,IF(AI1901>0,MIN(AI1916,$AH1931/$AI1901*AI$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1956},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1911+AH1926-AH1941","v":0.21808632999999999},0.21263417174999999,0.20718201349999998,0.20172985524999998,0.19627769699999997,0.19082553874999997,0.18537338049999996,0.17992122224999996,0.17446906399999995,0.16901690574999995,0.16356474749999994,0.15811258924999994,0.15266043099999993,0.14720827274999992,0.14175611449999992,0.13630395624999991,0.13085179799999991,0.1253996397499999,0.11994748149999991,0.11449532324999992,0.10904316499999993,0.10359100674999994,9.8138848499999945E-2,9.2686690249999953E-2,8.7234531999999962E-2,8.178237374999997E-2,7.6330215499999979E-2,7.0878057249999987E-2,6.5425898999999982E-2,5.9973740749999983E-2,5.4521582499999985E-2,4.9069424249999986E-2,4.3617265999999988E-2,2.1808632999999994E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1967},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1982},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1994},"Capex"]
[{"$f":"ROW()","v":2004},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2014},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AJ1984,IF(AJ1969>=1,(AJ1984/AJ1969)*AJ$12,IF(AJ1969>0,MIN(AJ1984,$AI1999/$AJ1969*AJ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2017},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AJ1987,IF(AJ1972>=1,(AJ1987/AJ1972)*AJ$12,IF(AJ1972>0,MIN(AJ1987,$AI2002/$AJ1972*AJ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2029},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1984+AI1999-AI2014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2044},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2051},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2061},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2077},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2083},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2094},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AK2064,IF(AK2049>=1,(AK2064/AK2049)*AK$12,IF(AK2049>0,MIN(AK2064,$AJ2079/$AK2049*AK$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2109},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2064+AJ2079-AJ2094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2119},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2127},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2141},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2144},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2156},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2173},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AL2143,IF(AL2128>=1,(AL2143/AL2128)*AL$12,IF(AL2128>0,MIN(AL2143,$AK2158/$AL2128*AL$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2177},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2132+AK2147-AK2162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2132+BY2147-BY2162","v":0},0,{"$f":"CA2132+CA2147-CA2162","v":0},0,0,{"$f":"CD2132+CD2147-CD2162","v":0},0,0,0,0]
[{"$f":"ROW()","v":2188},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2143+AK2158-AK2173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2204},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NetSSATAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2214},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2000000000000001E-3,2.1725E-3,2.1449999999999998E-3,2.1174999999999996E-3,2.0899999999999994E-3,2.0624999999999992E-3,2.034999999999999E-3,2.0074999999999989E-3,1.9799999999999987E-3,1.9524999999999987E-3,1.9249999999999988E-3,1.8974999999999988E-3,1.8699999999999988E-3,1.8424999999999989E-3,1.8149999999999989E-3,1.7874999999999989E-3,1.759999999999999E-3,1.732499999999999E-3,1.7049999999999991E-3,1.6774999999999991E-3,1.6499999999999991E-3,1.6224999999999992E-3,1.5949999999999992E-3,1.5674999999999992E-3,1.5399999999999993E-3,1.5124999999999993E-3,1.4849999999999993E-3,1.4574999999999994E-3,1.4299999999999994E-3,1.3199999999999996E-3,1.2099999999999997E-3,1.0999999999999996E-3,9.8999999999999956E-4,8.799999999999996E-4,7.6999999999999963E-4,6.5999999999999967E-4,5.4999999999999971E-4,4.3999999999999974E-4,3.2999999999999978E-4,2.1999999999999987E-4,1.0999999999999994E-4,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2220},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2237},"Depreciation"]
[{"$f":"ROW()","v":2246},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AM2216,IF(AM2201>=1,(AM2216/AM2201)*AM$12,IF(AM2201>0,MIN(AM2216,$AL2231/$AM2201*AM$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2254},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2209+AL2224-AL2239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2261},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2216+AL2231-AL2246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2278},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2287},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2293},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2308},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2319},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AN2289,IF(AN2274>=1,(AN2289/AN2274)*AN$12,IF(AN2274>0,MIN(AN2289,$AM2304/$AN2274*AN$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2325},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AN2295,IF(AN2280>=1,(AN2295/AN2280)*AN$12,IF(AN2280>0,MIN(AN2295,$AM2310/$AN2280*AN$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2337},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2292+AM2307-AM2322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2351},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":2358}]
[{"$f":"ROW()","v":2366},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2383},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2391},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AO2361,IF(AO2346>=1,(AO2361/AO2346)*AO$12,IF(AO2346>0,MIN(AO2361,$AN2376/$AO2346*AO$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2398},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AO2368,IF(AO2353>=1,(AO2368/AO2353)*AO$12,IF(AO2353>0,MIN(AO2368,$AN2383/$AO2353*AO$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2418},"Total",null,{"$f":"SUM(D2405:D2417)","v":0},{"$f":"SUM(E2405:E2417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ2405:BQ2417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2424},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0]
[{"$f":"ROW()","v":2430},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2441},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2456},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2468},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AP2438,IF(AP2423>=1,(AP2438/AP2423)*AP$12,IF(AP2423>0,MIN(AP2438,$AO2453/$AP2423*AP$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2482},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO2437+AO2452-AO2467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2488},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO2443+AO2458-AO2473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2501},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2514},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP2559","v":9.8012591699999998},9.6787434303750004,9.556227690750001,9.4337119511250016,9.3111962115000022,9.1886804718750028,9.0661647322500034,8.943648992625004,8.8211332530000046,8.6986175133750052,8.5761017737500058,8.4535860341250064,8.331070294500007,8.2085545548750076,8.0860388152500082,7.9635230756250079,7.8410073360000077,7.7184915963750074,7.5959758567500071,7.4734601171250068,7.3509443775000065,7.2284286378750062,7.1059128982500059,6.9833971586250057,6.8608814190000054,6.3708184605000051,5.8807555020000049,5.3906925435000046,4.9006295850000043,4.4105666265000041,3.9205036680000038,3.4304407095000036,2.9403777510000029,2.4503147925000022,1.9602518340000017,1.4701888755000012,0.98012591700000073,0.49006295850000037,0,0,0,0,0,0]
[{"$f":"ROW()","v":2518},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2525},"Total",null,{"$f":"SUM(D2512:D2524)","v":0},{"$f":"SUM(E2512:E2524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.13874247,10.008658515000002,9.8785745600000023,9.7484906050000006,9.6184066500000007,9.4883226950000026,9.3582387400000027,9.2281547850000045,9.0980708300000046,8.9679868750000047,8.8379029200000065,8.7078189650000066,8.5777350100000049,8.4476510550000068,8.3175671000000087,8.187483145000007,8.057399190000007,7.9273152350000062,7.7972312800000063,7.6671473250000073,7.5370633700000065,7.4069794150000057,7.2768954600000058,7.1468115050000058,7.0167275500000059,6.4963917300000045,{"$f":"SUM(BQ2512:BQ2524)","v":5.9760559100000057},5.4557200900000042,4.9353842700000046,4.4418458430000038,3.948307416000004,3.4547689890000037,2.961230562000003,2.4676921350000023,1.9741537080000018,1.4806152810000013,0.98707685400000078,0.49353842700000039,0,0,0,0,0,0]
[{"$f":"ROW()","v":2546},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AQ2516,IF(AQ2501>=1,(AQ2516/AQ2501)*AQ$12,IF(AQ2501>0,MIN(AQ2516,$AP2531/$AQ2501*AQ$12),0)))","v":1.7346817499999997E-3},1.7346817499999999E-3,1.7346817499999999E-3,1.7346817500000001E-3,1.7346817500000001E-3,1.7346817500000001E-3,1.7346817499999999E-3,1.7346817499999999E-3,1.7346817499999999E-3,1.7346817499999999E-3,1.7346817499999999E-3,1.7346817499999997E-3,1.7346817499999997E-3,1.7346817499999997E-3,1.7346817499999995E-3,1.7346817499999995E-3,1.7346817499999995E-3,1.7346817499999992E-3,1.7346817499999992E-3,1.734681749999999E-3,1.734681749999999E-3,1.7346817499999988E-3,1.7346817499999988E-3,1.734681749999999E-3,6.9387269999999961E-3,6.9387269999999961E-3,6.938726999999997E-3,6.938726999999997E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2551},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AQ2521,IF(AQ2506>=1,(AQ2521/AQ2506)*AQ$12,IF(AQ2506>0,MIN(AQ2521,$AP2536/$AQ2506*AQ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2561},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP2516+AP2531-AP2546","v":6.9387269999999987E-2},6.7652588249999993E-2,6.5917906499999998E-2,6.4183224750000004E-2,6.2448543000000002E-2,6.0713861250000001E-2,5.8979179499999999E-2,5.7244497749999998E-2,5.5509815999999997E-2,5.3775134249999995E-2,5.2040452499999994E-2,5.0305770749999992E-2,4.8571088999999991E-2,4.6836407249999989E-2,4.5101725499999988E-2,4.3367043749999987E-2,4.1632361999999985E-2,3.9897680249999984E-2,3.8162998499999982E-2,3.6428316749999981E-2,3.469363499999998E-2,3.2958953249999978E-2,3.122427149999998E-2,2.9489589749999982E-2,2.7754907999999984E-2,2.0816180999999989E-2,1.3877453999999994E-2,6.938726999999997E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2568},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP2523+AP2538-AP2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2583},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2593},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2601},"Total",null,{"$f":"SUM(D2588:D2600)","v":0},{"$f":"SUM(E2588:E2600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ2588:BQ2600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2619},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AR2589,IF(AR2574>=1,(AR2589/AR2574)*AR$12,IF(AR2574>0,MIN(AR2589,$AQ2604/$AR2574*AR$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2625},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AR2595,IF(AR2580>=1,(AR2595/AR2580)*AR$12,IF(AR2580>0,MIN(AR2595,$AQ2610/$AR2580*AR$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2634},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ2589+AQ2604-AQ2619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2651},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[{"$f":"ROW()","v":2661},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2673},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2683},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2694},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AS2664,IF(AS2649>=1,(AS2664/AS2649)*AS$12,IF(AS2649>0,MIN(AS2664,$AR2679/$AS2649*AS$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2664,IF(BY2649>=1,(BY2664/BY2649)*BY$12,IF(BY2649>0,MIN(BY2664,$AR2679/$AS2649*BY$12),0)))","v":0},0,{"$f":"MIN(CA2664,IF(CA2649>=1,(CA2664/CA2649)*CA$12,IF(CA2649>0,MIN(CA2664,$AR2679/$AS2649*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD2664,IF(CD2649>=1,(CD2664/CD2649)*CD$12,IF(CD2649>0,MIN(CD2664,$AR2679/$AS2649*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2698},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AS2668,IF(AS2653>=1,(AS2668/AS2653)*AS$12,IF(AS2653>0,MIN(AS2668,$AR2683/$AS2653*AS$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2711},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR2666+AR2681-AR2696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2720},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR2675+AR2690-AR2705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2730},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2744},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2752},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2761},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2778},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AT2748,IF(AT2733>=1,(AT2748/AT2733)*AT$12,IF(AT2733>0,MIN(AT2748,$AS2763/$AT2733*AT$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2788},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS2743+AS2758-AS2773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2794},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS2749+AS2764-AS2779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2810},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2821},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2825},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2835},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43957782000000001]
[{"$f":"ROW()","v":2844},"Total",null,{"$f":"SUM(D2831:D2843)","v":0},{"$f":"SUM(E2831:E2843)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.1394263600000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ2831:BQ2843)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2857},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AU2827,IF(AU2812>=1,(AU2827/AU2812)*AU$12,IF(AU2812>0,MIN(AU2827,$AT2842/$AU2812*AU$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2871},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT2826+AT2841-AT2856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2883},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0]
[{"$f":"ROW()","v":2889},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2904},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2915},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2921},"Depreciation"]
[{"$f":"ROW()","v":2930},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AV2900,IF(AV2885>=1,(AV2900/AV2885)*AV$12,IF(AV2885>0,MIN(AV2900,$AU2915/$AV2885*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2947},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU2902+AU2917-AU2932","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2954},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,{"$f":"MAX(BO2954-1,0)","v":14.5},13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[{"$f":"ROW()","v":2962},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2975},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2988},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2994},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3004},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AW2974,IF(AW2959>=1,(AW2974/AW2959)*AW$12,IF(AW2959>0,MIN(AW2974,$AV2989/$AW2959*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3020},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV2975+AV2990-AV3005","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3025},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV2980+AV2995-AV3010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3035},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0]
[{"$f":"ROW()","v":3052},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3064},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3067},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3085},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AX3055,IF(AX3040>=1,(AX3055/AX3040)*AX$12,IF(AX3040>0,MIN(AX3055,$AW3070/$AX3040*AX$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3093},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW3048+AW3063-AW3078","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3099},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW3054+AW3069-AW3084","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3118}]
[{"$f":"ROW()","v":3125},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9700000000000001E-4,2.8957500000000003E-4,2.8215000000000005E-4,2.7472500000000008E-4,2.673000000000001E-4,2.5987500000000012E-4,2.5245000000000015E-4,2.4502500000000017E-4,2.3760000000000016E-4,2.3017500000000016E-4,2.2275000000000016E-4,2.1532500000000015E-4,2.0790000000000015E-4,2.0047500000000014E-4,1.9305000000000014E-4,1.8562500000000013E-4,1.7820000000000013E-4,1.4850000000000011E-4,1.188000000000001E-4,8.9100000000000079E-5,5.9400000000000048E-5,2.9700000000000024E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3135},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX151","v":0.30150601999999999}]
[{"$f":"ROW()","v":3140},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9700000000000001E-4]
[{"$f":"ROW()","v":3157},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AY3127,IF(AY3112>=1,(AY3127/AY3112)*AY$12,IF(AY3112>0,MIN(AY3127,$AX3142/$AY3112*AY$12),0)))","v":1.100126425E-2},1.100126425E-2,1.100126425E-2,1.1001264250000002E-2,1.1001264250000002E-2,1.1001264250000004E-2,1.1001264250000002E-2,1.1001264250000004E-2,1.1001264250000004E-2,1.1001264250000002E-2,1.1001264250000004E-2,1.1001264250000005E-2,1.1001264250000004E-2,1.1001264250000002E-2,1.1001264250000004E-2,1.1001264250000005E-2,4.4005057000000014E-2,4.4005057000000014E-2,4.4005057000000014E-2,4.4005057000000014E-2,4.4005057000000014E-2,4.4005057000000014E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3168},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX3123+AX3138-AX3153","v":1.7553669999999997E-2},1.7334249124999996E-2,1.7114828249999995E-2,1.6895407374999994E-2,1.6675986499999993E-2,1.6456565624999992E-2,1.6237144749999991E-2,1.601772387499999E-2,1.5798302999999989E-2,1.557888212499999E-2,1.5359461249999991E-2,1.5140040374999992E-2,1.4920619499999992E-2,1.4701198624999993E-2,1.4481777749999994E-2,1.4262356874999995E-2,1.4042935999999995E-2,1.3165252499999995E-2,1.2287568999999995E-2,1.1409885499999994E-2,1.0532201999999994E-2,9.6545184999999936E-3,8.776834999999995E-3,7.8991514999999964E-3,7.0214679999999969E-3,6.1437844999999974E-3,5.2661009999999979E-3,4.3884174999999984E-3,3.5107339999999989E-3,2.6330504999999994E-3,1.7553669999999994E-3,8.7768349999999972E-4,0,0,0,0,0]
[{"$f":"ROW()","v":3172},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX3127+AX3142-AX3157","v":0.44005056999999997},0.42904930575,0.41804804150000002,0.40704677725000005,0.39604551300000007,0.3850442487500001,0.37404298450000006,0.36304172025000009,0.35204045600000011,0.34103919175000008,0.33003792750000011,0.31903666325000013,0.3080353990000001,0.29703413475000007,0.28603287050000009,0.27503160625000012,0.26403034200000008,0.22002528500000007,0.17602022800000006,0.13201517100000004,8.8010114000000028E-2,4.4005057000000014E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3185},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3198},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3204},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3218},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3230},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AZ3200,IF(AZ3185>=1,(AZ3200/AZ3185)*AZ$12,IF(AZ3185>0,MIN(AZ3200,$AY3215/$AZ3185*AZ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3245},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY3200+AY3215-AY3230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3252},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY3207+AY3222-AY3237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3262},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3268},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NetSSATAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[{"$f":"ROW()","v":3288},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ152","v":0}]
[{"$f":"ROW()","v":3295},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3299},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3320},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ3275+AZ3290-AZ3305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3328},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ3283+AZ3298-AZ3313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3331},{"$f":"TEXT(EOMONTH(LEFT(B3255,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/09/2006 Capex"}]
[{"$f":"ROW()","v":3345},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3357},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3367},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3378},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BB3348,IF(BB3333>=1,(BB3348/BB3333)*BB$12,IF(BB3333>0,MIN(BB3348,$BA3363/$BB3333*BB$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3348,IF(BY3333>=1,(BY3348/BY3333)*BY$12,IF(BY3333>0,MIN(BY3348,$BA3363/$BB3333*BY$12),0)))","v":0},0,{"$f":"MIN(CA3348,IF(CA3333>=1,(CA3348/CA3333)*CA$12,IF(CA3333>0,MIN(CA3348,$BA3363/$BB3333*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD3348,IF(CD3333>=1,(CD3348/CD3333)*CD$12,IF(CD3333>0,MIN(CD3348,$BA3363/$BB3333*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3389},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BB3359,IF(BB3344>=1,(BB3359/BB3344)*BB$12,IF(BB3344>0,MIN(BB3359,$BA3374/$BB3344*BB$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3395},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA3350+BA3365-BA3380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3415},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":3425},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB3470","v":0},{"$f":"BC3470","v":0},{"$f":"BD3470","v":0},{"$f":"BE3470","v":0},{"$f":"BF3470","v":0},{"$f":"BG3470","v":0},{"$f":"BH3470","v":0},{"$f":"BI3470","v":0},{"$f":"BJ3470","v":0},{"$f":"BK3470","v":0},{"$f":"BL3470","v":0},{"$f":"BM3470","v":0},{"$f":"BN3470","v":0},{"$f":"BO3470","v":0},{"$f":"BP3470","v":0},{"$f":"BQ3470","v":0},{"$f":"BR3470","v":0},{"$f":"BS3470","v":0},{"$f":"BT3470","v":0},{"$f":"BU3470","v":0},{"$f":"BV3470","v":0},{"$f":"BW3470","v":0},{"$f":"BX3470","v":0},{"$f":"BY3470","v":0},{"$f":"BZ3470","v":0},{"$f":"CA3470","v":0},{"$f":"CB3470","v":0},{"$f":"CC3470","v":0},{"$f":"CD3470","v":0},{"$f":"CE3470","v":0},{"$f":"CF3470","v":0},{"$f":"CG3470","v":0}]
[{"$f":"ROW()","v":3428},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44981413000000003,0.43856877675000006,0.42732342350000008,0.4160780702500001,0.40483271700000012,0.39358736375000014,0.38234201050000016,0.37109665725000018,0.35985130400000021,0.34860595075000023,0.33736059750000019,0.32611524425000016,0.31486989100000018,0.26988847800000015,0.22490706500000013,0.1799256520000001,0.13494423900000008,8.9962826000000051E-2,4.4981413000000026E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3447},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3455},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BC3425,IF(BC3410>=1,(BC3425/BC3410)*BC$12,IF(BC3410>0,MIN(BC3425,$BB3440/$BC3410*BC$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3462},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BC3432,IF(BC3417>=1,(BC3432/BC3417)*BC$12,IF(BC3417>0,MIN(BC3432,$BB3447/$BC3417*BC$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3479},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB3434+BB3449-BB3464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3488},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0]
[{"$f":"ROW()","v":3494},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3505},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3520},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3526},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3538},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BD3508,IF(BD3493>=1,(BD3508/BD3493)*BD$12,IF(BD3493>0,MIN(BD3508,$BC3523/$BD3493*BD$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3552},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC3507+BC3522-BC3537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3555},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC3510+BC3525-BC3540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3567},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[{"$f":"ROW()","v":3584},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3588},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3599},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3609},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BE3579,IF(BE3564>=1,(BE3579/BE3564)*BE$12,IF(BE3564>0,MIN(BE3579,$BD3594/$BE3564*BE$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3625},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD3580+BD3595-BD3610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3631},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD3586+BD3601-BD3616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3648},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NetSSATAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0]
[{"$f":"ROW()","v":3657},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3669},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3672},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3689},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF3659,IF(BF3644>=1,(BF3659/BF3644)*BF$12,IF(BF3644>0,MIN(BF3659,$BE3674/$BF3644*BF$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3692},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF3662,IF(BF3647>=1,(BF3662/BF3647)*BF$12,IF(BF3647>0,MIN(BF3662,$BE3677/$BF3647*BF$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3704},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3659+BE3674-BE3689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3721},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3731},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48073270000000001,0.47472354124999999,0.46871438249999997,0.46270522374999995,0.45669606499999993,0.45068690624999991,0.44467774749999989,0.43866858874999987,0.43265942999999984,0.40862279499999987,0.3845861599999999,0.36054952499999993,0.33651288999999995,0.31247625499999998,0.28843962000000001,0.26440298500000003,0.24036635000000003,0.21632971500000003,0.19229308000000003,0.16825644500000003,0.14421981000000003,0.12018317500000003,9.614654000000003E-2,7.210990500000003E-2,4.8073270000000015E-2,2.4036635000000008E-2,0,0]
[{"$f":"ROW()","v":3736},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3752},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3762},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BG3732,IF(BG3717>=1,(BG3732/BG3717)*BG$12,IF(BG3717>0,MIN(BG3732,$BF3747/$BG3717*BG$12),0)))","v":4.885215E-3},4.885215E-3,4.885215E-3,4.885215E-3,4.885215E-3,4.885215E-3,4.885215E-3,4.885215E-3,1.954086E-2,1.954086E-2,1.9540860000000004E-2,1.954086E-2,1.954086E-2,1.954086E-2,1.954086E-2,1.954086E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3768},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BG3738,IF(BG3723>=1,(BG3738/BG3723)*BG$12,IF(BG3723>0,MIN(BG3738,$BF3753/$BG3723*BG$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3781},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3736+BF3751-BF3766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3794},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3802}]
[{"$f":"ROW()","v":3809},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3826},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3835},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BH3805,IF(BH3790>=1,(BH3805/BH3790)*BH$12,IF(BH3790>0,MIN(BH3805,$BG3820/$BH3790*BH$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3841},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BH3811,IF(BH3796>=1,(BH3811/BH3796)*BH$12,IF(BH3796>0,MIN(BH3811,$BG3826/$BH3796*BH$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3852},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG3807+BG3822-BG3837","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3867},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":3873},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},4.75,4.5,4.25,4,3.75,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3885},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3899},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3912},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3882,IF(BY3867>=1,(BY3882/BY3867)*BY$12,IF(BY3867>0,MIN(BY3882,$BH3897/$BI3867*BY$12),0)))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3921},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3891,IF(BY3876>=1,(BY3891/BY3876)*BY$12,IF(BY3876>0,MIN(BY3891,$BH3906/$BI3876*BY$12),0)))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3931},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX3886+BX3901-BX3916","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3945},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3946},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3962},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3968},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3978},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3995},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BZ3965,IF(BZ3950>=1,(BZ3965/BZ3950)*BZ$12,IF(BZ3950>0,MIN(BZ3965,$BI3980/$BJ3950*BZ$12),0)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4004},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI3959+BI3974-BI3989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4012},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI3967+BI3982-BI3997","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4026},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4036},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70505340000000005,0.68742706500000006,0.66980073000000007,0.65217439500000007,0.63454806000000008,0.56404272000000011,0.49353738000000008,0.42303204000000005,0.35252670000000003,0.28202136,0.21151602,0.14101068,7.050534E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4045},"Total",null,{"$f":"SUM(D4032:D4044)","v":0},{"$f":"SUM(E4032:E4044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6920998899999997,1.6575983019999998,1.6230967139999997,1.588595126,1.5540935380000001,1.4160871859999997,{"$f":"SUM(BQ4032:BQ4044)","v":1.2780808340000001},1.1400744819999999,1.0020681299999998,0.86406177799999984,0.72605542599999984,0.58804907399999984,0.45004272199999978,0.3120363699999999,0.28083273299999989,0.24962909599999988,0.21842545899999993,0.18722182199999993,0.15601818499999995,0.12481454799999997,9.3610910999999963E-2,6.2407273999999985E-2,3.1203636999999992E-2,0]
[{"$f":"ROW()","v":4058},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4072},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA4042,IF(CA4027>=1,(CA4042/CA4027)*CA$12,IF(CA4027>0,MIN(CA4042,$BJ4057/$BK4027*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4073},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA4043,IF(CA4028>=1,(CA4043/CA4028)*CA$12,IF(CA4028>0,MIN(CA4043,$BJ4058/$BK4028*CA$12),0)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4094},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,{"$f":"MAX(BO4094-1,0)","v":18.25},17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25]
[{"$f":"ROW()","v":4095},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25]
[{"$f":"ROW()","v":4105},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4122},"Capex"]
[{"$f":"ROW()","v":4131},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4141},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CB4111,IF(CB4096>=1,(CB4111/CB4096)*CB$12,IF(CB4096>0,MIN(CB4111,$BK4126/$BL4096*CB$12),0)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":4155},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4110+BK4125-BK4140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4163},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4118+BK4133-BK4148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4172},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":4189},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4195},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4205},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4221},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CC4191,IF(CC4176>=1,(CC4191/CC4176)*CC$12,IF(CC4176>0,MIN(CC4191,$BL4206/$BM4176*CC$12),0)))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4222},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CC4192,IF(CC4177>=1,(CC4192/CC4177)*CC$12,IF(CC4177>0,MIN(CC4192,$BL4207/$BM4177*CC$12),0)))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4236},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL4191+BL4206-BL4221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4253},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4255},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL","v":5},4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4268},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4276},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM152","v":0}]
[{"$f":"ROW()","v":4294},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD4264,IF(CD4249>=1,(CD4264/CD4249)*CD$12,IF(CD4249>0,MIN(CD4264,$BM4279/$BN4249*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4300},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD4270,IF(CD4255>=1,(CD4270/CD4255)*CD$12,IF(CD4255>0,MIN(CD4270,$BM4285/$BN4255*CD$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4315},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM4270+BM4285-BM4300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4326},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4336},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN4381","v":1.2146239999999997E-2},1.1538927999999997E-2,1.0931615999999996E-2,1.0324303999999996E-2,9.7169919999999955E-3,9.109679999999995E-3,8.5023679999999945E-3,7.8950559999999941E-3,7.2877439999999944E-3,6.6804319999999948E-3,6.0731199999999952E-3,5.4658079999999956E-3,4.858495999999996E-3,4.2511839999999964E-3,3.6438719999999968E-3,{"$f":"CC4381","v":3.0365599999999972E-3},{"$f":"CD4381","v":2.4292479999999976E-3},{"$f":"CE4381","v":1.8219359999999982E-3},{"$f":"CF4381","v":1.2146239999999988E-3},{"$f":"CG4381","v":6.0731199999999939E-4}]
[{"$f":"ROW()","v":4341},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5984590400000003,1.4386131360000003,1.2787672320000003,1.1189213280000003,0.95907542400000034,0.79922952000000025,0.63938361600000015,0.47953771200000012,0.31969180800000008,0.15984590400000004,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4358},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60270566999999997]
[{"$f":"ROW()","v":4365},"Depreciation"]
[{"$f":"ROW()","v":4373},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0270566999999997E-2,6.0270566999999997E-2,6.0270566999999997E-2,6.0270566999999997E-2,6.0270566999999997E-2,6.0270566999999997E-2,6.0270566999999997E-2,6.0270566999999997E-2,6.0270566999999997E-2,6.0270566999999997E-2,0,0,0,0,0,0,{"$f":"MIN(CE4343,IF(CE4328>=1,(CE4343/CE4328)*CE$12,IF(CE4328>0,MIN(CE4343,$BN4358/$BO4328*CE$12),0)))","v":0},0,0,0]
[{"$f":"ROW()","v":4386},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN4341+BN4356-BN4371","v":1.5984590400000003},1.4386131360000003,1.2787672320000003,1.1189213280000003,0.95907542400000034,0.79922952000000025,0.63938361600000015,0.47953771200000012,0.31969180800000008,0.15984590400000004,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4399},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":4405},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4419},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4697000000000001E-2,4.0227300000000001E-2,3.57576E-2,3.12879E-2,2.68182E-2,2.23485E-2,1.78788E-2,1.34091E-2,8.9394000000000001E-3,4.4697000000000001E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4431},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0021060000000008E-2]
[{"$f":"ROW()","v":4436},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4446},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.002106000000001E-3,6.002106000000001E-3,6.002106000000001E-3,6.002106000000001E-3,6.002106000000001E-3,6.0021060000000018E-3,6.0021060000000018E-3,6.0021060000000027E-3,6.0021060000000018E-3,6.0021060000000018E-3,0,0,0,0,0,0,{"$f":"MIN(CF4416,IF(CF4401>=1,(CF4416/CF4401)*CF$12,IF(CF4401>0,MIN(CF4416,$BO4431/$BP4401*CF$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":4463},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO4418+BO4433-BO4448","v":6.8273239999999999E-2},6.4859578000000001E-2,6.1445916000000003E-2,5.8032254000000005E-2,5.4618592000000007E-2,5.120493000000001E-2,4.7791268000000012E-2,4.4377606000000014E-2,4.0963944000000016E-2,3.7550282000000018E-2,3.4136620000000013E-2,3.0722958000000012E-2,2.7309296000000011E-2,2.3895634000000009E-2,2.0481972000000008E-2,1.7068310000000007E-2,1.3654648000000005E-2,1.0240986000000004E-2,6.8273240000000027E-3,3.4136620000000013E-3]
[{"$f":"ROW()","v":4469},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO4424+BO4439-BO4454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4478},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4496},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4504},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP152","v":0}]
[{"$f":"ROW()","v":4510},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3212E-2]
[{"$f":"ROW()","v":4519},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CG4489,IF(CG4474>=1,(CG4489/CG4474)*CG$12,IF(CG4474>0,MIN(CG4489,$BP4504/$BQ4474*CG$12),0)))","v":0},0]
[{"$f":"ROW()","v":4536},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP4491+BP4506-BP4521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4546},"Total",null,{"$f":"SUM(D4533:D4545)","v":0},{"$f":"SUM(E4533:E4545)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31464659999999994,{"$f":"SUM(BQ4533:BQ4545)","v":0.28554693999999992},0.25644727999999994,0.22734761999999992,0.19824795999999992,0.16914829999999995,0.14004863999999997,0.11094897999999996,8.1849319999999989E-2,5.2749659999999997E-2,2.3650000000000004E-2,2.1285000000000005E-2,1.8920000000000006E-2,1.6555000000000007E-2,1.4190000000000006E-2,1.1825000000000006E-2,9.4600000000000049E-3,7.0950000000000041E-3,4.7300000000000033E-3]
[{"$f":"ROW()","v":4558},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4568},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48731913999999987,0.43858722599999989,0.3898553119999999,0.34112339799999991,0.29239148399999992,0.24365956999999994,0.19492765599999995,0.14619574199999996,9.7463827999999975E-2,4.8731913999999987E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4579},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ151","v":0}]
[{"$f":"ROW()","v":4583},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48731913999999987]
[{"$f":"ROW()","v":4596},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5278396923076901E-3,7.5278396923076901E-3,7.5278396923076901E-3,7.5278396923076901E-3,7.5278396923076901E-3,7.5278396923076901E-3,7.5278396923076901E-3,7.5278396923076901E-3,7.5278396923076892E-3,7.5278396923076892E-3,7.5278396923076892E-3,7.5278396923076883E-3,7.5278396923076883E-3,7.5278396923076875E-3,7.5278396923076883E-3,7.5278396923076892E-3,{"$f":"MIN(CH4566,IF(CH4551>=1,(CH4566/CH4551)*CH$12,IF(CH4551>0,MIN(CH4566,$BQ4581/$BR4551*CH$12),0)))","v":7.5278396923076892E-3}]
[{"$f":"ROW()","v":4605},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CH4575,IF(CH4560>=1,(CH4575/CH4560)*CH$12,IF(CH4560>0,MIN(CH4575,$BQ4590/$BR4560*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":4615},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ4570+BQ4585-BQ4600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4629},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":4637},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4646},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.056,1.0032000000000001,0.95040000000000013,0.89760000000000018,0.84480000000000022,0.79200000000000026,0.73920000000000019,0.68640000000000012,0.63360000000000016,0.5808000000000002,0.52800000000000014,0.47520000000000012,0.42240000000000011,0.3696000000000001,0.31680000000000008,0.26400000000000007]
[{"$f":"ROW()","v":4663},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4673},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7799999999999996E-3,6.7799999999999996E-3,6.7799999999999996E-3,6.7800000000000004E-3,6.7800000000000004E-3,6.7800000000000004E-3,6.7800000000000013E-3,6.7800000000000022E-3,6.7800000000000013E-3,6.7800000000000004E-3,6.7800000000000013E-3,6.7800000000000013E-3,6.7800000000000013E-3,6.7800000000000013E-3,6.7800000000000013E-3,6.7800000000000013E-3]
[{"$f":"ROW()","v":4679},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4695},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR4650+BR4665-BR4680","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4706},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":4710},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4720},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.16662031528815,1.0499582837593351,0.93329625223052004,0.81663422070170499,0.69997218917288995,0.5833101576440749,0.46664812611525991,0.34998609458644492,0.23332406305762993,0.11666203152881496,0,0,0,0,0]
[{"$f":"ROW()","v":4739},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4742},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4752},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9065434365378398E-4,8.9065434365378398E-4,8.9065434365378409E-4,8.9065434365378409E-4,8.9065434365378409E-4,8.9065434365378409E-4,8.906543436537842E-4,8.906543436537842E-4,8.906543436537842E-4,8.906543436537843E-4,8.906543436537843E-4,8.9065434365378441E-4,8.9065434365378441E-4,8.9065434365378441E-4,8.9065434365378441E-4]
[{"$f":"ROW()","v":4772},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS4727+BS4742-BS4757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4774},"Total",null,{"$f":"SUM(D4761:D4773)","v":0},{"$f":"SUM(E4761:E4773)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ4761:BQ4773)","v":0},0,2.1362121369227034,1.968023480036865,1.7998348231510262,1.6316461662651871,1.4634575093793487,1.2952688524935096,1.127080195607671,0.95889153872183208,0.79070288183599347,0.62251422495015463,0.4543255680643159,0.40889301125788424,0.36346045445145264,0.3180278976450211,0.27259534083858949,0.22716278403215795]
[{"$f":"ROW()","v":4789},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4800},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4810},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41165799999999997]
[{"$f":"ROW()","v":4822},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BU4792,IF(BU4777>=1,(BU4792/BU4777)*BU$12,IF(BU4777>0,MIN(BU4792,$BT4807/$BU4777*BU$12),0)))","v":8.8304152782363088E-2},{"$f":"MIN(BV4792,IF(BV4777>=1,(BV4792/BV4777)*BV$12,IF(BV4777>0,MIN(BV4792,$BT4807/$BU4777*BV$12),0)))","v":8.8304152782363088E-2},8.8304152782363088E-2,8.8304152782363074E-2,{"$f":"MIN(BY4792,IF(BY4777>=1,(BY4792/BY4777)*BY$12,IF(BY4777>0,MIN(BY4792,$BT4807/$BU4777*BY$12),0)))","v":8.8304152782363074E-2},8.8304152782363074E-2,{"$f":"MIN(CA4792,IF(CA4777>=1,(CA4792/CA4777)*CA$12,IF(CA4777>0,MIN(CA4792,$BT4807/$BU4777*CA$12),0)))","v":8.830415278236306E-2},8.830415278236306E-2,8.8304152782363046E-2,{"$f":"MIN(CD4792,IF(CD4777>=1,(CD4792/CD4777)*CD$12,IF(CD4777>0,MIN(CD4792,$BT4807/$BU4777*CD$12),0)))","v":8.8304152782363046E-2},8.830415278236306E-2,8.830415278236306E-2,8.830415278236306E-2,8.830415278236306E-2]
[{"$f":"ROW()","v":4832},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4839},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT4794+BT4809-BT4824","v":-1.5656000000000003E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4847},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT4802+BT4817-BT4832","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4864},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NetSSATAL","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":4872},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98959199999999981,0.89063279999999978,0.79167359999999976,0.69271439999999984,0.59375519999999982,0.49479599999999985,0.39583679999999988,0.29687759999999991,0.19791839999999994,9.8959199999999969E-2,0,0,0]
[{"$f":"ROW()","v":4879},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4899},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4995235781037418E-5,7.4995235781037404E-5,7.4995235781037404E-5,7.4995235781037391E-5,7.4995235781037391E-5,7.4995235781037377E-5,7.4995235781037391E-5,7.4995235781037391E-5,7.4995235781037391E-5,7.4995235781037391E-5,7.4995235781037391E-5,7.4995235781037391E-5,7.4995235781037391E-5]
[{"$f":"ROW()","v":4905},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2115210083082421E-2,3.2115210083082421E-2,3.2115210083082421E-2,3.2115210083082421E-2,3.2115210083082414E-2,3.2115210083082421E-2,3.2115210083082421E-2,3.2115210083082421E-2,3.2115210083082421E-2,3.2115210083082421E-2,0,0,0]
[{"$f":"ROW()","v":4911},"Total",null,{"$f":"SUM(D4898:D4910)","v":0},{"$f":"SUM(E4898:E4910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ4898:BQ4910)","v":0},0,0,0,0,-0.23955283449644715,0.15574616550355275,0.15574616550355275,0.15574616550355275,0.15574616550355272,0.15574616550355272,0.15574616550355272,0.15574616550355272,0.15574616550355272,0.15574616550355272,2.4671755420470329E-2,2.4671755420470329E-2,2.4671755420470329E-2]
[{"$f":"ROW()","v":4922},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU4877+BU4892-BU4907","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4937},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4949},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4963},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5031000000000005E-2]
[{"$f":"ROW()","v":4969},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4982},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BW4952,IF(BW4937>=1,(BW4952/BW4937)*BW$12,IF(BW4937>0,MIN(BW4952,$BV4967/$BW4937*BW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4995},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV4950+BV4965-BV4980","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5003},{"$f":"TEXT(EOMONTH(LEFT(B4927,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2018 Capex"}]
[{"$f":"ROW()","v":5010},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":5027},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12197092915677381,0.10977383624109643,9.7576743325419046E-2,8.5379650409741659E-2,7.3182557494064285E-2,6.0985464578386904E-2,4.8788371662709523E-2,3.6591278747032142E-2,2.4394185831354762E-2,1.2197092915677381E-2,0]
[{"$f":"ROW()","v":5032},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5042},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12197092915677381]
[{"$f":"ROW()","v":5053},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BX5023,IF(BX5008>=1,(BX5023/BX5008)*BX$12,IF(BX5008>0,MIN(BX5023,$BW5038/$BX5008*BX$12),0)))","v":9.3772112047635931E-3},9.3772112047635931E-3,9.3772112047635931E-3,9.3772112047635931E-3,9.3772112047635931E-3,9.3772112047635931E-3,9.3772112047635931E-3,9.3772112047635931E-3,9.3772112047635931E-3,9.3772112047635931E-3,9.3772112047635948E-3]
[{"$f":"ROW()","v":5068},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW5023+BW5038-BW5053","v":0.18754422409527186},0.17816701289050826,0.16878980168574467,0.15941259048098108,0.15003537927621749,0.1406581680714539,0.13128095686669031,0.12190374566192672,0.11252653445716312,0.10314932325239953,9.3772112047635942E-2,8.439490084287235E-2]
[{"$f":"ROW()","v":5074},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW5029+BW5044-BW5059","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5082},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":5100},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39700000000000002,0.35730000000000001,0.31759999999999999,0.27789999999999998,0.23819999999999997,0.19849999999999998,0.1588,0.1191,7.9399999999999998E-2,3.9699999999999999E-2]
[{"$f":"ROW()","v":5103},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33700000000000002,0.30330000000000001,0.26960000000000001,0.2359,0.20219999999999999,0.16849999999999998,0.13479999999999998,0.10109999999999998,6.7399999999999988E-2,3.3699999999999994E-2]
[{"$f":"ROW()","v":5115},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39700000000000002]
[{"$f":"ROW()","v":5132},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BY5102,IF(BY5087>=1,(BY5102/BY5087)*BY$12,IF(BY5087>0,MIN(BY5102,$BX5117/$BY5087*BY$12),0)))","v":2.7925606465213542E-3},2.7925606465213537E-3,2.7925606465213537E-3,2.7925606465213533E-3,2.7925606465213533E-3,2.7925606465213537E-3,2.7925606465213533E-3,2.7925606465213529E-3,2.7925606465213533E-3,2.7925606465213533E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7925606465213542E-3,2.7925606465213537E-3,2.7925606465213537E-3,2.7925606465213533E-3,2.7925606465213533E-3,2.7925606465213537E-3,2.7925606465213533E-3,2.7925606465213529E-3,2.7925606465213533E-3,2.7925606465213533E-3]
[{"$f":"ROW()","v":5136},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BY5106,IF(BY5091>=1,(BY5106/BY5091)*BY$12,IF(BY5091>0,MIN(BY5106,$BX5121/$BY5091*BY$12),0)))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5147},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX5102+BX5117-BX5132","v":5.585121293042708E-2},5.3058652283905723E-2,5.0266091637384366E-2,4.747353099086301E-2,4.4680970344341653E-2,4.1888409697820303E-2,3.9095849051298946E-2,3.6303288404777589E-2,3.351072775825624E-2,3.0718167111734886E-2,2.7925606465213533E-2]
[{"$f":"ROW()","v":5163},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$6<>BO$6,-1*(MIN($AA252-SUM($AA1409:BN1409),0)+MIN($AB252-SUM($AA1485:BN1485),0)+MIN($AC252-SUM($AA1561:BN1561),0)+MIN($AD252-SUM($AA1637:BN1637),0)+MIN($AE252-SUM($AA1713:BN1713),0)+MIN($AF252-SUM($AA1789:BN1789),0)+MIN($AG252-SUM($AA1865:BN1865),0)+MIN($AH252-SUM($AA1941:BN1941),0)+MIN($AI252-SUM($AA2017:BN2017),0)+MIN($AJ252-SUM($AA2093:BN2093),0)+MIN($AK252-SUM($AA2169:BN2169),0)+MIN($AL252-SUM($AA2245:BN2245),0)+MIN($AM252-SUM($AA2321:BN2321),0)+MIN($AN252-SUM($AA2397:BN2397),0)+MIN($AO252-SUM($AA2473:BN2473),0)+MIN($AP252-SUM($AA2549:BN2549),0)+MIN($AQ252-SUM($AA2625:BN2625),0)+MIN($AR252-SUM($AA2701:BN2701),0)+MIN($AS252-SUM($AA2777:BN2777),0)+MIN($AT252-SUM($AA2853:BN2853),0)+MIN($AU252-SUM($AA2929:BN2929),0)+MIN($AV252-SUM($AA3005:BN3005),0)+MIN($AW252-SUM($AA3081:BN3081),0)+MIN($AX252-SUM($AA3157:BN3157),0)+MIN($AY252-SUM($AA3233:BN3233),0)+MIN($AZ252-SUM($AA3309:BN3309),0)+MIN($BA252-SUM($AA3385:BN3385),0)+MIN($BB252-SUM($AA3461:BN3461),0)+MIN($BC252-SUM($AA3537:BN3537),0)+MIN($BD252-SUM($AA3613:BN3613),0)+MIN($BE252-SUM($AA3689:BN3689),0)+MIN($BF252-SUM($AA3765:BN3765),0)+MIN($BG252-SUM($AA3841:BN3841),0)+MIN($BH252-SUM($AA3917:BN3917),0)+MIN($BI252-SUM($AA3993:BN3993),0)+MIN($BJ252-SUM($AA4069:BN4069),0)+MIN($BK252-SUM($AA4145:BN4145),0)+MIN($BL252-SUM($AA4221:BN4221),0)+MIN($BM252-SUM($AA4297:BN4297),0)+MIN($BN252-SUM($AA4373:BN4373),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(BN$6<>BO$6,-1*(MIN($BO252-SUM($BO4449:BS4449),0)+MIN($BP252-SUM($BO4525:BS4525),0)+MIN($BQ252-SUM($BO4601:BS4601),0)+MIN($BR252-SUM($BO4677:BS4677),0)+MIN($BS252-SUM($BO4753:BS4753),0)),\"\")","v":0}]
[{"$f":"ROW()","v":5173},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL/2","v":10},{"$f":"BZ5173","v":10},10,10,10,10,10,10,10]
[{"$f":"ROW()","v":5179},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL/2","v":5},{"$f":"BZ5179","v":5},5,5,{"$f":"CC5179","v":5},{"$f":"CD5179","v":5},{"$f":"CE5179","v":5},{"$f":"CF5179","v":5},{"$f":"CG5179","v":5}]
[{"$f":"ROW()","v":5196},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5205},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2238069999999999]
[{"$f":"ROW()","v":5213},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79500000000000004]
[{"$f":"ROW()","v":5227},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BZ5197,IF(BZ5182>=1,(BZ5197/BZ5182)*BZ$12,IF(BZ5182>0,MIN(BZ5197,$BY5212/$BZ5182*BZ$12),0)))","v":0.79960000000000009},0.47976000000000008,0.28785600000000006,0.17271360000000005,0.10362816000000001,6.2176896000000002E-2,3.7306137599999997E-2,2.238368256E-2,1.3430209536000002E-2]
[{"$f":"ROW()","v":5237},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY5192+BY5207-BY5222","v":0},0,0,0,0,{"$f":"CD5192+CD5207-CD5222","v":0},0,0,0,0]
[{"$f":"ROW()","v":5246},{"$f":"TEXT(EOMONTH(LEFT(B5170,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2021 Capex"}]
[{"$f":"ROW()","v":5252},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL/2","v":5},{"$f":"CA5252","v":5},5,5,5,5,5,5]
[{"$f":"ROW()","v":5263},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ5308","v":3.0203452092651809E-2},{"$f":"CA5308","v":2.7183106883386626E-2},{"$f":"CB5308","v":2.4464796195047964E-2},{"$f":"CC5308","v":2.2018316575543168E-2},{"$f":"CD5308","v":1.981648491798885E-2},{"$f":"CE5308","v":1.7834836426189965E-2},{"$f":"CF5308","v":1.605135278357097E-2},{"$f":"CG5308","v":1.4446217505213873E-2}]
[{"$f":"ROW()","v":5274},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5284},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57687566576842808]
[{"$f":"ROW()","v":5296},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5850852489875497E-2,3.2265767240887942E-2,2.9039190516799152E-2,{"$f":"MIN(CD5266,IF(CD5251>=1,(CD5266/CD5251)*CD$12,IF(CD5251>0,MIN(CD5266,$BZ5281/$CA5251*CD$12),0)))","v":2.6135271465119236E-2},2.3521744318607311E-2,2.1169569886746582E-2,1.9052612898071922E-2,1.7147351608264728E-2]
[{"$f":"ROW()","v":5310},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ5265+BZ5280-BZ5295","v":4.545743643383088},4.0911692790447791,3.6820523511403014,3.3138471160262712,{"$f":"CD5265+CD5280-CD5295","v":2.9824624044236443},2.6842161639812798,2.4157945475831517,2.1742150928248365,1.9567935835423529]
[{"$f":"ROW()","v":5323},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL/2","v":10},{"$f":"CB5323","v":10},10,10,10,10,10]
[{"$f":"ROW()","v":5332},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NetSSATAL/2","v":10},10,10,10,10,10,10]
[{"$f":"ROW()","v":5342},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57600000000000007,0.54720000000000002,0.51839999999999997,0.48959999999999998,0.46079999999999999,0.432,0.4032]
[{"$f":"ROW()","v":5346},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA5391","v":4.3979999999999997},{"$f":"CB5391","v":2.6387999999999998},{"$f":"CC5391","v":1.5832799999999998},{"$f":"CD5391","v":0.94996799999999992},{"$f":"CE5391","v":0.56998079999999995},{"$f":"CF5391","v":0.34198847999999998},{"$f":"CG5391","v":0.205193088}]
[{"$f":"ROW()","v":5364},"Total",null,{"$f":"SUM(D5351:D5363)","v":0},{"$f":"SUM(E5351:E5363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5351:BQ5363)","v":0},0,0,0,0,0,0,0,0,0,11.272000000000002,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5373},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.82E-2,3.8559999999999997E-2,{"$f":"MIN(CD5343,IF(CD5328>=1,(CD5343/CD5328)*CD$12,IF(CD5328>0,MIN(CD5343,$CA5358/$CB5328*CD$12),0)))","v":3.0847999999999997E-2},2.4678399999999996E-2,1.9742719999999998E-2,1.5794176E-2,1.26353408E-2]
[{"$f":"ROW()","v":5379},"Total",null,{"$f":"SUM(D5366:D5378)","v":0},{"$f":"SUM(E5366:E5378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5366:BQ5378)","v":0},0,0,0,0,0,0,0,0,0,0,2.4483000000000001,1.6724900000000003,1.186585,0.87690889999999999,0.67497865000000001,0.53946452899999997,0.44536061050000003]
[{"$f":"ROW()","v":5389},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA5344+CA5359-CA5374","v":0},0,0,{"$f":"CD5344+CD5359-CD5374","v":0},0,0,0,0]
[{"$f":"ROW()","v":5406},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41/2","v":2.5},{"$f":"Inputs!$E$41/2","v":2.5},{"$f":"Inputs!$E$41/2","v":2.5},{"$f":"Inputs!$E$41/2","v":2.5},{"$f":"Inputs!$E$41/2","v":2.5}]
[{"$f":"ROW()","v":5411},"Opening Asset Values"]
[{"$f":"ROW()","v":5423},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3976963845493406,1.2579267460944066,0.75475604765664395,0.45285362859398637,0.27171217715639184,0.16302730629383511]
[{"$f":"ROW()","v":5437},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.451226081338608]
[{"$f":"ROW()","v":5443},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0781167703447696E-2,1.8703050933102924E-2,1.6832745839792631E-2,1.5149471255813368E-2,1.3634524130232032E-2,1.2271071717208828E-2]
[{"$f":"ROW()","v":5456},"Closing Asset Values"]
[{"$f":"ROW()","v":5469},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB5424+CB5439-CB5454","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":5473},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL/2","v":10},{"$f":"PipeTAL/2","v":10},{"$f":"PipeTAL/2","v":10},{"$f":"PipeTAL/2","v":10},{"$f":"PipeTAL/2","v":10}]
[{"$f":"ROW()","v":5484},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NetSSATAL/2","v":10},{"$f":"Inputs!$E$41/2","v":2.5},{"$f":"Inputs!$E$41/2","v":2.5},{"$f":"Inputs!$E$41/2","v":2.5},{"$f":"Inputs!$E$41/2","v":2.5}]
[{"$f":"ROW()","v":5501},"Total",null,{"$f":"SUM(D5488:D5500)","v":0},{"$f":"SUM(E5488:E5500)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5488:BQ5500)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19.171438617594376,15.149085678765054,11.956443123222696,9.7341858328439734,8.1288213943601484]
[{"$f":"ROW()","v":5506},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5025860714285462]
[{"$f":"ROW()","v":5516},"Total",null,{"$f":"SUM(D5503:D5515)","v":0},{"$f":"SUM(E5503:E5515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5503:BQ5515)","v":0},0,0,0,0,0,0,0,0,0,0,0,19.171438617594376,0,0,0,0,0]
[{"$f":"ROW()","v":5533},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC5488+CC5503-CC5518","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":5542},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC5497+CC5512-CC5527","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":5548},"Effective Tax Asset Life (years)"]
[{"$f":"ROW()","v":5566},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.045308698045643,10.840777828241078,9.7567000454169701,8.7810300408752724]
[{"$f":"ROW()","v":5574},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD5619","v":4.1228693083948391},{"$f":"CE5619","v":2.4737215850369036},{"$f":"CF5619","v":1.4842329510221421},{"$f":"CG5619","v":0.89053977061328526}]
[{"$f":"ROW()","v":5587},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30060142447499094]
[{"$f":"ROW()","v":5589},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1228693083948391]
[{"$f":"ROW()","v":5606},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":5616},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD5571+CD5586-CD5601","v":10.674381341287843},8.5395050730302735,6.8316040584242188,5.465283246739375,4.3722265973915002]
[{"$f":"ROW()","v":5621},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD5576+CD5591-CD5606","v":0},0,0,0,0]
[{"$f":"ROW()","v":5637},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41/2","v":2.5},{"$f":"Inputs!$E$41/2","v":2.5}]
[{"$f":"ROW()","v":5647},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6651298110444839,2.9321038488355873,2.3456830790684697]
[{"$f":"ROW()","v":5653},"Total",null,{"$f":"SUM(D5640:D5652)","v":0},{"$f":"SUM(E5640:E5652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5640:BQ5652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.082080203660102,12.509409973993176,10.135110058407214]
[{"$f":"ROW()","v":5666},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5185471867334368]
[{"$f":"ROW()","v":5679},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":5687},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE5642+CE5657-CE5672","v":4.5771419780036942},4.119427780203325,3.7074850021829926,3.3367365019646935]
[{"$f":"ROW()","v":5705},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL/2","v":5},{"$f":"SCADATAL/2","v":5}]
[{"$f":"ROW()","v":5711},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SSATAL/2","v":2.5},{"$f":"Inputs!$E$41/2","v":2.5}]
[{"$f":"ROW()","v":5720},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":5737},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4524127412782854]
[{"$f":"ROW()","v":5747},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CG5717,IF(CG5702>=1,(CG5717/CG5702)*CG$12,IF(CG5702>0,MIN(CG5717,$CF5732/$CC5702*CG$12),0)))","v":0.13495972640099335},0.12146375376089402]
[{"$f":"ROW()","v":5752},"Maintenance bases and depots (straight line)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2620637063914269E-2,2.2620637063914272E-2]
[{"$f":"ROW()","v":5769},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF5724+CF5739-CF5754","v":0},0,0]
[{"$f":"ROW()","v":5770},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF5725+CF5740-CF5755","v":0},0,0]
[{"$f":"ROW()","v":5784},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL/2","v":5}]
[{"$f":"ROW()","v":5801},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5846","v":0}]
[{"$f":"ROW()","v":5802},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.113626613463206]
[{"$f":"ROW()","v":5803},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5979150273182599]
[{"$f":"ROW()","v":5804},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5805},"Total",null,{"$f":"SUM(D5792:D5804)","v":0},{"$f":"SUM(E5792:E5804)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5792:BQ5804)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.760001278927682]
[{"$f":"ROW()","v":5806},"Capex"]
[{"$f":"ROW()","v":5807},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG151","v":5.7653554905825258E-2}]
[{"$f":"ROW()","v":5808},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG152","v":1.3495808885840337}]
[{"$f":"ROW()","v":5809},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1784988080617484]
[{"$f":"ROW()","v":5810},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9774405277546721E-3]
[{"$f":"ROW()","v":5811},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5812},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5813},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28474934006055319]
[{"$f":"ROW()","v":5814},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16999960600630046]
[{"$f":"ROW()","v":5815},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5816},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5817},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.113626613463206]
[{"$f":"ROW()","v":5818},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5979150273182599]
[{"$f":"ROW()","v":5819},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5820},"Total",null,{"$f":"SUM(D5807:D5819)","v":0},{"$f":"SUM(E5807:E5819)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5807:BQ5819)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.760001278927682,0]
[{"$f":"ROW()","v":5821},"Depreciation (Diminishing Value)"]
[{"$f":"ROW()","v":5822},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CH5792,IF(CH5777>=1,(CH5792/CH5777)*CH$12,IF(CH5777>0,MIN(CH5792,$CG5807/$CC5777*CH$12),0)))","v":5.7653554905825258E-3}]
[{"$f":"ROW()","v":5823},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CH5793,IF(CH5778>=1,(CH5793/CH5778)*CH$12,IF(CH5778>0,MIN(CH5793,$CG5808/$CC5778*CH$12),0)))","v":0.13495808885840338}]
[{"$f":"ROW()","v":5824},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61784988080617487]
[{"$f":"ROW()","v":5825},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9774405277546724E-4]
[{"$f":"ROW()","v":5826},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5827},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5828},"Maintenance bases and depots (straight line)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.423746700302766E-2]
[{"$f":"ROW()","v":5829},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3999921201260094E-2]
[{"$f":"ROW()","v":5830},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5831},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5832},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4454506453852824]
[{"$f":"ROW()","v":5833},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15979150273182599]
[{"$f":"ROW()","v":5834},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5835},"Total",null,{"$f":"SUM(D5822:D5834)","v":0},{"$f":"SUM(E5822:E5834)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5822:BQ5834)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4128506055293322]
[{"$f":"ROW()","v":5836},"Closing Asset Values"]
[{"$f":"ROW()","v":5837},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5792+CG5807-CG5822","v":5.7653554905825258E-2},5.1888199415242732E-2]
[{"$f":"ROW()","v":5838},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5793+CG5808-CG5823","v":1.3495808885840337},1.2146227997256303]
[{"$f":"ROW()","v":5839},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5794+CG5809-CG5824","v":6.1784988080617484},5.5606489272555732]
[{"$f":"ROW()","v":5840},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5795+CG5810-CG5825","v":7.9774405277546721E-3},7.1796964749792046E-3]
[{"$f":"ROW()","v":5841},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5796+CG5811-CG5826","v":0},0]
[{"$f":"ROW()","v":5842},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5797+CG5812-CG5827","v":0},0]
[{"$f":"ROW()","v":5843},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5798+CG5813-CG5828","v":0.28474934006055319},0.27051187305752555]
[{"$f":"ROW()","v":5844},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5799+CG5814-CG5829","v":0.16999960600630046},0.13599968480504038]
[{"$f":"ROW()","v":5845},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5800+CG5815-CG5830","v":0},0]
[{"$f":"ROW()","v":5846},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5801+CG5816-CG5831","v":0},0]
[{"$f":"ROW()","v":5847},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5802+CG5817-CG5832","v":1.113626613463206},0.66817596807792357]
[{"$f":"ROW()","v":5848},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5803+CG5818-CG5833","v":1.5979150273182599},1.4381235245864339]
[{"$f":"ROW()","v":5849},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5804+CG5819-CG5834","v":0},0]
[{"$f":"ROW()","v":5850},"Total",null,{"$f":"SUM(D5837:D5849)","v":0},{"$f":"SUM(E5837:E5849)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5837:BQ5849)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.760001278927682,9.3471506733983478]
[{"$f":"ROW()","v":5851},{"$f":"TEXT(EOMONTH(LEFT(B5775,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2029 Capex"}]
[{"$f":"ROW()","v":5852},"Effective Tax Asset Life (years)"]
[{"$f":"ROW()","v":5853},"Pipeline and laterals"]
[{"$f":"ROW()","v":5854},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":5855},"Compressor stations"]
[{"$f":"ROW()","v":5856},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":5857},"SCADA and communications"]
[{"$f":"ROW()","v":5858},"Cathodic protection"]
[{"$f":"ROW()","v":5859},"Maintenance bases and depots"]
[{"$f":"ROW()","v":5860},"Other assets"]
[{"$f":"ROW()","v":5861},"Equity Raising Cost"]
[{"$f":"ROW()","v":5862},"Non-depreciable assets"]
[{"$f":"ROW()","v":5863},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":5864},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":5865},"Miscellaneous assets"]
[{"$f":"ROW()","v":5866}]
[{"$f":"ROW()","v":5867},"Opening Asset Values"]
[{"$f":"ROW()","v":5868},"Pipeline and laterals"]
[{"$f":"ROW()","v":5869},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":5870},"Compressor stations"]
[{"$f":"ROW()","v":5871},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":5872},"SCADA and communications"]
[{"$f":"ROW()","v":5873},"Cathodic protection"]
[{"$f":"ROW()","v":5874},"Maintenance bases and depots"]
[{"$f":"ROW()","v":5875},"Other assets"]
[{"$f":"ROW()","v":5876},"Equity Raising Cost"]
[{"$f":"ROW()","v":5877},"Non-depreciable assets"]
[{"$f":"ROW()","v":5878},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":5879},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":5880},"Miscellaneous assets"]
[{"$f":"ROW()","v":5881},"Total",null,{"$f":"SUM(D5868:D5880)","v":0},{"$f":"SUM(E5868:E5880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5868:BQ5880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5882},"Capex"]
[{"$f":"ROW()","v":5883},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH151","v":0}]
[{"$f":"ROW()","v":5884},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH152","v":0.41094966233084512}]
[{"$f":"ROW()","v":5885},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8634124465584505]
[{"$f":"ROW()","v":5886},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5887},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5888},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7867376623080224E-2]
[{"$f":"ROW()","v":5889},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5890},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36760224409589098]
[{"$f":"ROW()","v":5891},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5892},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5893},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95080171961269144]
[{"$f":"ROW()","v":5894},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6391412350230707]
[{"$f":"ROW()","v":5895},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5896},"Total",null,{"$f":"SUM(D5883:D5895)","v":0},{"$f":"SUM(E5883:E5895)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5883:BQ5895)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2497746842440289]
[{"$f":"ROW()","v":5897},"Depreciation (Diminishing Value)"]
[{"$f":"ROW()","v":5898},"Pipeline and laterals"]
[{"$f":"ROW()","v":5899},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":5900},"Compressor stations"]
[{"$f":"ROW()","v":5901},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":5902},"SCADA and communications"]
[{"$f":"ROW()","v":5903},"Cathodic protection"]
[{"$f":"ROW()","v":5904},"Maintenance bases and depots (straight line)"]
[{"$f":"ROW()","v":5905},"Other assets"]
[{"$f":"ROW()","v":5906},"Equity Raising Cost"]
[{"$f":"ROW()","v":5907},"Non-depreciable assets"]
[{"$f":"ROW()","v":5908},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":5909},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":5910},"Miscellaneous assets"]
[{"$f":"ROW()","v":5911},"Total",null,{"$f":"SUM(D5898:D5910)","v":0},{"$f":"SUM(E5898:E5910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5898:BQ5910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5912},"Closing Asset Values"]
[{"$f":"ROW()","v":5913},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5868+CH5883-CH5898","v":0}]
[{"$f":"ROW()","v":5914},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5869+CH5884-CH5899","v":0.41094966233084512}]
[{"$f":"ROW()","v":5915},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5870+CH5885-CH5900","v":3.8634124465584505}]
[{"$f":"ROW()","v":5916},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5871+CH5886-CH5901","v":0}]
[{"$f":"ROW()","v":5917},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5872+CH5887-CH5902","v":0}]
[{"$f":"ROW()","v":5918},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5873+CH5888-CH5903","v":1.7867376623080224E-2}]
[{"$f":"ROW()","v":5919},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5874+CH5889-CH5904","v":0}]
[{"$f":"ROW()","v":5920},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5875+CH5890-CH5905","v":0.36760224409589098}]
[{"$f":"ROW()","v":5921},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5876+CH5891-CH5906","v":0}]
[{"$f":"ROW()","v":5922},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5877+CH5892-CH5907","v":0}]
[{"$f":"ROW()","v":5923},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95080171961269144]
[{"$f":"ROW()","v":5924},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6391412350230707]
[{"$f":"ROW()","v":5925},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5926},"Total",null,{"$f":"SUM(D5913:D5925)","v":0},{"$f":"SUM(E5913:E5925)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ5913:BQ5925)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2497746842440289]

{"sheet":"2020 Depr - pipeline","index":22,"n_rows":68,"n_cols":13,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
["Investigating compressor station depreciation tax asset"]
[]
["Sheet name","Tax Assets"]
["Column","BY"]
["Sum cell","BY260"]
["Sum",{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & $B$5)","v":0.16314065223258151},{"$f":"SUM($F$9:$F$68)","v":0.16314065223258151},{"$f":"IF(B6=C6,\"OK\", \"Check\")","v":"OK"}]
[]
["Cell","Row","Depreciation heading row","Date heading row","Value referece","Value","Depreciation heading","Date heding"]
["BY1402",{"$f":"RIGHT(A9,4)*1","v":1402},{"$f":"B9-1","v":1401},{"$f":"B9-47","v":1355},{"$f":"\"'\" & $B$3 & \"'!\" & A9","v":"'Tax Assets'!BY1402"},{"$f":"INDIRECT(E9)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C9)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D9)","v":"31/03/2000 Capex"}]
["BY1478",1478,{"$f":"B10-1","v":1477},{"$f":"B10-47","v":1431},"'Tax Assets'!BY1478",{"$f":"INDIRECT(E10)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C10)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D10)","v":"30/06/2000 Capex"}]
["BY1554",1554,1553,1507,"'Tax Assets'!BY1554",{"$f":"INDIRECT(E11)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C11)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D11)","v":"30/09/2000 Capex"},null,null,null,null,{"$f":"1402-1355","v":47}]
["BY1630",1630,1629,1583,"'Tax Assets'!BY1630",{"$f":"INDIRECT(E12)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C12)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D12)","v":"31/12/2000 Capex"}]
["BY1706",1706,1705,1659,"'Tax Assets'!BY1706",{"$f":"INDIRECT(E13)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C13)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D13)","v":"31/03/2001 Capex"}]
["BY1782",1782,1781,1735,"'Tax Assets'!BY1782",{"$f":"INDIRECT(E14)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C14)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D14)","v":"30/06/2001 Capex"}]
["BY1858",1858,1857,1811,"'Tax Assets'!BY1858",{"$f":"INDIRECT(E15)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C15)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D15)","v":"30/09/2001 Capex"}]
["BY1934",1934,1933,1887,"'Tax Assets'!BY1934",{"$f":"INDIRECT(E16)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C16)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D16)","v":"31/12/2001 Capex"}]
["BY2010",2010,2009,1963,"'Tax Assets'!BY2010",{"$f":"INDIRECT(E17)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C17)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D17)","v":"31/03/2002 Capex"}]
["BY2086",2086,2085,2039,"'Tax Assets'!BY2086",{"$f":"INDIRECT(E18)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C18)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D18)","v":"30/06/2002 Capex"}]
["BY2162",2162,2161,2115,"'Tax Assets'!BY2162",{"$f":"INDIRECT(E19)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C19)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D19)","v":"30/09/2002 Capex"}]
["BY2238",2238,2237,2191,"'Tax Assets'!BY2238",{"$f":"INDIRECT(E20)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C20)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D20)","v":"31/12/2002 Capex"}]
["BY2314",2314,2313,2267,"'Tax Assets'!BY2314",{"$f":"INDIRECT(E21)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C21)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D21)","v":"31/03/2003 Capex"}]
["BY2390",2390,2389,2343,"'Tax Assets'!BY2390",{"$f":"INDIRECT(E22)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C22)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D22)","v":"30/06/2003 Capex"}]
["BY2466",2466,2465,2419,"'Tax Assets'!BY2466",{"$f":"INDIRECT(E23)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C23)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D23)","v":"30/09/2003 Capex"}]
["BY2542",2542,2541,2495,"'Tax Assets'!BY2542",{"$f":"INDIRECT(E24)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C24)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D24)","v":"31/12/2003 Capex"}]
["BY2618",2618,2617,2571,"'Tax Assets'!BY2618",{"$f":"INDIRECT(E25)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C25)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D25)","v":"31/03/2004 Capex"}]
["BY2694",2694,2693,2647,"'Tax Assets'!BY2694",{"$f":"INDIRECT(E26)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C26)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D26)","v":"30/06/2004 Capex"}]
["BY2770",2770,2769,2723,"'Tax Assets'!BY2770",{"$f":"INDIRECT(E27)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C27)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D27)","v":"30/09/2004 Capex"}]
["BY2846",2846,2845,2799,"'Tax Assets'!BY2846",{"$f":"INDIRECT(E28)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C28)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D28)","v":"31/12/2004 Capex"}]
["BY2922",2922,2921,2875,"'Tax Assets'!BY2922",{"$f":"INDIRECT(E29)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C29)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D29)","v":"31/03/2005 Capex"}]
["BY2998",2998,2997,2951,"'Tax Assets'!BY2998",{"$f":"INDIRECT(E30)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C30)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D30)","v":"30/06/2005 Capex"}]
["BY3074",3074,3073,3027,"'Tax Assets'!BY3074",{"$f":"INDIRECT(E31)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C31)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D31)","v":"30/09/2005 Capex"}]
["BY3150",3150,3149,3103,"'Tax Assets'!BY3150",{"$f":"INDIRECT(E32)","v":1.5075300999999998E-2},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C32)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D32)","v":"31/12/2005 Capex"}]
["BY3226",3226,3225,3179,"'Tax Assets'!BY3226",{"$f":"INDIRECT(E33)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C33)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D33)","v":"31/03/2006 Capex"}]
["BY3302",3302,3301,3255,"'Tax Assets'!BY3302",{"$f":"INDIRECT(E34)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C34)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D34)","v":"30/06/2006 Capex"}]
["BY3378",3378,3377,3331,"'Tax Assets'!BY3378",{"$f":"INDIRECT(E35)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C35)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D35)","v":"30/09/2006 Capex"}]
["BY3454",3454,3453,3407,"'Tax Assets'!BY3454",{"$f":"INDIRECT(E36)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C36)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D36)","v":"31/12/2006 Capex"}]
["BY3530",3530,3529,3483,"'Tax Assets'!BY3530",{"$f":"INDIRECT(E37)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C37)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D37)","v":"31/03/2007 Capex"}]
["BY3606",3606,3605,3559,"'Tax Assets'!BY3606",{"$f":"INDIRECT(E38)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C38)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D38)","v":"30/06/2007 Capex"}]
["BY3682",3682,3681,3635,"'Tax Assets'!BY3682",{"$f":"INDIRECT(E39)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C39)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D39)","v":"30/09/2007 Capex"}]
["BY3758",3758,3757,3711,"'Tax Assets'!BY3758",{"$f":"INDIRECT(E40)","v":1.4310688000000009E-2},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C40)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D40)","v":"31/12/2007 Capex"}]
["BY3834",{"$f":"RIGHT(A41,4)*1","v":3834},3833,3787,{"$f":"\"'\" & $B$3 & \"'!\" & A41","v":"'Tax Assets'!BY3834"},{"$f":"INDIRECT(E41)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C41)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D41)","v":"31/03/2008 Capex"}]
["BY3910",3910,3909,3863,"'Tax Assets'!BY3910",{"$f":"INDIRECT(E42)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C42)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D42)","v":"30/06/2008 Capex"}]
["BY3986",3986,3985,3939,"'Tax Assets'!BY3986",{"$f":"INDIRECT(E43)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C43)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D43)","v":"30/09/2008 Capex"}]
["BY4062",4062,4061,4015,"'Tax Assets'!BY4062",{"$f":"INDIRECT(E44)","v":3.7170884999999979E-3},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C44)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D44)","v":"31/12/2008 Capex"}]
["BY4138",4138,4137,4091,"'Tax Assets'!BY4138",{"$f":"INDIRECT(E45)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C45)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D45)","v":"31/03/2009 Capex"}]
["BY4214",4214,4213,4167,"'Tax Assets'!BY4214",{"$f":"INDIRECT(E46)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C46)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D46)","v":"30/06/2009 Capex"}]
["BY4290",4290,4289,4243,"'Tax Assets'!BY4290",{"$f":"INDIRECT(E47)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C47)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D47)","v":"30/09/2009 Capex"}]
["BY4366",4366,4365,4319,"'Tax Assets'!BY4366",{"$f":"INDIRECT(E48)","v":6.073119999999995E-4},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C48)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D48)","v":"31/12/2009 Capex"}]
["BY4442",4442,4441,4395,"'Tax Assets'!BY4442",{"$f":"INDIRECT(E49)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C49)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D49)","v":"31/12/2010 Capex"}]
["BY4518",4518,4517,4471,"'Tax Assets'!BY4518",{"$f":"INDIRECT(E50)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C50)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D50)","v":"31/12/2011 Capex"}]
["BY4594",4594,4593,4547,"'Tax Assets'!BY4594",{"$f":"INDIRECT(E51)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C51)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D51)","v":"31/12/2012 Capex"}]
["BY4670",4670,4669,4623,"'Tax Assets'!BY4670",{"$f":"INDIRECT(E52)","v":1.2816500000000005E-3},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C52)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D52)","v":"31/12/2013 Capex"}]
["BY4746",4746,4745,4699,"'Tax Assets'!BY4746",{"$f":"INDIRECT(E53)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C53)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D53)","v":"31/12/2014 Capex"}]
["BY4822",4822,4821,4775,"'Tax Assets'!BY4822",{"$f":"INDIRECT(E54)","v":8.8304152782363074E-2},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C54)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D54)","v":"31/12/2015 Capex"}]
["BY4898",4898,4897,4851,"'Tax Assets'!BY4898",{"$f":"INDIRECT(E55)","v":2.4596760184689294E-2},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C55)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D55)","v":"31/12/2016 Capex"}]
["BY4974",4974,4973,4927,"'Tax Assets'!BY4974",{"$f":"INDIRECT(E56)","v":1.380198728658137E-2},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C56)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D56)","v":"31/12/2017 Capex"}]
["BY5050",5050,5049,5003,"'Tax Assets'!BY5050",{"$f":"INDIRECT(E57)","v":4.5712478947764863E-5},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C57)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D57)","v":"31/12/2018 Capex"}]
["BY5126",5126,5125,5079,"'Tax Assets'!BY5126",{"$f":"INDIRECT(E58)","v":1.3999999999999998E-3},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C58)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D58)","v":"31/12/2019 Capex"}]
["BY5217",5217,5216,5170,"'Tax Assets'!BY5217",{"$f":"INDIRECT(E59)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C59)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D59)","v":"31/12/2020 Capex"}]
["BY5293",5293,5292,5246,"'Tax Assets'!BY5293",{"$f":"INDIRECT(E60)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C60)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D60)","v":"31/12/2021 Capex"}]
["BY5366",5366,5365,5319,"'Tax Assets'!BY5366",{"$f":"INDIRECT(E61)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C61)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D61)","v":"31/12/2022 Capex"}]
["BY5442",5442,5441,5395,"'Tax Assets'!BY5442",{"$f":"INDIRECT(E62)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C62)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D62)","v":"31/12/2023 Capex"}]
["BY5518",5518,5517,5471,"'Tax Assets'!BY5518",{"$f":"INDIRECT(E63)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C63)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D63)","v":"31/12/2024 Capex"}]
["BY5594",5594,5593,5547,"'Tax Assets'!BY5594",{"$f":"INDIRECT(E64)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C64)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D64)","v":"31/12/2025 Capex"}]
["BY5670",5670,5669,5623,"'Tax Assets'!BY5670",{"$f":"INDIRECT(E65)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C65)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D65)","v":"31/12/2026 Capex"}]
["BY5746",5746,5745,5699,"'Tax Assets'!BY5746",{"$f":"INDIRECT(E66)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C66)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D66)","v":"31/12/2027 Capex"}]
["BY5822",5822,5821,5775,"'Tax Assets'!BY5822",{"$f":"INDIRECT(E67)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C67)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D67)","v":"31/12/2028 Capex"}]
["BY5898",5898,5897,5851,"'Tax Assets'!BY5898",{"$f":"INDIRECT(E68)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C68)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D68)","v":"31/12/2029 Capex"}]

{"sheet":"2024 Depr - pipeline","index":23,"n_rows":68,"n_cols":13,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
["Investigating compressor station depreciation tax asset"]
[]
["Sheet name","Tax Assets"]
["Column","CC"]
["Sum cell","CC260"]
["Sum",{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & $B$5)","v":0.17258553185208628},{"$f":"SUM($F$9:$F$68)","v":0.16314065223258151},{"$f":"IF(B6=C6,\"OK\", \"Check\")","v":"Check"}]
[]
["Cell","Row","Depreciation heading row","Date heading row","Value referece","Value","Depreciation heading","Date heding"]
["BY1402",{"$f":"RIGHT(A9,4)*1","v":1402},{"$f":"B9-1","v":1401},{"$f":"B9-47","v":1355},{"$f":"\"'\" & $B$3 & \"'!\" & A9","v":"'Tax Assets'!BY1402"},{"$f":"INDIRECT(E9)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C9)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D9)","v":"31/03/2000 Capex"}]
["BY1478",1478,{"$f":"B10-1","v":1477},{"$f":"B10-47","v":1431},"'Tax Assets'!BY1478",{"$f":"INDIRECT(E10)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C10)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D10)","v":"30/06/2000 Capex"}]
["BY1554",1554,1553,1507,"'Tax Assets'!BY1554",{"$f":"INDIRECT(E11)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C11)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D11)","v":"30/09/2000 Capex"},null,null,null,null,{"$f":"1402-1355","v":47}]
["BY1630",1630,1629,1583,"'Tax Assets'!BY1630",{"$f":"INDIRECT(E12)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C12)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D12)","v":"31/12/2000 Capex"}]
["BY1706",1706,1705,1659,"'Tax Assets'!BY1706",{"$f":"INDIRECT(E13)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C13)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D13)","v":"31/03/2001 Capex"}]
["BY1782",1782,1781,1735,"'Tax Assets'!BY1782",{"$f":"INDIRECT(E14)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C14)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D14)","v":"30/06/2001 Capex"}]
["BY1858",1858,1857,1811,"'Tax Assets'!BY1858",{"$f":"INDIRECT(E15)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C15)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D15)","v":"30/09/2001 Capex"}]
["BY1934",1934,1933,1887,"'Tax Assets'!BY1934",{"$f":"INDIRECT(E16)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C16)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D16)","v":"31/12/2001 Capex"}]
["BY2010",2010,2009,1963,"'Tax Assets'!BY2010",{"$f":"INDIRECT(E17)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C17)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D17)","v":"31/03/2002 Capex"}]
["BY2086",2086,2085,2039,"'Tax Assets'!BY2086",{"$f":"INDIRECT(E18)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C18)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D18)","v":"30/06/2002 Capex"}]
["BY2162",2162,2161,2115,"'Tax Assets'!BY2162",{"$f":"INDIRECT(E19)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C19)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D19)","v":"30/09/2002 Capex"}]
["BY2238",2238,2237,2191,"'Tax Assets'!BY2238",{"$f":"INDIRECT(E20)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C20)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D20)","v":"31/12/2002 Capex"}]
["BY2314",2314,2313,2267,"'Tax Assets'!BY2314",{"$f":"INDIRECT(E21)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C21)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D21)","v":"31/03/2003 Capex"}]
["BY2390",2390,2389,2343,"'Tax Assets'!BY2390",{"$f":"INDIRECT(E22)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C22)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D22)","v":"30/06/2003 Capex"}]
["BY2466",2466,2465,2419,"'Tax Assets'!BY2466",{"$f":"INDIRECT(E23)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C23)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D23)","v":"30/09/2003 Capex"}]
["BY2542",2542,2541,2495,"'Tax Assets'!BY2542",{"$f":"INDIRECT(E24)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C24)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D24)","v":"31/12/2003 Capex"}]
["BY2618",2618,2617,2571,"'Tax Assets'!BY2618",{"$f":"INDIRECT(E25)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C25)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D25)","v":"31/03/2004 Capex"}]
["BY2694",2694,2693,2647,"'Tax Assets'!BY2694",{"$f":"INDIRECT(E26)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C26)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D26)","v":"30/06/2004 Capex"}]
["BY2770",2770,2769,2723,"'Tax Assets'!BY2770",{"$f":"INDIRECT(E27)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C27)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D27)","v":"30/09/2004 Capex"}]
["BY2846",2846,2845,2799,"'Tax Assets'!BY2846",{"$f":"INDIRECT(E28)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C28)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D28)","v":"31/12/2004 Capex"}]
["BY2922",2922,2921,2875,"'Tax Assets'!BY2922",{"$f":"INDIRECT(E29)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C29)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D29)","v":"31/03/2005 Capex"}]
["BY2998",2998,2997,2951,"'Tax Assets'!BY2998",{"$f":"INDIRECT(E30)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C30)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D30)","v":"30/06/2005 Capex"}]
["BY3074",3074,3073,3027,"'Tax Assets'!BY3074",{"$f":"INDIRECT(E31)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C31)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D31)","v":"30/09/2005 Capex"}]
["BY3150",3150,3149,3103,"'Tax Assets'!BY3150",{"$f":"INDIRECT(E32)","v":1.5075300999999998E-2},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C32)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D32)","v":"31/12/2005 Capex"}]
["BY3226",3226,3225,3179,"'Tax Assets'!BY3226",{"$f":"INDIRECT(E33)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C33)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D33)","v":"31/03/2006 Capex"}]
["BY3302",3302,3301,3255,"'Tax Assets'!BY3302",{"$f":"INDIRECT(E34)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C34)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D34)","v":"30/06/2006 Capex"}]
["BY3378",3378,3377,3331,"'Tax Assets'!BY3378",{"$f":"INDIRECT(E35)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C35)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D35)","v":"30/09/2006 Capex"}]
["BY3454",3454,3453,3407,"'Tax Assets'!BY3454",{"$f":"INDIRECT(E36)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C36)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D36)","v":"31/12/2006 Capex"}]
["BY3530",3530,3529,3483,"'Tax Assets'!BY3530",{"$f":"INDIRECT(E37)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C37)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D37)","v":"31/03/2007 Capex"}]
["BY3606",3606,3605,3559,"'Tax Assets'!BY3606",{"$f":"INDIRECT(E38)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C38)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D38)","v":"30/06/2007 Capex"}]
["BY3682",3682,3681,3635,"'Tax Assets'!BY3682",{"$f":"INDIRECT(E39)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C39)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D39)","v":"30/09/2007 Capex"}]
["BY3758",3758,3757,3711,"'Tax Assets'!BY3758",{"$f":"INDIRECT(E40)","v":1.4310688000000009E-2},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C40)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D40)","v":"31/12/2007 Capex"}]
["BY3834",3834,3833,3787,"'Tax Assets'!BY3834",{"$f":"INDIRECT(E41)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C41)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D41)","v":"31/03/2008 Capex"}]
["BY3910",3910,3909,3863,"'Tax Assets'!BY3910",{"$f":"INDIRECT(E42)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C42)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D42)","v":"30/06/2008 Capex"}]
["BY3986",3986,3985,3939,"'Tax Assets'!BY3986",{"$f":"INDIRECT(E43)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C43)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D43)","v":"30/09/2008 Capex"}]
["BY4062",4062,4061,4015,"'Tax Assets'!BY4062",{"$f":"INDIRECT(E44)","v":3.7170884999999979E-3},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C44)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D44)","v":"31/12/2008 Capex"}]
["BY4138",4138,4137,4091,"'Tax Assets'!BY4138",{"$f":"INDIRECT(E45)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C45)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D45)","v":"31/03/2009 Capex"}]
["BY4214",4214,4213,4167,"'Tax Assets'!BY4214",{"$f":"INDIRECT(E46)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C46)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D46)","v":"30/06/2009 Capex"}]
["BY4290",4290,4289,4243,"'Tax Assets'!BY4290",{"$f":"INDIRECT(E47)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C47)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D47)","v":"30/09/2009 Capex"}]
["BY4366",4366,4365,4319,"'Tax Assets'!BY4366",{"$f":"INDIRECT(E48)","v":6.073119999999995E-4},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C48)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D48)","v":"31/12/2009 Capex"}]
["BY4442",4442,4441,4395,"'Tax Assets'!BY4442",{"$f":"INDIRECT(E49)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C49)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D49)","v":"31/12/2010 Capex"}]
["BY4518",4518,4517,4471,"'Tax Assets'!BY4518",{"$f":"INDIRECT(E50)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C50)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D50)","v":"31/12/2011 Capex"}]
["BY4594",4594,4593,4547,"'Tax Assets'!BY4594",{"$f":"INDIRECT(E51)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C51)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D51)","v":"31/12/2012 Capex"}]
["BY4670",4670,4669,4623,"'Tax Assets'!BY4670",{"$f":"INDIRECT(E52)","v":1.2816500000000005E-3},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C52)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D52)","v":"31/12/2013 Capex"}]
["BY4746",4746,4745,4699,"'Tax Assets'!BY4746",{"$f":"INDIRECT(E53)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C53)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D53)","v":"31/12/2014 Capex"}]
["BY4822",4822,4821,4775,"'Tax Assets'!BY4822",{"$f":"INDIRECT(E54)","v":8.8304152782363074E-2},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C54)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D54)","v":"31/12/2015 Capex"}]
["BY4898",4898,4897,4851,"'Tax Assets'!BY4898",{"$f":"INDIRECT(E55)","v":2.4596760184689294E-2},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C55)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D55)","v":"31/12/2016 Capex"}]
["BY4974",4974,4973,4927,"'Tax Assets'!BY4974",{"$f":"INDIRECT(E56)","v":1.380198728658137E-2},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C56)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D56)","v":"31/12/2017 Capex"}]
["BY5050",5050,5049,5003,"'Tax Assets'!BY5050",{"$f":"INDIRECT(E57)","v":4.5712478947764863E-5},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C57)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D57)","v":"31/12/2018 Capex"}]
["BY5126",5126,5125,5079,"'Tax Assets'!BY5126",{"$f":"INDIRECT(E58)","v":1.3999999999999998E-3},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C58)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D58)","v":"31/12/2019 Capex"}]
["BY5217",5217,5216,5170,"'Tax Assets'!BY5217",{"$f":"INDIRECT(E59)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C59)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D59)","v":"31/12/2020 Capex"}]
["BY5293",5293,5292,5246,"'Tax Assets'!BY5293",{"$f":"INDIRECT(E60)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C60)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D60)","v":"31/12/2021 Capex"}]
["BY5366",5366,5365,5319,"'Tax Assets'!BY5366",{"$f":"INDIRECT(E61)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C61)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D61)","v":"31/12/2022 Capex"}]
["BY5442",5442,5441,5395,"'Tax Assets'!BY5442",{"$f":"INDIRECT(E62)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C62)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D62)","v":"31/12/2023 Capex"}]
["BY5518",5518,5517,5471,"'Tax Assets'!BY5518",{"$f":"INDIRECT(E63)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C63)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D63)","v":"31/12/2024 Capex"}]
["BY5594",5594,5593,5547,"'Tax Assets'!BY5594",{"$f":"INDIRECT(E64)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C64)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D64)","v":"31/12/2025 Capex"}]
["BY5670",5670,5669,5623,"'Tax Assets'!BY5670",{"$f":"INDIRECT(E65)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C65)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D65)","v":"31/12/2026 Capex"}]
["BY5746",5746,5745,5699,"'Tax Assets'!BY5746",{"$f":"INDIRECT(E66)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C66)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D66)","v":"31/12/2027 Capex"}]
["BY5822",5822,5821,5775,"'Tax Assets'!BY5822",{"$f":"INDIRECT(E67)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C67)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D67)","v":"31/12/2028 Capex"}]
["BY5898",5898,5897,5851,"'Tax Assets'!BY5898",{"$f":"INDIRECT(E68)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C68)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D68)","v":"31/12/2029 Capex"}]

{"sheet":"Q22004 Depr - compressor","index":24,"n_rows":68,"n_cols":8,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
["Investigating compressor station depreciation tax asset"]
[]
["Sheet name","Tax Assets"]
["Column","AR"]
["Sum cell","AR262"]
["Sum",{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & $B$5)","v":0.26779820050000003},{"$f":"SUM($F$9:$F$68)","v":0.26779820050000003},{"$f":"IF(B6=C6,\"OK\", \"Check\")","v":"OK"}]
[]
["Cell","Row","Depreciation heading row","Date heading row","Value referece","Value","Depreciation heading","Date heding"]
["AR1404",{"$f":"RIGHT(A9,4)*1","v":1404},{"$f":"B9-3","v":1401},{"$f":"B9-49","v":1355},{"$f":"\"'\" & $B$3 & \"'!\" & A9","v":"'Tax Assets'!AR1404"},{"$f":"INDIRECT(E9)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C9)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D9)","v":"31/03/2000 Capex"}]
["AR1480",1480,{"$f":"B10-3","v":1477},{"$f":"B10-49","v":1431},"'Tax Assets'!AR1480",{"$f":"INDIRECT(E10)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C10)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D10)","v":"30/06/2000 Capex"}]
["AR1556",1556,1553,1507,"'Tax Assets'!AR1556",{"$f":"INDIRECT(E11)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C11)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D11)","v":"30/09/2000 Capex"}]
["AR1632",1632,1629,1583,"'Tax Assets'!AR1632",{"$f":"INDIRECT(E12)","v":3.6330390375000028E-2},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C12)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D12)","v":"31/12/2000 Capex"}]
["AR1708",1708,1705,1659,"'Tax Assets'!AR1708",{"$f":"INDIRECT(E13)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C13)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D13)","v":"31/03/2001 Capex"}]
["AR1784",1784,1781,1735,"'Tax Assets'!AR1784",{"$f":"INDIRECT(E14)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C14)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D14)","v":"30/06/2001 Capex"}]
["AR1860",1860,1857,1811,"'Tax Assets'!AR1860",{"$f":"INDIRECT(E15)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C15)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D15)","v":"30/09/2001 Capex"}]
["AR1936",1936,1933,1887,"'Tax Assets'!AR1936",{"$f":"INDIRECT(E16)","v":0.10083390712500004},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C16)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D16)","v":"31/12/2001 Capex"}]
["AR2012",2012,2009,1963,"'Tax Assets'!AR2012",{"$f":"INDIRECT(E17)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C17)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D17)","v":"31/03/2002 Capex"}]
["AR2088",2088,2085,2039,"'Tax Assets'!AR2088",{"$f":"INDIRECT(E18)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C18)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D18)","v":"30/06/2002 Capex"}]
["AR2164",2164,2161,2115,"'Tax Assets'!AR2164",{"$f":"INDIRECT(E19)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C19)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D19)","v":"30/09/2002 Capex"}]
["AR2240",2240,2237,2191,"'Tax Assets'!AR2240",{"$f":"INDIRECT(E20)","v":8.1181633749999975E-3},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C20)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D20)","v":"31/12/2002 Capex"}]
["AR2316",2316,2313,2267,"'Tax Assets'!AR2316",{"$f":"INDIRECT(E21)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C21)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D21)","v":"31/03/2003 Capex"}]
["AR2392",2392,2389,2343,"'Tax Assets'!AR2392",{"$f":"INDIRECT(E22)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C22)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D22)","v":"30/06/2003 Capex"}]
["AR2468",2468,2465,2419,"'Tax Assets'!AR2468",{"$f":"INDIRECT(E23)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C23)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D23)","v":"30/09/2003 Capex"}]
["AR2544",2544,2541,2495,"'Tax Assets'!AR2544",{"$f":"INDIRECT(E24)","v":0.12251573962500001},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C24)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D24)","v":"31/12/2003 Capex"}]
["AR2620",2620,2617,2571,"'Tax Assets'!AR2620",{"$f":"INDIRECT(E25)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C25)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D25)","v":"31/03/2004 Capex"}]
["AR2696",2696,2693,2647,"'Tax Assets'!AR2696",{"$f":"INDIRECT(E26)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C26)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D26)","v":"30/06/2004 Capex"}]
["AR2772",2772,2769,2723,"'Tax Assets'!AR2772",{"$f":"INDIRECT(E27)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C27)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D27)","v":"30/09/2004 Capex"}]
["AR2848",2848,2845,2799,"'Tax Assets'!AR2848",{"$f":"INDIRECT(E28)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C28)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D28)","v":"31/12/2004 Capex"}]
["AR2924",2924,2921,2875,"'Tax Assets'!AR2924",{"$f":"INDIRECT(E29)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C29)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D29)","v":"31/03/2005 Capex"}]
["AR3000",3000,2997,2951,"'Tax Assets'!AR3000",{"$f":"INDIRECT(E30)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C30)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D30)","v":"30/06/2005 Capex"}]
["AR3076",3076,3073,3027,"'Tax Assets'!AR3076",{"$f":"INDIRECT(E31)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C31)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D31)","v":"30/09/2005 Capex"}]
["AR3152",3152,3149,3103,"'Tax Assets'!AR3152",{"$f":"INDIRECT(E32)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C32)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D32)","v":"31/12/2005 Capex"}]
["AR3228",3228,3225,3179,"'Tax Assets'!AR3228",{"$f":"INDIRECT(E33)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C33)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D33)","v":"31/03/2006 Capex"}]
["AR3304",3304,3301,3255,"'Tax Assets'!AR3304",{"$f":"INDIRECT(E34)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C34)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D34)","v":"30/06/2006 Capex"}]
["AR3380",3380,3377,3331,"'Tax Assets'!AR3380",{"$f":"INDIRECT(E35)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C35)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D35)","v":"30/09/2006 Capex"}]
["AR3456",3456,3453,3407,"'Tax Assets'!AR3456",{"$f":"INDIRECT(E36)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C36)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D36)","v":"31/12/2006 Capex"}]
["AR3532",3532,3529,3483,"'Tax Assets'!AR3532",{"$f":"INDIRECT(E37)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C37)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D37)","v":"31/03/2007 Capex"}]
["AR3608",3608,3605,3559,"'Tax Assets'!AR3608",{"$f":"INDIRECT(E38)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C38)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D38)","v":"30/06/2007 Capex"}]
["AR3684",3684,3681,3635,"'Tax Assets'!AR3684",{"$f":"INDIRECT(E39)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C39)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D39)","v":"30/09/2007 Capex"}]
["AR3760",3760,3757,3711,"'Tax Assets'!AR3760",{"$f":"INDIRECT(E40)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C40)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D40)","v":"31/12/2007 Capex"}]
["AR3836",3836,3833,3787,"'Tax Assets'!AR3836",{"$f":"INDIRECT(E41)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C41)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D41)","v":"31/03/2008 Capex"}]
["AR3912",3912,3909,3863,"'Tax Assets'!AR3912",{"$f":"INDIRECT(E42)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C42)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D42)","v":"30/06/2008 Capex"}]
["AR3988",3988,3985,3939,"'Tax Assets'!AR3988",{"$f":"INDIRECT(E43)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C43)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D43)","v":"30/09/2008 Capex"}]
["AR4064",4064,4061,4015,"'Tax Assets'!AR4064",{"$f":"INDIRECT(E44)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C44)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D44)","v":"31/12/2008 Capex"}]
["AR4140",4140,4137,4091,"'Tax Assets'!AR4140",{"$f":"INDIRECT(E45)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C45)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D45)","v":"31/03/2009 Capex"}]
["AR4216",4216,4213,4167,"'Tax Assets'!AR4216",{"$f":"INDIRECT(E46)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C46)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D46)","v":"30/06/2009 Capex"}]
["AR4292",4292,4289,4243,"'Tax Assets'!AR4292",{"$f":"INDIRECT(E47)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C47)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D47)","v":"30/09/2009 Capex"}]
["AR4368",4368,4365,4319,"'Tax Assets'!AR4368",{"$f":"INDIRECT(E48)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C48)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D48)","v":"31/12/2009 Capex"}]
["AR4444",4444,4441,4395,"'Tax Assets'!AR4444",{"$f":"INDIRECT(E49)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C49)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D49)","v":"31/12/2010 Capex"}]
["AR4520",4520,4517,4471,"'Tax Assets'!AR4520",{"$f":"INDIRECT(E50)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C50)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D50)","v":"31/12/2011 Capex"}]
["AR4596",4596,4593,4547,"'Tax Assets'!AR4596",{"$f":"INDIRECT(E51)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C51)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D51)","v":"31/12/2012 Capex"}]
["AR4672",4672,4669,4623,"'Tax Assets'!AR4672",{"$f":"INDIRECT(E52)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C52)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D52)","v":"31/12/2013 Capex"}]
["AR4748",4748,4745,4699,"'Tax Assets'!AR4748",{"$f":"INDIRECT(E53)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C53)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D53)","v":"31/12/2014 Capex"}]
["AR4824",4824,4821,4775,"'Tax Assets'!AR4824",{"$f":"INDIRECT(E54)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C54)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D54)","v":"31/12/2015 Capex"}]
["AR4900",4900,4897,4851,"'Tax Assets'!AR4900",{"$f":"INDIRECT(E55)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C55)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D55)","v":"31/12/2016 Capex"}]
["AR4976",4976,4973,4927,"'Tax Assets'!AR4976",{"$f":"INDIRECT(E56)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C56)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D56)","v":"31/12/2017 Capex"}]
["AR5052",5052,5049,5003,"'Tax Assets'!AR5052",{"$f":"INDIRECT(E57)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C57)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D57)","v":"31/12/2018 Capex"}]
["AR5128",5128,5125,5079,"'Tax Assets'!AR5128",{"$f":"INDIRECT(E58)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C58)","v":"Depreciation"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D58)","v":"31/12/2019 Capex"}]
["AR5219",5219,5216,5170,"'Tax Assets'!AR5219",{"$f":"INDIRECT(E59)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C59)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D59)","v":"31/12/2020 Capex"}]
["AR5295",5295,5292,5246,"'Tax Assets'!AR5295",{"$f":"INDIRECT(E60)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C60)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D60)","v":"31/12/2021 Capex"}]
["AR5368",5368,5365,5319,"'Tax Assets'!AR5368",{"$f":"INDIRECT(E61)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C61)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D61)","v":"31/12/2022 Capex"}]
["AR5444",5444,5441,5395,"'Tax Assets'!AR5444",{"$f":"INDIRECT(E62)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C62)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D62)","v":"31/12/2023 Capex"}]
["AR5520",5520,5517,5471,"'Tax Assets'!AR5520",{"$f":"INDIRECT(E63)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C63)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D63)","v":"31/12/2024 Capex"}]
["AR5596",5596,5593,5547,"'Tax Assets'!AR5596",{"$f":"INDIRECT(E64)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C64)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D64)","v":"31/12/2025 Capex"}]
["AR5672",5672,5669,5623,"'Tax Assets'!AR5672",{"$f":"INDIRECT(E65)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C65)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D65)","v":"31/12/2026 Capex"}]
["AR5748",5748,5745,5699,"'Tax Assets'!AR5748",{"$f":"INDIRECT(E66)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C66)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D66)","v":"31/12/2027 Capex"}]
["AR5824",5824,5821,5775,"'Tax Assets'!AR5824",{"$f":"INDIRECT(E67)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C67)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D67)","v":"31/12/2028 Capex"}]
["AR5900",5900,5897,5851,"'Tax Assets'!AR5900",{"$f":"INDIRECT(E68)","v":0},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&C68)","v":"Depreciation (Diminishing Value)"},{"$f":"INDIRECT(\"'\" & $B$3 & \"'!\" & \"B\"&D68)","v":"31/12/2029 Capex"}]

{"sheet":"Specul_Inv","index":25,"n_rows":18,"n_cols":63,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"}]
[null,"Speculative Investment"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,5,5,5,5,5]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$f":"C8+1","v":"2000-01-01"},{"$f":"D8+1","v":"2000-04-01"},"2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01",{"$f":"BF8+1","v":"2025-01-01"},{"$f":"BG8+1","v":"2026-01-01"},{"$f":"BH8+1","v":"2027-01-01"},{"$f":"BI8+1","v":"2028-01-01"},{"$f":"BJ8+1","v":"2029-01-01"}]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31",{"$f":"EOMONTH(BG7,11)","v":"2025-12-31"},{"$f":"EOMONTH(BH7,11)","v":"2026-12-31"},"2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":9},"Year",{"$f":"C8","v":"1999-12-31"},{"$f":"D8","v":"2000-03-31"},"2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30",{"$f":"AM8","v":"2008-12-31"},"2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":10},"Quarter",null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"ROW()","v":11},"Days",92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,367,368,369,370,371]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(YEARFRAC(BG7,BG8),2)","v":1},1,1,1,1]
[{"$f":"ROW()","v":13},"Post-Tax WACC (%, Nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!I34","v":5.6321199999999995E-2},{"$f":"WACC!J34","v":4.0889499999999995E-2},{"$f":"WACC!K34","v":4.0686E-2},{"$f":"WACC!L34","v":3.9761999999999999E-2},{"$f":"WACC!M34","v":3.9300000000000002E-2},{"$f":"WACC!N34","v":3.9112999999999995E-2},{"$f":"WACC!O34","v":7.4144500000000002E-2},{"$f":"WACC!P34","v":7.4144500000000002E-2},{"$f":"WACC!Q34","v":7.4144500000000002E-2},{"$f":"WACC!R34","v":7.4144500000000002E-2},{"$f":"WACC!S34","v":7.4144500000000002E-2}]
[{"$f":"ROW()","v":14}]
[{"$f":"ROW()","v":15},"Speculative Investment Account"]
[{"$f":"ROW()","v":16},"Investment Value ($)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":17},"Pipeline and laterals"]
[{"$f":"ROW()","v":18},"Speculative Investment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58198,{"$f":"AZ18*(1+BA$13)","v":61475.781197600001},63989.495152879266,66592.971752669313,69240.841495498957,71962.006566272059,74776.656529098662,{"$f":"BF18*(1+BG$13)","v":80320.934339120417},{"$f":"BG18*(1+BH$13)","v":86276.28985522734},{"$f":"BH18*(1+BI$13)","v":92673.202228398251},{"$f":"BI18*(1+BJ$13)","v":99544.410471021736},{"$f":"BJ18*(1+BK$13)","v":106925.08101319041}]

{"sheet":"SolverSheet","index":26,"n_rows":47,"n_cols":15,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Solver sheet for solving multiple variables"]
[]
["Year ending",null,null,null,null,null,null,null,2025,{"$f":"I3+1","v":2026},{"$f":"J3+1","v":2027},2028,2029]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Trailing Average DRP"]
[]
["Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Inputs!BJ24=\"\",\"\",Inputs!BJ24)","v":1.9859999999999999E-2},{"$f":"IF(Inputs!BK24=\"\",\"\",Inputs!BK24)","v":""},{"$f":"IF(Inputs!BL24=\"\",\"\",Inputs!BL24)","v":""},{"$f":"IF(Inputs!BM24=\"\",\"\",Inputs!BM24)","v":""},{"$f":"IF(Inputs!BN24=\"\",\"\",Inputs!BN24)","v":""}]
[]
["Conditions and inputs"]
[]
[1,"Make sure that PV of CoS = PV of Total Revenue",null,null,null,null,null,null,{"$f":"CoS!L59","v":"X Factor 2025"},{"$f":"CoS!M59","v":"X Factor 2026"},{"$f":"CoS!N59","v":"X Factor 2027"},{"$f":"CoS!O59","v":"X Factor 2028"},{"$f":"CoS!P59","v":"X Factor 2029"}]
[null,"1. Toll charge",null,null,"Solver Input 1 (real):",null,null,null,0.30502814298646674,null,null,null,null,null,"(Note: only the X-Factor of variation year must be updated)"]
[null,"2. Reservation charge",null,null,"Solver Input 1 (real):",null,null,null,0.65802384154432947]
[null,"3. Throughput charge",null,null,"Solver Input 1 (real):",null,null,null,0.63362624649267396]
[null,null,null,null,null,"Total PV"]
[null,"Cost of Service",null,null,null,{"$f":"CoS!D45","v":302.59140396565755}]
[null,"Total Revenue",null,null,null,{"$f":"CoS!D46","v":302.59140396565755}]
[null,"Solver Target (0)",null,null,null,{"$f":"F17-F16","v":0}]
[null,"Delta (should be OK)",null,null,"Solver Target 1:",{"$f":"IF(ABS(F18)<=0.000001,\"OK\",\"Error\")","v":"OK"}]
[]
[{"$f":"A11+1","v":2},"Compute the Cost of Raising Equity"]
[null,"Equity Raising Costs (manual entry, capitalised and included in RAB)",null,null,"Solver Input 2:",null,null,null,0.300601424474991,0,0,0,0]
[null,"External Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!K85","v":0.27622112627732914},{"$f":"Tax_CoRE!L85","v":-4.4687114869881764E-2},{"$f":"Tax_CoRE!M85","v":-0.11769216924641039},{"$f":"Tax_CoRE!N85","v":-9.6329534946266296E-2},{"$f":"Tax_CoRE!O85","v":-0.1477048590267292}]
[null,"Equity Raising Costs",null,null,null,null,"Accuracy level",null,{"$f":"Tax_CoRE!K88","v":0.3006023130558641},{"$f":"Tax_CoRE!L88","v":0},{"$f":"Tax_CoRE!M88","v":0},{"$f":"Tax_CoRE!N88","v":0},{"$f":"Tax_CoRE!O88","v":0}]
[null,"Solver Target (0)",null,null,"Solver Target 2:",{"$f":"IF(AND(ABS(I25)<=$G25,ABS(J25)<=$G25,ABS(K25)<=$G25,ABS(L25)<=$G25,ABS(M25)<=$G25),\"OK\",\"Error\")","v":"OK"},1E-4,null,{"$f":"I22-I24","v":-8.885808731040612E-7},{"$f":"J22-J24","v":0},0,0,0]
[null,"Solver Target (Equity Raising Cost Minimised)",null,null,null,{"$f":"SUM(I22:M22)","v":0.300601424474991}]
[]
[{"$f":"A21+1","v":3},"Tariff Allocation NPV check"]
[null,"Toll charge",null,null,null,{"$f":"TolNPV","v":0}]
[null,"Reservation charge",null,null,null,{"$f":"ResNPV","v":0}]
[null,"Throughput charge",null,null,null,{"$f":"ThrNPV","v":0}]
[null,"Solver Target (0 for each allocation)",null,null,"Solver Target 2:",{"$f":"IF(AND(ABS(F29)<=0.0000001,ABS(F30)<=0.000001,ABS(F31)<=0.000001),\"OK\",\"Error\")","v":"OK"}]
[]
["Solver Settings"]
[]
[null,"Tariff Recalculation",{"$f":"Recalc_From_Year","v":2025},{"$f":"Recalc_End_Year","v":2029}]
[null,"When the Trailing Average DRP is entered in the Input sheet this model will",null,null,null,null,null,null,"Solver_Setting_2025","Solver_Setting_2026","Solver_Setting_2027","Solver_Setting_2028","Solver_Setting_2029"]
[null,"automatically identify the years to compute.",null,null,null,null,null,null,{"$f":"IF($C36=I$3,\"Load this column\",\"\")","v":"Load this column"},{"$f":"IF($C36=J$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C36=K$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C36=L$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C36=M$3,\"Load this column\",\"\")","v":""}]
[null,"The macro will also select the right settings for solver to compute.",null,null,null,null,null,null,"Solve for 2020-2024","Solve for 2021-2024","Solve for 2022-2024","Solve for 2023-2024","Solve for 2024-2024"]
[null,null,null,null,null,null,null,null,{"$f":"MIN($F$26)","v":0.300601424474991},{"$f":"MIN($F$26)","v":0.300601424474991},{"$f":"MIN($F$26)","v":0.300601424474991},{"$f":"MIN($F$26)","v":0.300601424474991},{"$f":"MIN($F$26)","v":0.300601424474991}]
[null,null,null,null,null,null,null,null,{"$f":"COUNT($I$12:$I$14,$I$22:$M$22)","v":8},{"$f":"COUNT($J$12:$J$14,$J$22:$M$22)","v":4},{"$f":"COUNT($K$12:$K$14,$K$22:$M$22)","v":3},{"$f":"COUNT($L$12:$L$14,$L$22:$M$22)","v":2},{"$f":"COUNT($M$12:$M$14,$M$22)","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"$F$18=0","v":true},{"$f":"$F$18=0","v":true},{"$f":"$F$18=0","v":true},{"$f":"$F$18=0","v":true},{"$f":"$F$18=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$F$26>=0","v":true},{"$f":"$F$26>=0","v":true},{"$f":"$F$26>=0","v":true},{"$f":"$F$26>=0","v":true},{"$f":"$F$26>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$F$29:$F$31=0","v":true},{"$f":"$F$29:$F$31=0","v":true},{"$f":"$F$29:$F$31=0","v":true},{"$f":"$F$29:$F$31=0","v":true},{"$f":"$F$29:$F$31=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_2_2025=$I$24:$M$24","v":false},{"$f":"Solver_Input_2_2026=$J$24:$M$24","v":true},{"$f":"Solver_Input_2_2027=$K$24:$M$24","v":true},{"$f":"Solver_Input_2_2028=$L$24:$M$24","v":true},{"$f":"Solver_Input_2_2029=$M$24","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,1,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,1,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,1,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,1,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,1,1,0.0001,FALSE}","v":32767}]
[null,null,null,null,null,null,null,null,{"$f":"{0,0,1,100,0,FALSE,TRUE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,TRUE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,TRUE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,TRUE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,TRUE,0.075,0,0,FALSE,30}","v":0}]

{"sheet":"Tariff Variation Mechanism","index":27,"n_rows":162,"n_cols":31,"rows_kept":162,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, 1 January 2024"},null,null,null,null,null,null,null,"This sheet was not updated"]
[null,"Tariff Variation Mechanism"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14}]
[{"$f":"ROW()","v":4},"Actual or Forecast",null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type",null,null,null,null,"Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,null,null,null,3,3,3,4,4,4,4,4]
[{"$f":"ROW()","v":7},"Start Date",null,null,null,null,{"$f":"Inputs!BB7","v":"2017-01-01"},{"$f":"Inputs!BC7","v":"2018-01-01"},{"$f":"Inputs!BD7","v":"2019-01-01"},{"$f":"Inputs!BE7","v":"2020-01-01"},{"$f":"Inputs!BF7","v":"2021-01-01"},{"$f":"Inputs!BG7","v":"2022-01-01"},{"$f":"Inputs!BH7","v":"2023-01-01"},{"$f":"Inputs!BI7","v":"2024-01-01"}]
[{"$f":"ROW()","v":8},"End Date",null,null,null,null,{"$f":"Inputs!BB8","v":"2017-12-31"},{"$f":"Inputs!BC8","v":"2018-12-31"},{"$f":"Inputs!BD8","v":"2019-12-31"},{"$f":"Inputs!BE8","v":"2020-12-31"},{"$f":"Inputs!BF8","v":"2021-12-31"},{"$f":"Inputs!BG8","v":"2022-12-31"},{"$f":"Inputs!BH8","v":"2023-12-31"},{"$f":"Inputs!BI8","v":"2024-12-31"}]
[{"$f":"ROW()","v":9},"Year",null,null,null,null,{"$f":"Inputs!BB9","v":2017},{"$f":"Inputs!BC9","v":2018},{"$f":"Inputs!BD9","v":2019},{"$f":"Inputs!BE9","v":2020},{"$f":"Inputs!BF9","v":2021},{"$f":"Inputs!BG9","v":2022},{"$f":"Inputs!BH9","v":2023},{"$f":"Inputs!BI9","v":2024}]
[{"$f":"ROW()","v":10},"Quarter",null,null,null,null,{"$f":"Inputs!BB10","v":"-"},{"$f":"Inputs!BC10","v":"-"},{"$f":"Inputs!BD10","v":"-"},{"$f":"Inputs!BE10","v":"-"},{"$f":"Inputs!BF10","v":"-"},{"$f":"Inputs!BG10","v":"-"},{"$f":"Inputs!BH10","v":"-"},{"$f":"Inputs!BI10","v":"-"}]
[{"$f":"ROW()","v":11},"Days",null,null,null,null,{"$f":"Inputs!BB11","v":365},{"$f":"Inputs!BC11","v":365},{"$f":"Inputs!BD11","v":365},{"$f":"Inputs!BE11","v":366},{"$f":"Inputs!BF11","v":365},{"$f":"Inputs!BG11","v":365},{"$f":"Inputs!BH11","v":365},{"$f":"Inputs!BI11","v":366}]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,null,null,{"$f":"Inputs!BB12","v":1},{"$f":"Inputs!BC12","v":1},{"$f":"Inputs!BD12","v":1},{"$f":"Inputs!BE12","v":1},{"$f":"Inputs!BF12","v":1},{"$f":"Inputs!BG12","v":1},{"$f":"Inputs!BH12","v":1},{"$f":"Inputs!BI12","v":1}]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"Calculated and proposed Tariff"]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,"t (2021 to 2024)=",null,null,null,{"$f":"G9","v":2017},2018,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":17},null,"Days=",null,null,null,{"$f":"G11","v":365},365,365,366,365,365,365,366]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,"Tariff variation year t=",null,null,null,null,null,null,{"$f":"IF(Recalc_From_Year=J16,J16,\"\")","v":""},{"$f":"IF(Recalc_From_Year=K16,K16,\"\")","v":""},{"$f":"IF(Recalc_From_Year=L16,L16,\"\")","v":""},{"$f":"IF(Recalc_From_Year=M16,M16,\"\")","v":""},{"$f":"IF(Recalc_From_Year=N16,N16,\"\")","v":""}]
[{"$f":"ROW()","v":20},null,"Period j=",null,null,null,null,null,null,0,1,2,3,4]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,"SepCPIt=",null,null,null,111.4,113.5,115.4,116.2,119.7,{"$f":"(K22*(1+L23))","v":121.06458000000001},{"$f":"(L22*(1+M23))","v":122.44471621200002},{"$f":"(M22*(1+N23))","v":123.84058597681683}]
[{"$f":"ROW()","v":23},null,"Inflation Z=",null,null,null,null,null,{"$f":"WACC!$J$25","v":1.14E-2},{"$f":"WACC!$J$25","v":1.14E-2},{"$f":"WACC!$J$25","v":1.14E-2},{"$f":"WACC!$J$25","v":1.14E-2},{"$f":"WACC!$J$25","v":1.14E-2},{"$f":"WACC!$J$25","v":1.14E-2}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},"Model calculated tariffs"]
[{"$f":"ROW()","v":26},null,"Toll charge p1j=",null,null,null,null,null,{"$f":"Revenue!CE19","v":0.11489000000000001},{"$f":"Revenue!CF19","v":0.11919945162977114},{"$f":"Revenue!CG19","v":0.118465},{"$f":"Revenue!CH19","v":0.11970799999999999},{"$f":"Revenue!CI19","v":0.12647800000000001},{"$f":"Revenue!CJ19","v":0.13167200000000001}]
[{"$f":"ROW()","v":27},null,"Reservation charge p2j=",null,null,null,null,null,{"$f":"Revenue!CE20","v":6.11E-4},{"$f":"Revenue!CF20","v":7.218044677158393E-4},{"$f":"Revenue!CG20","v":7.18E-4},{"$f":"Revenue!CH20","v":7.2599999999999997E-4},{"$f":"Revenue!CI20","v":7.67E-4},{"$f":"Revenue!CJ20","v":7.9799999999999999E-4}]
[{"$f":"ROW()","v":28},null,"Throughput charge p3j=",null,null,null,null,null,{"$f":"Revenue!CE21","v":2.2499999999999999E-4},{"$f":"Revenue!CF21","v":1.9729954047980328E-4},{"$f":"Revenue!CG21","v":1.95E-4},{"$f":"Revenue!CH21","v":1.9599999999999999E-4},{"$f":"Revenue!CI21","v":2.0699999999999999E-4},{"$f":"Revenue!CJ21","v":2.1499999999999999E-4}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"Reference tariffs (6 decimals)",null,null,null,null,null,null,"Published","Proposed","GGP Proposed","GGP Proposed","GGP Proposed","GGP Proposed"]
[{"$f":"ROW()","v":31},null,"Toll charge p1j=",null,null,null,null,null,{"$f":"Revenue!CE19","v":0.11489000000000001},{"$f":"ROUND(J26,6)","v":0.119199},0.118465,0.11970799437446097]
[{"$f":"ROW()","v":32},null,"Reservation charge p2j=",null,null,null,null,null,{"$f":"Revenue!CE20","v":6.11E-4},{"$f":"ROUND(J27,6)","v":7.2199999999999999E-4},7.18E-4,7.2553361719439953E-4]
[{"$f":"ROW()","v":33},null,"Throughput charge p3j=",null,null,null,null,null,{"$f":"Revenue!CE21","v":2.2499999999999999E-4},{"$f":"ROUND(J28,6)","v":1.9699999999999999E-4},1.9599999999999999E-4,1.9805653059902823E-4]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},"Quantity of service"]
[{"$f":"ROW()","v":36},null,"Reserved Capacity [TJ/day] q1j=",null,null,null,null,{"$f":"Revenue!CA23","v":102.50000000000001},{"$f":"Revenue!CE23","v":102.50000000000001},{"$f":"Revenue!CF23","v":110.53000000000002},{"$f":"Revenue!CG23","v":110.53000000000002},{"$f":"Revenue!CH23","v":110.53000000000002},{"$f":"Revenue!CI23","v":110.53000000000002},{"$f":"Revenue!CJ23","v":110.53000000000002}]
[{"$f":"ROW()","v":37},null,"Reserved Capacity x Distance (PJkms/day) q2j=",null,null,null,null,{"$f":"Revenue!CA24","v":108.46982899999999},{"$f":"Revenue!CE24","v":108.46982899999999},{"$f":"Revenue!CF24","v":116.62552599999999},{"$f":"Revenue!CG24","v":116.62552599999999},{"$f":"Revenue!CH24","v":116.62552599999999},{"$f":"Revenue!CI24","v":116.62552599999999},{"$f":"Revenue!CJ24","v":116.62552599999997}]
[{"$f":"ROW()","v":38},null,"Throughput x Distance (PJkms/day) q3j=",null,null,null,null,{"$f":"Revenue!CA25","v":80.49439319999999},{"$f":"Revenue!CE25","v":80.49439319999999},{"$f":"Revenue!CF25","v":97.506564334065516},{"$f":"Revenue!CG25","v":97.506564334065516},{"$f":"Revenue!CH25","v":97.506564334065516},{"$f":"Revenue!CI25","v":97.506564334065516},{"$f":"Revenue!CJ25","v":97.506564334065516}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,"p1jxq1j=",null,null,null,null,null,null,{"$f":"J31*J36*J$17/1000","v":4.8220739620200002},{"$f":"IF(K31=\"\",\"\",K31*K36*K$17/1000)","v":4.7792868042500007},{"$f":"IF(L31=\"\",\"\",L31*L36*L$17/1000)","v":4.8294334856463488},{"$f":"IF(M31=\"\",\"\",M31*M36*M$17/1000)","v":""},{"$f":"IF(N31=\"\",\"\",N31*N36*N$17/1000)","v":""}]
[{"$f":"ROW()","v":41},null,"p2jxq2j=",null,null,null,null,null,null,{"$f":"J32*J37*J$17","v":30.818528496551998},{"$f":"IF(K32=\"\",\"\",K32*K37*K$17)","v":30.564051598819997},30.88474500363251,"",""]
[{"$f":"ROW()","v":42},null,"p3jxq3j=",null,null,null,null,null,null,{"$f":"J33*J38*J$17","v":7.030418301614791},6.975619612459047,7.0488113225621261,"",""]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,{"$f":"SUM(J40:J42)","v":42.671020760186792},{"$f":"IF(K31=\"\",\"\",SUM(K40:K42))","v":42.318958015529049},{"$f":"IF(L31=\"\",\"\",SUM(L40:L42))","v":42.762989811840981},{"$f":"IF(M31=\"\",\"\",SUM(M40:M42))","v":""},{"$f":"IF(N31=\"\",\"\",SUM(N40:N42))","v":""}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},"Check limits on varied Reference Tariff Components"]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,"Tariff variation year t=",null,null,null,null,null,null,{"$f":"J$19","v":""},{"$f":"K$19","v":""},{"$f":"L$19","v":""},{"$f":"M$19","v":""},{"$f":"N$19","v":""}]
[{"$f":"ROW()","v":50},null,"Period j=",null,null,null,null,null,null,{"$f":"J$20","v":0},{"$f":"K$20","v":1},{"$f":"L$20","v":2},{"$f":"M$20","v":3},{"$f":"N$20","v":4}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},"LHS"]
[{"$f":"ROW()","v":53},null,"Toll charge p1j;t=",null,null,null,null,null,{"$f":"I31","v":0.11489000000000001},{"$f":"IF(J31=\"\",\"\",J31)","v":0.119199},0.118465,0.11970799437446097,"",""]
[{"$f":"ROW()","v":54},null,"Reservation charge p2j;t=",null,null,null,null,null,{"$f":"I32","v":6.11E-4},7.2199999999999999E-4,7.18E-4,7.2553361719439953E-4,"",""]
[{"$f":"ROW()","v":55},null,"Throughput charge p3j;t=",null,null,null,null,null,{"$f":"I33","v":2.2499999999999999E-4},1.9699999999999999E-4,1.9599999999999999E-4,1.9805653059902823E-4,"",""]
[{"$f":"ROW()","v":56},"RHS"]
[{"$f":"ROW()","v":57},null,"Toll charge p1j;t_1=",null,null,null,null,null,null,{"$f":"I53","v":0.11489000000000001},{"$f":"IF(K31=\"\",\"\",J53)","v":0.119199},0.118465,"",""]
[{"$f":"ROW()","v":58},null,"Reservation charge p2j;t_1=",null,null,null,null,null,null,{"$f":"I54","v":6.11E-4},7.2199999999999999E-4,7.18E-4,"",""]
[{"$f":"ROW()","v":59},null,"Throughput charge p3j;t_1=",null,null,null,null,null,null,{"$f":"I55","v":2.2499999999999999E-4},1.9699999999999999E-4,1.9599999999999999E-4,"",""]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61},null,"(1+ X-Factor1;t)=",null,null,null,null,null,null,{"$f":"1+J85","v":1},{"$f":"IF(K85=\"\",\"\",(1+K85))","v":1},1,1,1]
[{"$f":"ROW()","v":62},null,"(1+X-Factor2;t)=",null,null,null,null,null,null,{"$f":"1+J86","v":1},1,1,1,1]
[{"$f":"ROW()","v":63},null,"(1+X-Factor3;t)=",null,null,null,null,null,null,{"$f":"1+J87","v":1},1,1,1,1]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},null,"Y(i=1 to 3)=",null,null,0.02]
[{"$f":"ROW()","v":66},null,"(1+Yi)/(1+Z)=",null,null,null,null,null,null,{"$f":"(1+$F$65)/(1+$I$23)","v":1.0085030650583349},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0085030650583349},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0085030650583349},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0085030650583349},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0085030650583349}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,"SepCPI_t_1 / SepCPI_t_2=",null,null,null,null,null,null,{"$f":"J144","v":1.0167400881057269},{"$f":"K144","v":1.0069324090121317},{"$f":"L144","v":1.0301204819277108},{"$f":"M144","v":1.0114000000000001},{"$f":"N144","v":1.0114000000000001}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70},null,"RHS for:"]
[{"$f":"ROW()","v":71},null,"Toll charge p1j;t=",null,null,null,null,null,null,{"$f":"J57*J61*J$66*J$68","v":0.11780653954609085},{"$f":"IF(K85=\"\",\"\",K57*K61*K$66*K$68)","v":0.12104591946437988},0.12307087932509153,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"ROW()","v":72},null,"Reservation charge p2j;t=",null,null,null,null,null,null,{"$f":"J58*J62*J$66*J$68","v":6.2651053758082961E-4},7.3318697181421215E-4,7.4591559832368811E-4,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"ROW()","v":73},null,"Throughput charge p3j;t=",null,null,null,null,null,null,{"$f":"J59*J63*J$66*J$68","v":2.3071173642501906E-4},2.000524008966756E-4,2.0362041402707923E-4,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75},"Check LHS =< RHS for p1j;t=",null,null,null,null,null,null,null,{"$f":"IF(J85=\"\",\"\",IF(J53<=J71,\"OK\",\"Error\"))","v":"Error"},"OK","OK",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"ROW()","v":76},"Check LHS =< RHS for p2j,t=",null,null,null,null,null,null,null,"Error","OK","OK",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"ROW()","v":77},"Check LHS =< RHS for p3j;t=",null,null,null,null,null,null,null,"OK","OK","OK",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},"X_Factor conditions"]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,"Tariff variation year t=",null,null,null,null,null,null,{"$f":"J$19","v":""},{"$f":"K$19","v":""},{"$f":"L$19","v":""},{"$f":"M$19","v":""},{"$f":"N$19","v":""}]
[{"$f":"ROW()","v":83},null,"Period j=",null,null,null,null,null,null,{"$f":"J$20","v":0},{"$f":"K$20","v":1},{"$f":"L$20","v":2},{"$f":"M$20","v":3},{"$f":"N$20","v":4}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},null,"X-Factor1;t=",null,null,null,null,null,null,{"$f":"CoS!G60","v":0},{"$f":"CoS!H60","v":0},{"$f":"CoS!I60","v":0},{"$f":"CoS!J60","v":0},{"$f":"CoS!K60","v":0}]
[{"$f":"ROW()","v":86},null,"X-Factor2;t=",null,null,null,null,null,null,{"$f":"CoS!G61","v":0},{"$f":"CoS!H61","v":0},{"$f":"CoS!I61","v":0},{"$f":"CoS!J61","v":0},{"$f":"CoS!K61","v":0}]
[{"$f":"ROW()","v":87},null,"X-Factor3;t=",null,null,null,null,null,null,{"$f":"CoS!G62","v":0},{"$f":"CoS!H62","v":0},{"$f":"CoS!I62","v":0},{"$f":"CoS!J62","v":0},{"$f":"CoS!K62","v":0}]
[{"$f":"ROW()","v":88}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,null,null,"r1","r2","r3","r4"]
[{"$f":"ROW()","v":90},null,"WACCj=",null,null,null,null,null,null,null,{"$f":"WACC!K31","v":4.4593058823529409E-2},{"$f":"WACC!L31","v":4.3669058823529408E-2},{"$f":"WACC!M31","v":4.3207058823529411E-2},{"$f":"WACC!N31","v":4.3020058823529411E-2}]
[{"$f":"ROW()","v":91},null,"Vanilla WACC compounded rj=",null,null,null,null,null,null,null,{"$f":"(1+K$90)-1","v":4.4593058823529486E-2},{"$f":"(K91+1)*(1+L$90)-1","v":9.0209454555944646E-2},{"$f":"(L91+1)*(1+M$90)-1","v":0.13731419858891125},{"$f":"(M91+1)*(1+N$90)-1","v":0.18624152231304136}]
[{"$f":"ROW()","v":92},null,"Discount factor",null,null,null,null,{"$f":"CoS!E19","v":0},{"$f":"CoS!F19","v":0},{"$f":"CoS!G19","v":0},{"$f":"CoS!H19","v":0},{"$f":"CoS!I19","v":0},{"$f":"CoS!J19","v":1},{"$f":"CoS!K19","v":0.96235924293123076}]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},null,"Period j=",null,null,null,null,null,null,{"$f":"J$20","v":0},{"$f":"K$20","v":1},{"$f":"L$20","v":2},{"$f":"M$20","v":3},{"$f":"N$20","v":4}]
[{"$f":"ROW()","v":95},null,"PV of Tariff revenue PVR1=",null,null,{"$f":"SUM(J95:N95)","v":0},{"$f":"F95/F$98","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CoS!G69*'Tariff Variation Mechanism'!J$92","v":0},{"$f":"CoS!H69*'Tariff Variation Mechanism'!K$92","v":0},{"$f":"CoS!I69*'Tariff Variation Mechanism'!L$92","v":0},{"$f":"CoS!J69*'Tariff Variation Mechanism'!M$92","v":0},{"$f":"CoS!K69*'Tariff Variation Mechanism'!N$92","v":0}]
[{"$f":"ROW()","v":96},null,"PVR2=",null,null,{"$f":"SUM(J96:N96)","v":0},{"$f":"F96/F$98","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CoS!G70*'Tariff Variation Mechanism'!J$92","v":0},{"$f":"CoS!H70*'Tariff Variation Mechanism'!K$92","v":0},{"$f":"CoS!I70*'Tariff Variation Mechanism'!L$92","v":0},{"$f":"CoS!J70*'Tariff Variation Mechanism'!M$92","v":0},{"$f":"CoS!K70*'Tariff Variation Mechanism'!N$92","v":0}]
[{"$f":"ROW()","v":97},null,"PVR3=",null,null,{"$f":"SUM(J97:N97)","v":0},{"$f":"F97/F$98","v":{"$error":"#DIV/0!"}},null,null,{"$f":"CoS!G71*'Tariff Variation Mechanism'!J$92","v":0},{"$f":"CoS!H71*'Tariff Variation Mechanism'!K$92","v":0},{"$f":"CoS!I71*'Tariff Variation Mechanism'!L$92","v":0},{"$f":"CoS!J71*'Tariff Variation Mechanism'!M$92","v":0},{"$f":"CoS!K71*'Tariff Variation Mechanism'!N$92","v":0}]
[{"$f":"ROW()","v":98},null,"PVR",null,null,{"$f":"SUM(J98:N98)","v":0},{"$f":"F98/F$98","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(J95:J97)","v":0},{"$f":"SUM(K95:K97)","v":0},{"$f":"SUM(L95:L97)","v":0},{"$f":"SUM(M95:M97)","v":0},{"$f":"SUM(N95:N97)","v":0}]
[{"$f":"ROW()","v":99},null,"PV of Building Block Revenue  BBRevj=",null,null,{"$f":"SUM(J99:N99)","v":0},null,null,null,{"$f":"CoS!G45*J$92","v":0},{"$f":"CoS!H45*K$92","v":0},{"$f":"CoS!I45*L$92","v":0},{"$f":"CoS!J45*M$92","v":0},{"$f":"CoS!K45*N$92","v":0}]
[{"$f":"ROW()","v":100},"Check PV od Cost of Service = PV of Tariff Revenue",null,null,null,{"$f":"IF(ABS(F98-F99)<0.00001,\"OK\",\"Error\")","v":"OK"}]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126},"Check limit on movement on weighted average tariff basket"]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,"t=",null,null,null,null,null,null,{"$f":"J$19","v":""},{"$f":"K$19","v":""},{"$f":"L$19","v":""},{"$f":"M$19","v":""},{"$f":"N$19","v":""}]
[{"$f":"ROW()","v":129},null,"Period j=",null,null,null,null,null,null,{"$f":"J$20","v":0},{"$f":"K$20","v":1},{"$f":"L$20","v":2},{"$f":"M$20","v":3},{"$f":"N$20","v":4}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131},"LHS"]
[{"$f":"ROW()","v":132},null,"LHS1=",null,null,null,null,{"$f":"K31*I36*365/1000","v":4.4320718125000003},null,{"$f":"J31*H36*H$17/1000","v":4.4595325875000009},{"$f":"IF(K85=\"\",\"\",K31*I36*I$17/1000)","v":4.4320718125000003},{"$f":"IF(L85=\"\",\"\",L31*J36*J$17/1000)","v":4.8426648102645578},{"$f":"IF(M85=\"\",\"\",M31*K36*K$17/1000)","v":0},{"$f":"IF(N85=\"\",\"\",N31*L36*L$17/1000)","v":0}]
[{"$f":"ROW()","v":133},null,"LHS2=",null,null,null,null,null,null,{"$f":"J32*H37*H$17","v":28.585054036369993},{"$f":"IF(K86=\"\",\"\",K32*I37*I$17)","v":28.426688086029998},30.96936074336849,0,0]
[{"$f":"ROW()","v":134},null,"LHS3=",null,null,null,null,null,null,{"$f":"J33*H38*H$17","v":5.7879493430459981},5.7585688895279992,7.0681231344047619,0,0]
[{"$f":"ROW()","v":135},null,"LHS = Sum (p_t x q_t-2)=",null,null,null,null,null,null,{"$f":"SUM(J132:J134)","v":38.832535966915998},{"$f":"IF(K$85=\"\",\"\",SUM(K132:K134))","v":38.617328788057996},{"$f":"IF(L$85=\"\",\"\",SUM(L132:L134))","v":42.880148688037814},{"$f":"IF(M$85=\"\",\"\",SUM(M132:M134))","v":0},{"$f":"IF(N$85=\"\",\"\",SUM(N132:N134))","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},"RHS"]
[{"$f":"ROW()","v":138},null,"(1+X-Factor1) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"(1+J85)*I31*H36*H$17/1000","v":4.2983221250000003},{"$f":"IF(K85=\"\",\"\",(1+K85)*J31*I36*I$17/1000)","v":4.4595325875000009},{"$f":"IF(L85=\"\",\"\",(1+L85)*K31*J36*J$17/1000)","v":4.7923807407000005},{"$f":"IF(M85=\"\",\"\",(1+M85)*L31*K36*K$17/1000)","v":4.8294334856463488},{"$f":"IF(N85=\"\",\"\",(1+N85)*M31*L36*L$17/1000)","v":0}]
[{"$f":"ROW()","v":139},null,"(1+X-Factor2) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"(1+J86)*I32*H37*H$17","v":24.190398914434997},{"$f":"IF(K86=\"\",\"\",(1+K86)*J32*I37*I$17)","v":28.585054036369993},30.647788726487999,30.88474500363251,0]
[{"$f":"ROW()","v":140},null,"(1+X-Factor3) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"(1+J87)*I33*H38*H$17","v":6.61060204155},5.7879493430459981,6.9947308990685242,7.0488113225621261,0]
[{"$f":"ROW()","v":141},null,"Sum (1+X-Factor) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"SUM(J138:J140)","v":35.099323080985002},{"$f":"IF(K$85=\"\",\"\",SUM(K138:K140))","v":38.832535966915998},{"$f":"IF(L$85=\"\",\"\",SUM(L138:L140))","v":42.434900366256521},{"$f":"IF(M$85=\"\",\"\",SUM(M138:M140))","v":42.762989811840981},{"$f":"IF(N$85=\"\",\"\",SUM(N138:N140))","v":0}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,"1/(1+Z)=",null,null,null,null,null,null,{"$f":"1/(1+$I$23)","v":0.98872849515523031},{"$f":"1/(1+$I$23)","v":0.98872849515523031},{"$f":"1/(1+$I$23)","v":0.98872849515523031},{"$f":"1/(1+$I$23)","v":0.98872849515523031},{"$f":"1/(1+$I$23)","v":0.98872849515523031}]
[{"$f":"ROW()","v":144},null,"SepCPI_t_1 / SepCPI_t_2=",null,null,null,null,null,null,{"$f":"I22/H22","v":1.0167400881057269},{"$f":"J22/I22","v":1.0069324090121317},{"$f":"K22/J22","v":1.0301204819277108},{"$f":"L22/K22","v":1.0114000000000001},{"$f":"M22/L22","v":1.0114000000000001}]
[{"$f":"ROW()","v":145},null,"RHS=",null,null,null,null,null,null,{"$f":"J141*J143*J144","v":35.284643901336828},{"$f":"IF(K$85=\"\",\"\",K141*K143*K144)","v":38.661003548761094},{"$f":"IF(L$85=\"\",\"\",L141*L143*L144)","v":43.22034804809428},{"$f":"IF(M$85=\"\",\"\",M141*M143*M144)","v":42.762989811840981},{"$f":"IF(N$85=\"\",\"\",N141*N143*N144)","v":0}]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},"Check LHS =< RHS",null,null,null,null,null,null,null,{"$f":"IF(J$85=\"\",\"\",IF(J135<=J145,\"OK\",\"Error \"))","v":"Error "},{"$f":"IF(K$85=\"\",\"\",IF(K135<=K145,\"OK\",\"Error \"))","v":"OK"},{"$f":"IF(L$85=\"\",\"\",IF(L135<=L145,\"OK\",\"Error \"))","v":"OK"},{"$f":"IF(M$85=\"\",\"\",IF(M135<=M145,\"OK\",\"Error \"))","v":"OK"},{"$f":"IF(N$85=\"\",\"\",IF(N135<=N145,\"OK\",\"Error \"))","v":"OK"}]
[]
[]
[null,null,null,null,null,null,"LHS",null,null,null,null,null,null,null,null,null,"LHS",null,null,null,null,null,null,null,"LHS"]
[null,null,null,null,null,null,"p","q","day","revenue",null,null,null,null,null,null,"p","q","day","revenue",null,null,null,null,"p","q","day","revenue"]
[null,null,null,null,null,null,{"$f":"Y152","v":0.11970799437446097},{"$f":"$J$36","v":110.53000000000002},366,{"$f":"G152*H152*I152/1000","v":4.8426648102645578},null,null,null,null,null,null,{"$f":"$L$53","v":0.11970799437446097},{"$f":"$J$36","v":110.53000000000002},366,{"$f":"Q152*R152*S152/1000","v":4.8426648102645578},null,null,null,null,0.11970799437446097,108.53000000000003,366,{"$f":"Y152*Z152*AA152/1000","v":4.755038558382453}]
[null,null,null,null,null,null,{"$f":"Y153","v":7.2553361719439953E-4},{"$f":"$J$37","v":116.62552599999999},366,{"$f":"G153*H153*I153","v":30.96936074336849},null,null,null,null,null,null,{"$f":"$L$54","v":7.2553361719439953E-4},{"$f":"$J$37","v":116.62552599999999},366,{"$f":"Q153*R153*S153","v":30.96936074336849},null,null,null,null,7.2553361719439953E-4,113.60989719999999,366,{"$f":"Y153*Z153*AA153","v":30.168574677243551}]
[null,null,null,null,null,null,{"$f":"Y154","v":1.9805653059902823E-4},{"$f":"$J$38","v":97.506564334065516},366,{"$f":"G154*H154*I154","v":7.0681231344047619},null,null,null,null,null,null,{"$f":"$L$55","v":1.9805653059902823E-4},{"$f":"$J$38","v":97.506564334065516},366,{"$f":"Q154*R154*S154","v":7.0681231344047619},null,null,null,null,1.9805653059902823E-4,104.17829637716763,366,{"$f":"Y154*Z154*AA154","v":7.5517482515695624}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J152:J154)","v":42.880148688037814},null,null,null,null,null,null,null,null,null,{"$f":"SUM(T152:T154)","v":42.880148688037814},null,null,null,null,null,null,null,{"$f":"SUM(AB152:AB154)","v":42.47536148719557}]
[]
[null,null,null,null,null,null,"RHS",null,null,null,null,null,null,null,null,null,"RHS",null,null,null,null,null,null,null,"RHS"]
[null,null,null,null,null,null,"p","q","day","1+X","inf","1/Z","rev",null,null,null,"p","q","day","1+X","inf","1/Z","rev",null,"p","q","day","1+X","inf","1/Z","rev"]
[null,null,null,null,null,null,0.118465,{"$f":"H152","v":110.53000000000002},366,{"$f":"(1+$L$85)","v":1},{"$f":"$L$144","v":1.0301204819277108},{"$f":"$L$143","v":0.98872849515523031},{"$f":"G159*H159*I159*J159*K159*L159/1000","v":4.8810851870584964},{"$f":"G159*H159*I159*J159/1000","v":4.7923807407000005},null,null,{"$f":"$K$31","v":0.118465},{"$f":"R152","v":110.53000000000002},366,{"$f":"(1+$L$85)","v":1},{"$f":"$L$144","v":1.0301204819277108},{"$f":"$L$143","v":0.98872849515523031},{"$f":"Q159*R159*S159*T159*U159*V159/1000","v":4.8810851870584964},null,0.118465,{"$f":"Z152","v":108.53000000000003},366,{"$f":"(1+$L$85)","v":1},{"$f":"$L$144","v":1.0301204819277108},{"$f":"$L$143","v":0.98872849515523031},{"$f":"Y159*Z159*AA159*AB159*AC159*AD159/1000","v":4.7927637324840209}]
[null,null,null,null,null,null,7.18E-4,{"$f":"H153","v":116.62552599999999},366,{"$f":"(1+$L$86)","v":1},{"$f":"$L$144","v":1.0301204819277108},{"$f":"$L$143","v":0.98872849515523031},{"$f":"G160*H160*I160*J160*K160*L160","v":31.215063172778798},{"$f":"G160*H160*I160*J160","v":30.647788726487999},null,null,{"$f":"$K$32","v":7.18E-4},{"$f":"R153","v":116.62552599999999},366,{"$f":"(1+$L$86)","v":1},{"$f":"$L$144","v":1.0301204819277108},{"$f":"$L$143","v":0.98872849515523031},{"$f":"Q160*R160*S160*T160*U160*V160","v":31.215063172778798},null,7.18E-4,{"$f":"Z153","v":113.60989719999999},366,{"$f":"(1+$L$86)","v":1},{"$f":"$L$144","v":1.0301204819277108},{"$f":"$L$143","v":0.98872849515523031},{"$f":"Y160*Z160*AA160*AB160*AC160*AD160","v":30.407923889242777}]
[null,null,null,null,null,null,1.9599999999999999E-4,{"$f":"H154","v":97.506564334065516},366,{"$f":"(1+$L$87)","v":1},{"$f":"$L$144","v":1.0301204819277108},{"$f":"$L$143","v":0.98872849515523031},{"$f":"G161*H161*I161*J161*K161*L161","v":7.1241996882569874},{"$f":"G161*H161*I161*J161","v":6.9947308990685242},null,null,{"$f":"$K$33","v":1.9599999999999999E-4},{"$f":"R154","v":97.506564334065516},366,{"$f":"(1+$L$87)","v":1},{"$f":"$L$144","v":1.0301204819277108},{"$f":"$L$143","v":0.98872849515523031},{"$f":"Q161*R161*S161*T161*U161*V161","v":7.1241996882569874},null,1.9599999999999999E-4,{"$f":"Z154","v":104.17829637716763},366,{"$f":"(1+$L$87)","v":1},{"$f":"$L$144","v":1.0301204819277108},{"$f":"$L$143","v":0.98872849515523031},{"$f":"Y161*Z161*AA161*AB161*AC161*AD161","v":7.6116617546954872}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M159:M161)","v":43.22034804809428},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W159:W161)","v":43.22034804809428},null,null,null,null,null,null,null,{"$f":"SUM(AE159:AE161)","v":42.81234937642229}]

{"sheet":"Max Asset Life","index":28,"n_rows":13,"n_cols":62,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Max Asset Life"]
[]
[{"$f":"'Assets '!B3","v":2},{"$f":"'Assets '!C3","v":3},{"$f":"'Assets '!D3","v":4},{"$f":"'Assets '!E3","v":5},{"$f":"'Assets '!F3","v":6},{"$f":"'Assets '!G3","v":7},{"$f":"'Assets '!H3","v":8},{"$f":"'Assets '!I3","v":9},{"$f":"'Assets '!J3","v":10},{"$f":"'Assets '!K3","v":11},{"$f":"'Assets '!L3","v":12},{"$f":"'Assets '!M3","v":13},{"$f":"'Assets '!N3","v":14},{"$f":"'Assets '!O3","v":15},{"$f":"'Assets '!P3","v":16},{"$f":"'Assets '!Q3","v":17},{"$f":"'Assets '!R3","v":18},{"$f":"'Assets '!S3","v":19},{"$f":"'Assets '!T3","v":20},{"$f":"'Assets '!U3","v":21},{"$f":"'Assets '!V3","v":22},{"$f":"'Assets '!W3","v":23},{"$f":"'Assets '!X3","v":24},{"$f":"'Assets '!Y3","v":25},{"$f":"'Assets '!Z3","v":26},{"$f":"'Assets '!AA3","v":27},{"$f":"'Assets '!AB3","v":28},{"$f":"'Assets '!AC3","v":29},{"$f":"'Assets '!AD3","v":30},{"$f":"'Assets '!AE3","v":31},{"$f":"'Assets '!AF3","v":32},{"$f":"'Assets '!AG3","v":33},{"$f":"'Assets '!AH3","v":34},{"$f":"'Assets '!AI3","v":35},{"$f":"'Assets '!AJ3","v":36},{"$f":"'Assets '!AK3","v":37},{"$f":"'Assets '!AL3","v":38},{"$f":"'Assets '!AM3","v":39},{"$f":"'Assets '!AN3","v":40},{"$f":"'Assets '!AO3","v":41},{"$f":"'Assets '!AP3","v":42},{"$f":"'Assets '!AQ3","v":43},{"$f":"'Assets '!AR3","v":44},{"$f":"'Assets '!AS3","v":45},{"$f":"'Assets '!AT3","v":46},{"$f":"'Assets '!AU3","v":47},{"$f":"'Assets '!AV3","v":48},{"$f":"'Assets '!AW3","v":49},{"$f":"'Assets '!AX3","v":50},{"$f":"'Assets '!AY3","v":51},{"$f":"'Assets '!AZ3","v":52},{"$f":"'Assets '!BA3","v":53},{"$f":"'Assets '!BB3","v":54},{"$f":"'Assets '!BC3","v":55},{"$f":"'Assets '!BD3","v":56},{"$f":"'Assets '!BE3","v":57},{"$f":"'Assets '!BF3","v":58},{"$f":"'Assets '!BG3","v":59},{"$f":"'Assets '!BH3","v":60},{"$f":"'Assets '!BI3","v":61},{"$f":"'Assets '!BJ3","v":62},{"$f":"'Assets '!BK3","v":63}]
[{"$f":"'Assets '!B4","v":"Actual or Forecast"},{"$f":"'Assets '!C4","v":"Historic"},{"$f":"'Assets '!D4","v":"Actual"},{"$f":"'Assets '!E4","v":"Actual"},{"$f":"'Assets '!F4","v":"Actual"},{"$f":"'Assets '!G4","v":"Actual"},{"$f":"'Assets '!H4","v":"Actual"},{"$f":"'Assets '!I4","v":"Actual"},{"$f":"'Assets '!J4","v":"Actual"},{"$f":"'Assets '!K4","v":"Actual"},{"$f":"'Assets '!L4","v":"Actual"},{"$f":"'Assets '!M4","v":"Actual"},{"$f":"'Assets '!N4","v":"Actual"},{"$f":"'Assets '!O4","v":"Actual"},{"$f":"'Assets '!P4","v":"Actual"},{"$f":"'Assets '!Q4","v":"Actual"},{"$f":"'Assets '!R4","v":"Actual"},{"$f":"'Assets '!S4","v":"Actual"},{"$f":"'Assets '!T4","v":"Actual"},{"$f":"'Assets '!U4","v":"Actual"},{"$f":"'Assets '!V4","v":"Actual"},{"$f":"'Assets '!W4","v":"Actual"},{"$f":"'Assets '!X4","v":"Actual"},{"$f":"'Assets '!Y4","v":"Actual"},{"$f":"'Assets '!Z4","v":"Actual"},{"$f":"'Assets '!AA4","v":"Actual"},{"$f":"'Assets '!AB4","v":"Actual"},{"$f":"'Assets '!AC4","v":"Actual"},{"$f":"'Assets '!AD4","v":"Actual"},{"$f":"'Assets '!AE4","v":"Actual"},{"$f":"'Assets '!AF4","v":"Actual"},{"$f":"'Assets '!AG4","v":"Actual"},{"$f":"'Assets '!AH4","v":"Actual"},{"$f":"'Assets '!AI4","v":"Actual"},{"$f":"'Assets '!AJ4","v":"Actual"},{"$f":"'Assets '!AK4","v":"Actual"},{"$f":"'Assets '!AL4","v":"Actual"},{"$f":"'Assets '!AM4","v":"Actual"},{"$f":"'Assets '!AN4","v":"Actual"},{"$f":"'Assets '!AO4","v":"Actual"},{"$f":"'Assets '!AP4","v":"Actual"},{"$f":"'Assets '!AQ4","v":"Actual"},{"$f":"'Assets '!AR4","v":"Actual"},{"$f":"'Assets '!AS4","v":"Actual"},{"$f":"'Assets '!AT4","v":"Actual"},{"$f":"'Assets '!AU4","v":"Actual"},{"$f":"'Assets '!AV4","v":"Historic"},{"$f":"'Assets '!AW4","v":"Historic"},{"$f":"'Assets '!AX4","v":"Historic"},{"$f":"'Assets '!AY4","v":"Historic"},{"$f":"'Assets '!AZ4","v":"Historic"},{"$f":"'Assets '!BA4","v":"Historic"},{"$f":"'Assets '!BB4","v":"Historic"},{"$f":"'Assets '!BC4","v":"Historic"},{"$f":"'Assets '!BD4","v":"Historic"},{"$f":"'Assets '!BE4","v":"Historic"},{"$f":"'Assets '!BF4","v":"Historic"},{"$f":"'Assets '!BG4","v":"Forecast"},{"$f":"'Assets '!BH4","v":"Forecast"},{"$f":"'Assets '!BI4","v":"Forecast"},{"$f":"'Assets '!BJ4","v":"Forecast"},{"$f":"'Assets '!BK4","v":"Forecast"}]
[{"$f":"'Assets '!B5","v":"Year Type"},{"$f":"'Assets '!C5","v":"Calendar"},{"$f":"'Assets '!D5","v":"Calendar"},{"$f":"'Assets '!E5","v":"Calendar"},{"$f":"'Assets '!F5","v":"Calendar"},{"$f":"'Assets '!G5","v":"Calendar"},{"$f":"'Assets '!H5","v":"Calendar"},{"$f":"'Assets '!I5","v":"Calendar"},{"$f":"'Assets '!J5","v":"Calendar"},{"$f":"'Assets '!K5","v":"Calendar"},{"$f":"'Assets '!L5","v":"Calendar"},{"$f":"'Assets '!M5","v":"Calendar"},{"$f":"'Assets '!N5","v":"Calendar"},{"$f":"'Assets '!O5","v":"Calendar"},{"$f":"'Assets '!P5","v":"Calendar"},{"$f":"'Assets '!Q5","v":"Calendar"},{"$f":"'Assets '!R5","v":"Calendar"},{"$f":"'Assets '!S5","v":"Calendar"},{"$f":"'Assets '!T5","v":"Calendar"},{"$f":"'Assets '!U5","v":"Calendar"},{"$f":"'Assets '!V5","v":"Calendar"},{"$f":"'Assets '!W5","v":"Calendar"},{"$f":"'Assets '!X5","v":"Calendar"},{"$f":"'Assets '!Y5","v":"Calendar"},{"$f":"'Assets '!Z5","v":"Calendar"},{"$f":"'Assets '!AA5","v":"Calendar"},{"$f":"'Assets '!AB5","v":"Calendar"},{"$f":"'Assets '!AC5","v":"Calendar"},{"$f":"'Assets '!AD5","v":"Calendar"},{"$f":"'Assets '!AE5","v":"Calendar"},{"$f":"'Assets '!AF5","v":"Calendar"},{"$f":"'Assets '!AG5","v":"Calendar"},{"$f":"'Assets '!AH5","v":"Calendar"},{"$f":"'Assets '!AI5","v":"Calendar"},{"$f":"'Assets '!AJ5","v":"Calendar"},{"$f":"'Assets '!AK5","v":"Calendar"},{"$f":"'Assets '!AL5","v":"Calendar"},{"$f":"'Assets '!AM5","v":"Calendar"},{"$f":"'Assets '!AN5","v":"Calendar"},{"$f":"'Assets '!AO5","v":"Calendar"},{"$f":"'Assets '!AP5","v":"Calendar"},{"$f":"'Assets '!AQ5","v":"Calendar"},{"$f":"'Assets '!AR5","v":"Calendar"},{"$f":"'Assets '!AS5","v":"Calendar"},{"$f":"'Assets '!AT5","v":"Calendar"},{"$f":"'Assets '!AU5","v":"Calendar"},{"$f":"'Assets '!AV5","v":"Calendar"},{"$f":"'Assets '!AW5","v":"Calendar"},{"$f":"'Assets '!AX5","v":"Calendar"},{"$f":"'Assets '!AY5","v":"Calendar"},{"$f":"'Assets '!AZ5","v":"Calendar"},{"$f":"'Assets '!BA5","v":"Calendar"},{"$f":"'Assets '!BB5","v":"Calendar"},{"$f":"'Assets '!BC5","v":"Calendar"},{"$f":"'Assets '!BD5","v":"Calendar"},{"$f":"'Assets '!BE5","v":"Calendar"},{"$f":"'Assets '!BF5","v":"Calendar"},{"$f":"'Assets '!BG5","v":"Calendar"},{"$f":"'Assets '!BH5","v":"Calendar"},{"$f":"'Assets '!BI5","v":"Calendar"},{"$f":"'Assets '!BJ5","v":"Calendar"},{"$f":"'Assets '!BK5","v":"Calendar"}]
[{"$f":"'Assets '!B6","v":"Regulatory Period"},{"$f":"'Assets '!C6","v":0},{"$f":"'Assets '!D6","v":1},{"$f":"'Assets '!E6","v":1},{"$f":"'Assets '!F6","v":1},{"$f":"'Assets '!G6","v":1},{"$f":"'Assets '!H6","v":1},{"$f":"'Assets '!I6","v":1},{"$f":"'Assets '!J6","v":1},{"$f":"'Assets '!K6","v":1},{"$f":"'Assets '!L6","v":1},{"$f":"'Assets '!M6","v":1},{"$f":"'Assets '!N6","v":1},{"$f":"'Assets '!O6","v":1},{"$f":"'Assets '!P6","v":1},{"$f":"'Assets '!Q6","v":1},{"$f":"'Assets '!R6","v":1},{"$f":"'Assets '!S6","v":1},{"$f":"'Assets '!T6","v":1},{"$f":"'Assets '!U6","v":1},{"$f":"'Assets '!V6","v":1},{"$f":"'Assets '!W6","v":1},{"$f":"'Assets '!X6","v":1},{"$f":"'Assets '!Y6","v":1},{"$f":"'Assets '!Z6","v":1},{"$f":"'Assets '!AA6","v":1},{"$f":"'Assets '!AB6","v":1},{"$f":"'Assets '!AC6","v":1},{"$f":"'Assets '!AD6","v":1},{"$f":"'Assets '!AE6","v":1},{"$f":"'Assets '!AF6","v":1},{"$f":"'Assets '!AG6","v":1},{"$f":"'Assets '!AH6","v":1},{"$f":"'Assets '!AI6","v":1},{"$f":"'Assets '!AJ6","v":1},{"$f":"'Assets '!AK6","v":1},{"$f":"'Assets '!AL6","v":1},{"$f":"'Assets '!AM6","v":1},{"$f":"'Assets '!AN6","v":1},{"$f":"'Assets '!AO6","v":1},{"$f":"'Assets '!AP6","v":1},{"$f":"'Assets '!AQ6","v":1},{"$f":"'Assets '!AR6","v":2},{"$f":"'Assets '!AS6","v":2},{"$f":"'Assets '!AT6","v":2},{"$f":"'Assets '!AU6","v":2},{"$f":"'Assets '!AV6","v":2},{"$f":"'Assets '!AW6","v":3},{"$f":"'Assets '!AX6","v":3},{"$f":"'Assets '!AY6","v":3},{"$f":"'Assets '!AZ6","v":3},{"$f":"'Assets '!BA6","v":3},{"$f":"'Assets '!BB6","v":4},{"$f":"'Assets '!BC6","v":4},{"$f":"'Assets '!BD6","v":4},{"$f":"'Assets '!BE6","v":4},{"$f":"'Assets '!BF6","v":4},{"$f":"'Assets '!BG6","v":5},{"$f":"'Assets '!BH6","v":5},{"$f":"'Assets '!BI6","v":5},{"$f":"'Assets '!BJ6","v":5},{"$f":"'Assets '!BK6","v":5}]
[{"$f":"'Assets '!B7","v":"Start Date"},{"$f":"'Assets '!C7","v":"1999-10-01"},{"$f":"'Assets '!D7","v":"2000-01-01"},{"$f":"'Assets '!E7","v":"2000-04-01"},{"$f":"'Assets '!F7","v":"2000-07-01"},{"$f":"'Assets '!G7","v":"2000-10-01"},{"$f":"'Assets '!H7","v":"2001-01-01"},{"$f":"'Assets '!I7","v":"2001-04-01"},{"$f":"'Assets '!J7","v":"2001-07-01"},{"$f":"'Assets '!K7","v":"2001-10-01"},{"$f":"'Assets '!L7","v":"2002-01-01"},{"$f":"'Assets '!M7","v":"2002-04-01"},{"$f":"'Assets '!N7","v":"2002-07-01"},{"$f":"'Assets '!O7","v":"2002-10-01"},{"$f":"'Assets '!P7","v":"2003-01-01"},{"$f":"'Assets '!Q7","v":"2003-04-01"},{"$f":"'Assets '!R7","v":"2003-07-01"},{"$f":"'Assets '!S7","v":"2003-10-01"},{"$f":"'Assets '!T7","v":"2004-01-01"},{"$f":"'Assets '!U7","v":"2004-04-01"},{"$f":"'Assets '!V7","v":"2004-07-01"},{"$f":"'Assets '!W7","v":"2004-10-01"},{"$f":"'Assets '!X7","v":"2005-01-01"},{"$f":"'Assets '!Y7","v":"2005-04-01"},{"$f":"'Assets '!Z7","v":"2005-07-01"},{"$f":"'Assets '!AA7","v":"2005-10-01"},{"$f":"'Assets '!AB7","v":"2006-01-01"},{"$f":"'Assets '!AC7","v":"2006-04-01"},{"$f":"'Assets '!AD7","v":"2006-07-01"},{"$f":"'Assets '!AE7","v":"2006-10-01"},{"$f":"'Assets '!AF7","v":"2007-01-01"},{"$f":"'Assets '!AG7","v":"2007-04-01"},{"$f":"'Assets '!AH7","v":"2007-07-01"},{"$f":"'Assets '!AI7","v":"2007-10-01"},{"$f":"'Assets '!AJ7","v":"2008-01-01"},{"$f":"'Assets '!AK7","v":"2008-04-01"},{"$f":"'Assets '!AL7","v":"2008-07-01"},{"$f":"'Assets '!AM7","v":"2008-10-01"},{"$f":"'Assets '!AN7","v":"2009-01-01"},{"$f":"'Assets '!AO7","v":"2009-04-01"},{"$f":"'Assets '!AP7","v":"2009-07-01"},{"$f":"'Assets '!AQ7","v":"2009-10-01"},{"$f":"'Assets '!AR7","v":"2010-01-01"},{"$f":"'Assets '!AS7","v":"2011-01-01"},{"$f":"'Assets '!AT7","v":"2012-01-01"},{"$f":"'Assets '!AU7","v":"2013-01-01"},{"$f":"'Assets '!AV7","v":"2014-01-01"},{"$f":"'Assets '!AW7","v":"2015-01-01"},{"$f":"'Assets '!AX7","v":"2016-01-01"},{"$f":"'Assets '!AY7","v":"2017-01-01"},{"$f":"'Assets '!AZ7","v":"2018-01-01"},{"$f":"'Assets '!BA7","v":"2019-01-01"},{"$f":"'Assets '!BB7","v":"2020-01-01"},{"$f":"'Assets '!BC7","v":"2021-01-01"},{"$f":"'Assets '!BD7","v":"2022-01-01"},{"$f":"'Assets '!BE7","v":"2023-01-01"},{"$f":"'Assets '!BF7","v":"2024-01-01"},{"$f":"'Assets '!BG7","v":"2025-01-01"},{"$f":"'Assets '!BH7","v":"2026-01-01"},{"$f":"'Assets '!BI7","v":"2027-01-01"},{"$f":"'Assets '!BJ7","v":"2028-01-01"},{"$f":"'Assets '!BK7","v":"2029-01-01"}]
[{"$f":"'Assets '!B8","v":"End Date"},{"$f":"'Assets '!C8","v":"1999-12-31"},{"$f":"'Assets '!D8","v":"2000-03-31"},{"$f":"'Assets '!E8","v":"2000-06-30"},{"$f":"'Assets '!F8","v":"2000-09-30"},{"$f":"'Assets '!G8","v":"2000-12-31"},{"$f":"'Assets '!H8","v":"2001-03-31"},{"$f":"'Assets '!I8","v":"2001-06-30"},{"$f":"'Assets '!J8","v":"2001-09-30"},{"$f":"'Assets '!K8","v":"2001-12-31"},{"$f":"'Assets '!L8","v":"2002-03-31"},{"$f":"'Assets '!M8","v":"2002-06-30"},{"$f":"'Assets '!N8","v":"2002-09-30"},{"$f":"'Assets '!O8","v":"2002-12-31"},{"$f":"'Assets '!P8","v":"2003-03-31"},{"$f":"'Assets '!Q8","v":"2003-06-30"},{"$f":"'Assets '!R8","v":"2003-09-30"},{"$f":"'Assets '!S8","v":"2003-12-31"},{"$f":"'Assets '!T8","v":"2004-03-31"},{"$f":"'Assets '!U8","v":"2004-06-30"},{"$f":"'Assets '!V8","v":"2004-09-30"},{"$f":"'Assets '!W8","v":"2004-12-31"},{"$f":"'Assets '!X8","v":"2005-03-31"},{"$f":"'Assets '!Y8","v":"2005-06-30"},{"$f":"'Assets '!Z8","v":"2005-09-30"},{"$f":"'Assets '!AA8","v":"2005-12-31"},{"$f":"'Assets '!AB8","v":"2006-03-31"},{"$f":"'Assets '!AC8","v":"2006-06-30"},{"$f":"'Assets '!AD8","v":"2006-09-30"},{"$f":"'Assets '!AE8","v":"2006-12-31"},{"$f":"'Assets '!AF8","v":"2007-03-31"},{"$f":"'Assets '!AG8","v":"2007-06-30"},{"$f":"'Assets '!AH8","v":"2007-09-30"},{"$f":"'Assets '!AI8","v":"2007-12-31"},{"$f":"'Assets '!AJ8","v":"2008-03-31"},{"$f":"'Assets '!AK8","v":"2008-06-30"},{"$f":"'Assets '!AL8","v":"2008-09-30"},{"$f":"'Assets '!AM8","v":"2008-12-31"},{"$f":"'Assets '!AN8","v":"2009-03-31"},{"$f":"'Assets '!AO8","v":"2009-06-30"},{"$f":"'Assets '!AP8","v":"2009-09-30"},{"$f":"'Assets '!AQ8","v":"2009-12-31"},{"$f":"'Assets '!AR8","v":"2010-12-31"},{"$f":"'Assets '!AS8","v":"2011-12-31"},{"$f":"'Assets '!AT8","v":"2012-12-31"},{"$f":"'Assets '!AU8","v":"2013-12-31"},{"$f":"'Assets '!AV8","v":"2014-12-31"},{"$f":"'Assets '!AW8","v":"2015-12-31"},{"$f":"'Assets '!AX8","v":"2016-12-31"},{"$f":"'Assets '!AY8","v":"2017-12-31"},{"$f":"'Assets '!AZ8","v":"2018-12-31"},{"$f":"'Assets '!BA8","v":"2019-12-31"},{"$f":"'Assets '!BB8","v":"2020-12-31"},{"$f":"'Assets '!BC8","v":"2021-12-31"},{"$f":"'Assets '!BD8","v":"2022-12-31"},{"$f":"'Assets '!BE8","v":"2023-12-31"},{"$f":"'Assets '!BF8","v":"2024-12-31"},{"$f":"'Assets '!BG8","v":"2025-12-31"},{"$f":"'Assets '!BH8","v":"2026-12-31"},{"$f":"'Assets '!BI8","v":"2027-12-31"},{"$f":"'Assets '!BJ8","v":"2028-12-31"},{"$f":"'Assets '!BK8","v":"2029-12-31"}]
[{"$f":"'Assets '!B9","v":"Year"},{"$f":"'Assets '!C9","v":"1999-12-31"},{"$f":"'Assets '!D9","v":"2000-03-31"},{"$f":"'Assets '!E9","v":"2000-06-30"},{"$f":"'Assets '!F9","v":"2000-09-30"},{"$f":"'Assets '!G9","v":"2000-12-31"},{"$f":"'Assets '!H9","v":"2001-03-31"},{"$f":"'Assets '!I9","v":"2001-06-30"},{"$f":"'Assets '!J9","v":"2001-09-30"},{"$f":"'Assets '!K9","v":"2001-12-31"},{"$f":"'Assets '!L9","v":"2002-03-31"},{"$f":"'Assets '!M9","v":"2002-06-30"},{"$f":"'Assets '!N9","v":"2002-09-30"},{"$f":"'Assets '!O9","v":"2002-12-31"},{"$f":"'Assets '!P9","v":"2003-03-31"},{"$f":"'Assets '!Q9","v":"2003-06-30"},{"$f":"'Assets '!R9","v":"2003-09-30"},{"$f":"'Assets '!S9","v":"2003-12-31"},{"$f":"'Assets '!T9","v":"2004-03-31"},{"$f":"'Assets '!U9","v":"2004-06-30"},{"$f":"'Assets '!V9","v":"2004-09-30"},{"$f":"'Assets '!W9","v":"2004-12-31"},{"$f":"'Assets '!X9","v":"2005-03-31"},{"$f":"'Assets '!Y9","v":"2005-06-30"},{"$f":"'Assets '!Z9","v":"2005-09-30"},{"$f":"'Assets '!AA9","v":"2005-12-31"},{"$f":"'Assets '!AB9","v":"2006-03-31"},{"$f":"'Assets '!AC9","v":"2006-06-30"},{"$f":"'Assets '!AD9","v":"2006-09-30"},{"$f":"'Assets '!AE9","v":"2006-12-31"},{"$f":"'Assets '!AF9","v":"2007-03-31"},{"$f":"'Assets '!AG9","v":"2007-06-30"},{"$f":"'Assets '!AH9","v":"2007-09-30"},{"$f":"'Assets '!AI9","v":"2007-12-31"},{"$f":"'Assets '!AJ9","v":"2008-03-31"},{"$f":"'Assets '!AK9","v":"2008-06-30"},{"$f":"'Assets '!AL9","v":"2008-09-30"},{"$f":"'Assets '!AM9","v":"2008-12-31"},{"$f":"'Assets '!AN9","v":"2009-03-31"},{"$f":"'Assets '!AO9","v":"2009-06-30"},{"$f":"'Assets '!AP9","v":"2009-09-30"},{"$f":"'Assets '!AQ9","v":"2009-12-31"},{"$f":"'Assets '!AR9","v":"2010-12-31"},{"$f":"'Assets '!AS9","v":"2011-12-31"},{"$f":"'Assets '!AT9","v":"2012-12-31"},{"$f":"'Assets '!AU9","v":"2013-12-31"},{"$f":"'Assets '!AV9","v":"2014-12-31"},{"$f":"'Assets '!AW9","v":"2015-12-31"},{"$f":"'Assets '!AX9","v":"2016-12-31"},{"$f":"'Assets '!AY9","v":"2017-12-31"},{"$f":"'Assets '!AZ9","v":"2018-12-31"},{"$f":"'Assets '!BA9","v":"2019-12-31"},{"$f":"'Assets '!BB9","v":"2020-12-31"},{"$f":"'Assets '!BC9","v":"2021-12-31"},{"$f":"'Assets '!BD9","v":"2022-12-31"},{"$f":"'Assets '!BE9","v":"2023-12-31"},{"$f":"'Assets '!BF9","v":"2024-12-31"},{"$f":"'Assets '!BG9","v":"2025-12-31"},{"$f":"'Assets '!BH9","v":"2026-12-31"},{"$f":"'Assets '!BI9","v":"2027-12-31"},{"$f":"'Assets '!BJ9","v":"2028-12-31"},{"$f":"'Assets '!BK9","v":"2029-12-31"}]
[{"$f":"'Assets '!B10","v":"Quarter"},{"$f":"'Assets '!C10","v":"00:00:00"},{"$f":"'Assets '!D10","v":"Q1"},{"$f":"'Assets '!E10","v":"Q2"},{"$f":"'Assets '!F10","v":"Q3"},{"$f":"'Assets '!G10","v":"Q4"},{"$f":"'Assets '!H10","v":"Q1"},{"$f":"'Assets '!I10","v":"Q2"},{"$f":"'Assets '!J10","v":"Q3"},{"$f":"'Assets '!K10","v":"Q4"},{"$f":"'Assets '!L10","v":"Q1"},{"$f":"'Assets '!M10","v":"Q2"},{"$f":"'Assets '!N10","v":"Q3"},{"$f":"'Assets '!O10","v":"Q4"},{"$f":"'Assets '!P10","v":"Q1"},{"$f":"'Assets '!Q10","v":"Q2"},{"$f":"'Assets '!R10","v":"Q3"},{"$f":"'Assets '!S10","v":"Q4"},{"$f":"'Assets '!T10","v":"Q1"},{"$f":"'Assets '!U10","v":"Q2"},{"$f":"'Assets '!V10","v":"Q3"},{"$f":"'Assets '!W10","v":"Q4"},{"$f":"'Assets '!X10","v":"Q1"},{"$f":"'Assets '!Y10","v":"Q2"},{"$f":"'Assets '!Z10","v":"Q3"},{"$f":"'Assets '!AA10","v":"Q4"},{"$f":"'Assets '!AB10","v":"Q1"},{"$f":"'Assets '!AC10","v":"Q2"},{"$f":"'Assets '!AD10","v":"Q3"},{"$f":"'Assets '!AE10","v":"Q4"},{"$f":"'Assets '!AF10","v":"Q1"},{"$f":"'Assets '!AG10","v":"Q2"},{"$f":"'Assets '!AH10","v":"Q3"},{"$f":"'Assets '!AI10","v":"Q4"},{"$f":"'Assets '!AJ10","v":"Q1"},{"$f":"'Assets '!AK10","v":"Q2"},{"$f":"'Assets '!AL10","v":"Q3"},{"$f":"'Assets '!AM10","v":"Q4"},{"$f":"'Assets '!AN10","v":"-"},{"$f":"'Assets '!AO10","v":"-"},{"$f":"'Assets '!AP10","v":"-"},{"$f":"'Assets '!AQ10","v":"-"},{"$f":"'Assets '!AR10","v":"-"},{"$f":"'Assets '!AS10","v":"-"},{"$f":"'Assets '!AT10","v":"-"},{"$f":"'Assets '!AU10","v":"-"},{"$f":"'Assets '!AV10","v":"-"},{"$f":"'Assets '!AW10","v":"-"},{"$f":"'Assets '!AX10","v":"-"},{"$f":"'Assets '!AY10","v":"-"},{"$f":"'Assets '!AZ10","v":"-"},{"$f":"'Assets '!BA10","v":"-"},{"$f":"'Assets '!BB10","v":"-"},{"$f":"'Assets '!BC10","v":"-"},{"$f":"'Assets '!BD10","v":"-"},{"$f":"'Assets '!BE10","v":"-"},{"$f":"'Assets '!BF10","v":"-"},{"$f":"'Assets '!BG10","v":"-"},{"$f":"'Assets '!BH10","v":"-"},{"$f":"'Assets '!BI10","v":"-"},{"$f":"'Assets '!BJ10","v":"-"},{"$f":"'Assets '!BK10","v":"-"}]
[{"$f":"'Assets '!B11","v":"Days"},{"$f":"'Assets '!C11","v":92},{"$f":"'Assets '!D11","v":91},{"$f":"'Assets '!E11","v":91},{"$f":"'Assets '!F11","v":92},{"$f":"'Assets '!G11","v":92},{"$f":"'Assets '!H11","v":90},{"$f":"'Assets '!I11","v":91},{"$f":"'Assets '!J11","v":92},{"$f":"'Assets '!K11","v":92},{"$f":"'Assets '!L11","v":90},{"$f":"'Assets '!M11","v":91},{"$f":"'Assets '!N11","v":92},{"$f":"'Assets '!O11","v":92},{"$f":"'Assets '!P11","v":90},{"$f":"'Assets '!Q11","v":91},{"$f":"'Assets '!R11","v":92},{"$f":"'Assets '!S11","v":92},{"$f":"'Assets '!T11","v":91},{"$f":"'Assets '!U11","v":91},{"$f":"'Assets '!V11","v":92},{"$f":"'Assets '!W11","v":92},{"$f":"'Assets '!X11","v":90},{"$f":"'Assets '!Y11","v":91},{"$f":"'Assets '!Z11","v":92},{"$f":"'Assets '!AA11","v":92},{"$f":"'Assets '!AB11","v":90},{"$f":"'Assets '!AC11","v":91},{"$f":"'Assets '!AD11","v":92},{"$f":"'Assets '!AE11","v":92},{"$f":"'Assets '!AF11","v":90},{"$f":"'Assets '!AG11","v":91},{"$f":"'Assets '!AH11","v":92},{"$f":"'Assets '!AI11","v":92},{"$f":"'Assets '!AJ11","v":91},{"$f":"'Assets '!AK11","v":91},{"$f":"'Assets '!AL11","v":92},{"$f":"'Assets '!AM11","v":92},{"$f":"'Assets '!AN11","v":90},{"$f":"'Assets '!AO11","v":91},{"$f":"'Assets '!AP11","v":92},{"$f":"'Assets '!AQ11","v":92},{"$f":"'Assets '!AR11","v":365},{"$f":"'Assets '!AS11","v":365},{"$f":"'Assets '!AT11","v":366},{"$f":"'Assets '!AU11","v":365},{"$f":"'Assets '!AV11","v":365},{"$f":"'Assets '!AW11","v":365},{"$f":"'Assets '!AX11","v":366},{"$f":"'Assets '!AY11","v":365},{"$f":"'Assets '!AZ11","v":365},{"$f":"'Assets '!BA11","v":365},{"$f":"'Assets '!BB11","v":366},{"$f":"'Assets '!BC11","v":365},{"$f":"'Assets '!BD11","v":365},{"$f":"'Assets '!BE11","v":365},{"$f":"'Assets '!BF11","v":366},{"$f":"'Assets '!BG11","v":365},{"$f":"'Assets '!BH11","v":365},{"$f":"'Assets '!BI11","v":365},{"$f":"'Assets '!BJ11","v":366},{"$f":"'Assets '!BK11","v":365}]
[{"$f":"'Assets '!B12","v":"Years (nearest half)"},{"$f":"'Assets '!C12","v":0.25},{"$f":"'Assets '!D12","v":0.25},{"$f":"'Assets '!E12","v":0.25},{"$f":"'Assets '!F12","v":0.25},{"$f":"'Assets '!G12","v":0.25},{"$f":"'Assets '!H12","v":0.25},{"$f":"'Assets '!I12","v":0.25},{"$f":"'Assets '!J12","v":0.25},{"$f":"'Assets '!K12","v":0.25},{"$f":"'Assets '!L12","v":0.25},{"$f":"'Assets '!M12","v":0.25},{"$f":"'Assets '!N12","v":0.25},{"$f":"'Assets '!O12","v":0.25},{"$f":"'Assets '!P12","v":0.25},{"$f":"'Assets '!Q12","v":0.25},{"$f":"'Assets '!R12","v":0.25},{"$f":"'Assets '!S12","v":0.25},{"$f":"'Assets '!T12","v":0.25},{"$f":"'Assets '!U12","v":0.25},{"$f":"'Assets '!V12","v":0.25},{"$f":"'Assets '!W12","v":0.25},{"$f":"'Assets '!X12","v":0.25},{"$f":"'Assets '!Y12","v":0.25},{"$f":"'Assets '!Z12","v":0.25},{"$f":"'Assets '!AA12","v":0.25},{"$f":"'Assets '!AB12","v":0.25},{"$f":"'Assets '!AC12","v":0.25},{"$f":"'Assets '!AD12","v":0.25},{"$f":"'Assets '!AE12","v":0.25},{"$f":"'Assets '!AF12","v":0.25},{"$f":"'Assets '!AG12","v":0.25},{"$f":"'Assets '!AH12","v":0.25},{"$f":"'Assets '!AI12","v":0.25},{"$f":"'Assets '!AJ12","v":0.25},{"$f":"'Assets '!AK12","v":0.25},{"$f":"'Assets '!AL12","v":0.25},{"$f":"'Assets '!AM12","v":0.25},{"$f":"'Assets '!AN12","v":0.25},{"$f":"'Assets '!AO12","v":0.25},{"$f":"'Assets '!AP12","v":0.25},{"$f":"'Assets '!AQ12","v":0.25},{"$f":"'Assets '!AR12","v":1},{"$f":"'Assets '!AS12","v":1},{"$f":"'Assets '!AT12","v":1},{"$f":"'Assets '!AU12","v":1},{"$f":"'Assets '!AV12","v":1},{"$f":"'Assets '!AW12","v":1},{"$f":"'Assets '!AX12","v":1},{"$f":"'Assets '!AY12","v":1},{"$f":"'Assets '!AZ12","v":1},{"$f":"'Assets '!BA12","v":1},{"$f":"'Assets '!BB12","v":1},{"$f":"'Assets '!BC12","v":1},{"$f":"'Assets '!BD12","v":1},{"$f":"'Assets '!BE12","v":1},{"$f":"'Assets '!BF12","v":1},{"$f":"'Assets '!BG12","v":1},{"$f":"'Assets '!BH12","v":1},{"$f":"'Assets '!BI12","v":1},{"$f":"'Assets '!BJ12","v":1},{"$f":"'Assets '!BK12","v":1}]
["GGP maximum asset life",{"$f":"C13+0.25","v":65.25},65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,60.5,60.25,60,59.75,59.5,59.25,59,58.75,58.5,58.25,58,57.75,57.5,57.25,57,56.75,56.5,56.25,56,55.75,55.5,{"$f":"AQ13+0.25","v":55.25},{"$f":"AR13+1","v":55},54,53,52,51,50,49,48,47,46,45,44,43,{"$f":"BE13+1","v":42},{"$f":"PipeARL2024","v":41},{"$f":"BE13-1","v":40},{"$f":"BF13-1","v":39},38,37,36]

{"sheet":"TEST","index":29,"n_rows":36,"n_cols":29,"rows_kept":36,"cut":false,"hidden":false,"merged":[[4,14,4,18]]}
["TEST cases",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":14}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Test cases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SolverSheet","SolverSheet","SolverSheet","Main","Main"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Debt Risk Premium",null,null,null,null,"F19","F25","F32","D26","E26"]
[null,null,null,null,null,null,null,null,null,null,null,"YearNum","Run","Base Year",{"$f":"TEXT(Inputs!BJ8,\"yyyy\")","v":"2025"},{"$f":"TEXT(Inputs!BK8,\"yyyy\")","v":"2026"},{"$f":"TEXT(Inputs!BL8,\"yyyy\")","v":"2027"},{"$f":"TEXT(Inputs!BM8,\"yyyy\")","v":"2028"},{"$f":"TEXT(Inputs!BN8,\"yyyy\")","v":"2029"},"PV of CoS = PV of Total Revenue check","Cost of raising equity check","Tariff Allocation NPV check","Total Revenue = Taiff revenue check (real)","Total Revenue = Taiff revenue check (nominal)"]
[null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(L7<=$AC$8,1,0)","v":1},"2018-12-31",1.9939999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Run start row",32]
["Status:",false,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(L8<=$AC$8,1,0)","v":0},"2018-12-31",1.9939999999999999E-2,1.9939999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,"Run Years",1]
[null,null,null,null,null,null,null,null,null,null,null,3,0,"2018-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,{"$f":"IF(B8=TRUE,\"Warning and run complete notification turned off (not recommended)\",\"Warning and run complete notification turned on (recommended)\")","v":"Warning and run complete notification turned on (recommended)"},null,null,null,null,null,null,null,null,null,4,0,"2018-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,5,0,"2018-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,1,1,"2019-12-31",1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,2,0,"2019-12-31",1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,3,0,"2019-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,4,0,"2019-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,5,0,"2019-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,1,1,"2020-12-31",1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,2,0,"2020-12-31",1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,3,0,"2020-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,4,0,"2020-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,5,0,"2020-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,1,1,"2021-12-31",1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,2,0,"2021-12-31",1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,3,0,"2021-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,4,0,"2021-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,5,0,"2021-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,1,1,"2022-12-31",1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,2,0,"2022-12-31",1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,3,0,"2022-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,4,0,"2022-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,5,0,"2022-12-31",1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2,1.9939999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,1,1,"2023-12-31",1.908E-2,null,null,null,null,"OK","OK","OK","OK","OK"]
[null,null,null,null,null,null,null,null,null,null,null,2,0,"2023-12-31",1.908E-2,1.908E-2]
[null,null,null,null,null,null,null,null,null,null,null,3,0,"2023-12-31",1.908E-2,1.908E-2,1.908E-2]
[null,null,null,null,null,null,null,null,null,null,null,4,0,"2023-12-31",1.908E-2,1.908E-2,1.908E-2,1.908E-2]
[null,null,null,null,null,null,null,null,null,null,null,5,0,"2023-12-31",1.908E-2,1.908E-2,1.908E-2,1.908E-2,1.908E-2]