{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Information","Main","WACC","Inputs","2019 Capex NGR 77(2)(a)","Adjustments","Load_Yarraloola","Load_NGI","Load_Total","CoS","Revenue","Tax_CoRE","Assets","Tax Assets","Specul_Inv","SolverSheet","Tariff Variation Mechanism"],"not_rendered":{"charts":0,"images":7,"macros":1,"external_links":0,"defined_names":403,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Information","index":0,"n_rows":42,"n_cols":3,"rows_kept":42,"cut":false,"hidden":false,"merged":[[11,1,11,2],[14,1,14,2],[6,1,6,2]]}
[{"$f":"ROW()","v":1},{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[{"$f":"ROW()","v":2},"Information"]
[{"$f":"ROW()","v":3},"Prior to using this model"]
[{"$f":"ROW()","v":4},"Solver must be both installed using Excel Add-ins and enabled in the VBA window > Tools > References > Check Solver"]
[{"$f":"ROW()","v":5}]
[{"$f":"ROW()","v":6},"General"]
[{"$f":"ROW()","v":7},"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},"This model was built by expanding the AA4 tariff model used for the latest tariff variation calculation."]
[{"$f":"ROW()","v":10}]
[{"$f":"ROW()","v":11},"Assets"]
[{"$f":"ROW()","v":12},"Current Cost Accounting deems straight-line depreciation on all capex accounts prior to 1/01/2015 to be in 31/12/2014 dollars thereafter. No deflation or inflation is applied within the Asset Base."]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"Capex"]
[{"$f":"ROW()","v":15},{"$f":"\"Under Current Cost Accounting all capex occuring after 31/12/2014 is inflated to \"&TEXT(Inputs!$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":16}]
[{"$f":"ROW()","v":17},"Colour codes"]
[{"$f":"ROW()","v":18},"blue text","Input cell, hard coded input"]
[{"$f":"ROW()","v":19},"yellow cell","Extraordinary cell (solver target, solver input etc)"]
[{"$f":"ROW()","v":20},"blue text","Hard coded input"]
[{"$f":"ROW()","v":21},"green text","Formula linking to another worksheet"]
[{"$f":"ROW()","v":22},"pink text","Extraordinary calculation"]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},"Worksheets"]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},"Worksheet","Description"]
[{"$f":"ROW()","v":27},"Main","Summary of outputs\n"]
[{"$f":"ROW()","v":28},"WACC","Contains the relevant parameters related to computing the WACC\n"]
[{"$f":"ROW()","v":29},"Inputs","Contains general inputs of assumptions, capital expenditures, operating expenditures, approved depreciations\n"]
[{"$f":"ROW()","v":30},"2019 Capex NGR 77(2)(a)\n","Asset roll forward adjustment calculation for 2019\n"]
[{"$f":"ROW()","v":31},"Adjustments","This sheet is used when making adjustments to the initial capital base, capital expenditures and operating expenditure and adjustment from NGR 77(2)(a)\n"]
[{"$f":"ROW()","v":32},"Load Yarraloola","Contains inputs of gas volumes,  distances, reserved capacity and other relevant information required to compute the reference tariffs (from Yaraloola)\n"]
[{"$f":"ROW()","v":33},"Load NGI","Contains inputs of gas volumes,  distances, reserved capacity and other relevant information required to compute the reference tariffs (from NGI)\n"]
[{"$f":"ROW()","v":34},"LoadTotal","Total Yaraloola and NGI loads"]
[{"$f":"ROW()","v":35},"CoS","Computations of total revenue building block (cost of service), inflationary gain and Credit Foncier Check\n"]
[{"$f":"ROW()","v":36},"Revenue","Contains relevant load parameters, tariffs and revenue\n"]
[{"$f":"ROW()","v":37},"Tax_CoRE","Contains calculation of tax and imputation credits"]
[{"$f":"ROW()","v":38},"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":39},"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"]
[{"$f":"ROW()","v":40},"Specul_Inv","This sheet is used to record a speculative investment which could potentially be included in the Regulated Asset Base in the future\n"]
[{"$f":"ROW()","v":41},"SolverSheet","This sheet is used with Excel addin Solver to compute the X-Factors and cost of raising equity"]
[{"$f":"ROW()","v":42},"Tariff Variation Mechanism","This sheet is to check the proposed reference tariff of each year during the access arrangement period."]

{"sheet":"Main","index":1,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "]
[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":"COLUMN()","v":9},{"$f":"COLUMN()","v":10}]
[{"$f":"ROW()","v":4},"WACC"]
[{"$f":"ROW()","v":5},null,null,"Real ","Nominal"]
[{"$f":"ROW()","v":6},null,"Post-tax WACC",{"$f":"WACC!O35","v":4.8268461613501401E-2},{"$f":"WACC!O34","v":7.457999999999998E-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":445.27155601268254},{"$f":"Assets!BK24","v":403.7930189328705}]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"Revenue Building Block"]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,"Real calculation PV","Nominal calculation PV","Real [%]","Nominal [%]",null,"Real calculation Sum","Nominal calculation Sum"]
[{"$f":"ROW()","v":17},{"$f":"\"Total Revenue (CoS) [m$ \" & TEXT(Inputs!$D$19,\"dd/mm/yyyy\") & \"]\"","v":"Total Revenue (CoS) [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":18},null,"Opex",{"$f":"CoS!$C53","v":112.40378472619511},{"$f":"CoS!$C43","v":112.40378472619514},{"$f":"D18/D$24","v":0.38040260480145338},{"$f":"E18/E$24","v":0.38040260480145405},null,{"$f":"CoS!$D53","v":134.83749007066257},{"$f":"CoS!$D43","v":149.72803268038479}]
[{"$f":"ROW()","v":19},null,"Depreciation",{"$f":"CoS!$C52","v":82.077287862861539},{"$f":"CoS!$C41","v":82.077287862861553},{"$f":"D19/$D$24","v":0.27777013179872961},{"$f":"E19/E$24","v":0.27777013179873006},null,{"$f":"CoS!$D52","v":98.094827092877665},{"$f":"CoS!$D41","v":108.71424876027588}]
[{"$f":"ROW()","v":20},null,"Inflationary Gains on RAB",null,{"$f":"CoS!$C42","v":-44.852188774767185},{"$f":"D20/$D$24","v":0},{"$f":"E20/E$24","v":-0.15179105830403403},null,null,{"$f":"CoS!$D42","v":-59.567941768368797}]
[{"$f":"ROW()","v":21},null,"Return on Asset",{"$f":"CoS!$C51","v":88.417780899421984},{"$f":"CoS!$C40","v":133.26996967418867},{"$f":"D21/$D$24","v":0.29922795079217651},{"$f":"E21/E$24","v":0.45101900909620934},null,{"$f":"CoS!$D51","v":105.85849526883966},{"$f":"CoS!$D40","v":176.99510346951968}]
[{"$f":"ROW()","v":22},null,"Tax",{"$f":"Tax_CoRE!$C51","v":25.175032470307791},{"$f":"Tax_CoRE!$C46","v":25.175032470307798},{"$f":"D22/$D$24","v":8.5198625215281237E-2},{"$f":"E22/E$24","v":8.519862521528139E-2},null,{"$f":"Tax_CoRE!$D51","v":30.171599567284012},{"$f":"Tax_CoRE!$D46","v":33.489131328739468}]
[{"$f":"ROW()","v":23},null,"Imputation Credits",{"$f":"Tax_CoRE!$C52","v":-12.587516235153895},{"$f":"Tax_CoRE!$C47","v":-12.587516235153899},{"$f":"D23/$D$24","v":-4.2599312607640619E-2},{"$f":"E23/E$24","v":-4.2599312607640695E-2},null,{"$f":"Tax_CoRE!$D52","v":-15.085799783642006},{"$f":"Tax_CoRE!$D47","v":-16.744565664369734}]
[{"$f":"ROW()","v":24},null,"Total Revenue (Cost of Service)",{"$f":"SUM(D18:D23)","v":295.48636972363249},{"$f":"SUM(E18:E23)","v":295.48636972363204},{"$f":"SUM(F18:F23)","v":1},{"$f":"SUM(G18:G23)","v":1.0000000000000002},null,{"$f":"SUM(I18:I23)","v":353.8766122160219},{"$f":"SUM(J18:J23)","v":392.61400880618123}]
[{"$f":"ROW()","v":25},null,"Tariff Revenue",{"$f":"CoS!$C55","v":295.48636972363255},{"$f":"CoS!$C46","v":295.48636973363205},null,null,null,{"$f":"CoS!$D56","v":353.53395368590981},{"$f":"CoS!$D46","v":392.03675989558428}]
[{"$f":"ROW()","v":26},null,"Check:",{"$f":"IF(ROUND(D24-D25,6)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"IF(ROUND(E24-E25,6)=0,\"OK\",\"Error\")","v":"OK"}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},"X-Factor"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,{"$f":"YEAR(CoS!G$8)","v":2025},{"$f":"YEAR(CoS!H$8)","v":2026},{"$f":"YEAR(CoS!I$8)","v":2027},{"$f":"YEAR(CoS!J$8)","v":2028},{"$f":"YEAR(CoS!K$8)","v":2029}]
[{"$f":"ROW()","v":31},null,"1. Toll charge",{"$f":"IF(CoS!G61=\"\",\"\",CoS!G61)","v":0.48160942451888522},{"$f":"IF(CoS!H61=\"\",\"\",CoS!H61)","v":""},{"$f":"IF(CoS!I61=\"\",\"\",CoS!I61)","v":""},{"$f":"IF(CoS!J61=\"\",\"\",CoS!J61)","v":""},{"$f":"IF(CoS!K61=\"\",\"\",CoS!K61)","v":""}]
[{"$f":"ROW()","v":32},null,"2. Reservation charge",{"$f":"IF(CoS!G62=\"\",\"\",CoS!G62)","v":0.71567922003219164},{"$f":"IF(CoS!H62=\"\",\"\",CoS!H62)","v":""},{"$f":"IF(CoS!I62=\"\",\"\",CoS!I62)","v":""},{"$f":"IF(CoS!J62=\"\",\"\",CoS!J62)","v":""},{"$f":"IF(CoS!K62=\"\",\"\",CoS!K62)","v":""}]
[{"$f":"ROW()","v":33},null,"3. Throughput charge",{"$f":"IF(CoS!G63=\"\",\"\",CoS!G63)","v":0.68707895524554718},{"$f":"IF(CoS!H63=\"\",\"\",CoS!H63)","v":""},{"$f":"IF(CoS!I63=\"\",\"\",CoS!I63)","v":""},{"$f":"IF(CoS!J63=\"\",\"\",CoS!J63)","v":""},{"$f":"IF(CoS!K63=\"\",\"\",CoS!K63)","v":""}]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,"Delta",{"$f":"NPVTarget","v":9.9999510894122068E-9}]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},"Tariff"]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,"Calculated Tariff [Nominal $]",{"$f":"YEAR(CoS!G$8)","v":2025},{"$f":"YEAR(CoS!H$8)","v":2026},{"$f":"YEAR(CoS!I$8)","v":2027},{"$f":"YEAR(CoS!J$8)","v":2028},{"$f":"YEAR(CoS!K$8)","v":2029}]
[{"$f":"ROW()","v":40},null,"Toll charge",{"$f":"CoS!G66","v":0.19508647614525065},{"$f":"CoS!H66","v":0.19508647614525065},{"$f":"CoS!I66","v":0.19508647614525065},{"$f":"CoS!J66","v":0.19508647614525065},{"$f":"CoS!K66","v":0.19508647614525065}]
[{"$f":"ROW()","v":41},null,"Reservation charge",{"$f":"CoS!G67","v":1.369112017585689E-3},{"$f":"CoS!H67","v":1.369112017585689E-3},{"$f":"CoS!I67","v":1.369112017585689E-3},{"$f":"CoS!J67","v":1.369112017585689E-3},{"$f":"CoS!K67","v":1.369112017585689E-3}]
[{"$f":"ROW()","v":42},null,"Throughput charge",{"$f":"CoS!G68","v":3.6272197537779262E-4},{"$f":"CoS!H68","v":3.6272197537779262E-4},{"$f":"CoS!I68","v":3.6272197537779262E-4},{"$f":"CoS!J68","v":3.6272197537779262E-4},{"$f":"CoS!K68","v":3.6272197537779262E-4}]

{"sheet":"WACC","index":2,"n_rows":69,"n_cols":19,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"WACC"]
["Ref",{"$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"]
[{"$f":"ROW()","v":5},null,"AA1","AA2","AA3\n2015","AA3\n2016","AA3\n2017","AA3\n2018","AA3\n2019","AA4\n2020","AA4\n2021","AA4\n2022","AA4\n2023","AA4\n2024","AA4\n2025","AA4\n2026","AA4\n2027","AA4\n2028","AA4\n2029"]
[{"$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},4.2999999999999997E-2,{"$f":"O9","v":4.2999999999999997E-2},{"$f":"P9","v":4.2999999999999997E-2},{"$f":"Q9","v":4.2999999999999997E-2},{"$f":"R9","v":4.2999999999999997E-2}]
[{"$f":"ROW()","v":10},"Cost of Debt; Debt Risk Premium (Drp)",null,2.8299999999999999E-2,2.5259000000000004E-2,{"$f":"IF(ISNUMBER(F53),F42,E10)","v":2.7130000000000001E-2},{"$f":"IF(ISNUMBER(G53),G42,F10)","v":2.8549999999999999E-2},2.666E-2,2.3650000000000001E-2,{"$f":"J39","v":2.325E-2},2.2880000000000001E-2,2.12E-2,{"$f":"M39","v":2.036E-2},2.002E-2,{"$f":"O39","v":1.9519999999999999E-2},1.9519999999999999E-2,1.9519999999999999E-2,1.9519999999999999E-2,{"$f":"S39","v":1.9519999999999999E-2}]
[{"$f":"ROW()","v":11},"Cost of Debt; Debt Issuing Cost (Disc) + Hedging Cost",null,1.25E-3,{"$f":"0.125%+0.114%","v":2.3899999999999998E-3},{"$f":"$E11","v":2.3899999999999998E-3},2.3899999999999998E-3,2.3899999999999998E-3,2.3899999999999998E-3,2.14E-3,{"$f":"J11","v":2.14E-3},2.14E-3,2.14E-3,2.14E-3,{"$f":"0.165%+0.123%","v":2.8799999999999997E-3},{"$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,{"$f":"SUM(D9:D11)","v":2.955E-2},3.0609000000000004E-2,{"$f":"SUM(F9:F11)","v":3.2480000000000002E-2},3.39E-2,3.2009999999999997E-2,2.9000000000000001E-2,3.4090000000000002E-2,3.372E-2,3.2039999999999999E-2,3.1199999999999999E-2,3.0859999999999999E-2,{"$f":"SUM(O9:O11)","v":6.5399999999999986E-2},6.5399999999999986E-2,6.5399999999999986E-2,6.5399999999999986E-2,{"$f":"SUM(S9:S11)","v":6.5399999999999986E-2}]
[{"$f":"ROW()","v":13},"Nominal Cost of Debt (DPn)",{"$f":"C7+C12","v":5.45E-2},8.745E-2,4.8809000000000005E-2,{"$f":"F7+F12","v":5.0680000000000003E-2},{"$f":"G7+G12","v":5.21E-2},5.0209999999999998E-2,4.7200000000000006E-2,{"$f":"J12","v":3.4090000000000002E-2},{"$f":"K12","v":3.372E-2},3.2039999999999999E-2,3.1199999999999999E-2,3.0859999999999999E-2,{"$f":"O12","v":6.5399999999999986E-2},{"$f":"P12","v":6.5399999999999986E-2},6.5399999999999986E-2,6.5399999999999986E-2,{"$f":"S12","v":6.5399999999999986E-2}]
[{"$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},{"$f":"K16","v":7.1999999999999998E-3},7.1999999999999998E-3,7.1999999999999998E-3,4.3099999999999999E-2,{"$f":"O16","v":4.3099999999999999E-2},{"$f":"P16","v":4.3099999999999999E-2},{"$f":"Q16","v":4.3099999999999999E-2},{"$f":"R16","v":4.3099999999999999E-2}]
[{"$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-2,0.10094117647058823,0.10094117647058823,0.10094117647058823,0.10094117647058823,0.10094117647058823]
[{"$f":"ROW()","v":20},"Nominal After Tax Cost of Equity (EAn) -- Nominal return on Equity",{"$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":8.5799999999999987E-2},8.5799999999999987E-2,8.5799999999999987E-2,8.5799999999999987E-2,{"$f":"S16+S17*S18","v":8.5799999999999987E-2}]
[{"$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},{"$f":"1-P23","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,{"$f":"1-S23","v":0.44999999999999996}]
[{"$f":"ROW()","v":25},"Inflation Rate for WACC (I)",2.6877000000000002E-2,2.5000000000000001E-2,1.46E-2,{"$f":"$E$25","v":1.46E-2},{"$f":"$E$25","v":1.46E-2},{"$f":"$E$25","v":1.46E-2},{"$f":"$E$25","v":1.46E-2},1.14E-2,{"$f":"J25","v":1.14E-2},1.14E-2,1.14E-2,1.14E-2,2.5100000000000001E-2,{"$f":"O25","v":2.5100000000000001E-2},{"$f":"P25","v":2.5100000000000001E-2},{"$f":"Q25","v":2.5100000000000001E-2},{"$f":"R25","v":2.5100000000000001E-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,{"$f":"(1-O26)/(1-O26*(1-O27))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,{"$f":"(1-S26)/(1-S26*(1-S27))","v":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},6.4554341463414627E-2,6.5406341463414619E-2,6.4272341463414623E-2,6.2466341463414635E-2,4.4796558823529412E-2,4.4593058823529409E-2,4.3669058823529408E-2,4.3207058823529411E-2,4.3020058823529411E-2,{"$f":"O19*O24+O13*O23","v":8.1393529411764698E-2},8.1393529411764698E-2,8.1393529411764698E-2,8.1393529411764698E-2,{"$f":"S19*S24+S13*S23","v":8.1393529411764698E-2}]
[{"$f":"ROW()","v":32},"Real Pre Tax WACC (WPr)",{"$f":"((1+C31)/(1+C25))-1","v":7.7052071474967399E-2},7.7799999999999994E-2,{"$f":"(1+E31)/(1+E25)-1","v":4.8129057227887628E-2},4.9235503117893487E-2,5.0075242916829188E-2,4.8957561071766742E-2,4.7177549244445727E-2,{"$f":"(1+J31)/(1+J25)-1","v":3.3020129348951377E-2},3.2818923100187192E-2,3.190533797066375E-2,3.1448545405901918E-2,3.1263653177308059E-2,{"$f":"(1+O31)/(1+O25)-1","v":5.4915158922802521E-2},5.4915158922802521E-2,5.4915158922802521E-2,5.4915158922802521E-2,{"$f":"(1+S31)/(1+S25)-1","v":5.4915158922802521E-2}]
[{"$f":"ROW()","v":33},"WACC:  Vanilla"]
[{"$f":"ROW()","v":34},"Nominal After Tax WACC",null,null,{"$f":"E13*E23+E20*E24","v":5.72854E-2},5.8408000000000002E-2,5.9259999999999993E-2,5.8125999999999997E-2,5.6319999999999995E-2,4.0889499999999995E-2,4.0686E-2,3.9761999999999999E-2,3.9300000000000002E-2,3.9112999999999995E-2,{"$f":"O13*O23+O20*O24","v":7.457999999999998E-2},7.457999999999998E-2,7.457999999999998E-2,7.457999999999998E-2,{"$f":"S13*S23+S20*S24","v":7.457999999999998E-2}]
[{"$f":"ROW()","v":35},"Real After Tax WACC",null,null,{"$f":"(1+E34)/(1+E25)-1","v":4.2071161048689243E-2},4.3177606938695101E-2,4.4017346737630803E-2,4.2899664892568357E-2,4.1119653065247341E-2,2.9157108957880151E-2,2.8955902709115966E-2,2.8042317579592746E-2,2.7585525014830692E-2,{"$f":"(1+N34)/(1+N25)-1","v":2.7400632786236834E-2},{"$f":"(1+O34)/(1+O25)-1","v":4.8268461613501401E-2},{"$f":"(1+P34)/(1+P25)-1","v":4.8268461613501401E-2},4.8268461613501401E-2,4.8268461613501401E-2,{"$f":"(1+S34)/(1+S25)-1","v":4.8268461613501401E-2}]
[{"$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$24)","v":1.9519999999999999E-2},{"$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":1.9519999999999999E-2},{"$f":"IF(P38=\"\",O39,P38)","v":1.9519999999999999E-2},{"$f":"IF(Q38=\"\",P39,Q38)","v":1.9519999999999999E-2},{"$f":"IF(R38=\"\",Q39,R38)","v":1.9519999999999999E-2},{"$f":"IF(S38=\"\",R39,S38)","v":1.9519999999999999E-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,{"$f":"ROUND(AVERAGE(E45:E54),5)","v":2.5260000000000001E-2},{"$f":"IF(F55=\"\",\"\",ROUND(AVERAGE(F46:F55),5))","v":2.7130000000000001E-2},{"$f":"IF(G56=\"\",\"\",ROUND(AVERAGE(G47:G56),5))","v":2.8549999999999999E-2},{"$f":"IF(H57=\"\",\"\",ROUND(AVERAGE(H48:H57),5))","v":2.666E-2},{"$f":"IF(I58=\"\",\"\",ROUND(AVERAGE(I49:I58),5))","v":2.3650000000000001E-2},{"$f":"IF(J59=\"\",\"\",ROUND(AVERAGE(J50:J59),5))","v":2.325E-2},{"$f":"IF(K60=\"\",\"\",ROUND(AVERAGE(K51:K60),5))","v":2.2880000000000001E-2},{"$f":"IF(L61=\"\",\"\",ROUND(AVERAGE(L52:L61),5))","v":2.12E-2},{"$f":"IF(M62=\"\",\"\",ROUND(AVERAGE(M53:M62),5))","v":2.036E-2},{"$f":"IF(N63=\"\",\"\",ROUND(AVERAGE(N54:N63),5))","v":2.002E-2},{"$f":"IF(O64=\"\",\"\",ROUND(AVERAGE(O55:O64),5))","v":1.9519999999999999E-2},{"$f":"IF(P65=\"\",\"\",ROUND(AVERAGE(P56:P65),5))","v":""},{"$f":"IF(Q66=\"\",\"\",ROUND(AVERAGE(Q57:Q66),5))","v":""},{"$f":"IF(R67=\"\",\"\",ROUND(AVERAGE(R58:R67),5))","v":""},{"$f":"IF(S68=\"\",\"\",ROUND(AVERAGE(S59:S68),5))","v":""}]
[{"$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,{"$f":"O41","v":2025},2026,2027,2028,{"$f":"S41","v":2029}]
[{"$f":"ROW()","v":45},2006,null,null,7.1300000000000001E-3]
[{"$f":"ROW()","v":46},{"$f":"B45+1","v":2007},null,null,1.1299999999999999E-2,{"$f":"E46","v":1.1299999999999999E-2}]
[{"$f":"ROW()","v":47},{"$f":"B46+1","v":2008},null,null,3.7560000000000003E-2,3.7560000000000003E-2,{"$f":"F47","v":3.7560000000000003E-2}]
[{"$f":"ROW()","v":48},2009,null,null,4.6240000000000003E-2,4.6240000000000003E-2,4.6240000000000003E-2,{"$f":"G48","v":4.6240000000000003E-2}]
[{"$f":"ROW()","v":49},2010,null,null,2.1250000000000002E-2,2.1250000000000002E-2,2.1250000000000002E-2,2.1250000000000002E-2,{"$f":"H49","v":2.1250000000000002E-2}]
[{"$f":"ROW()","v":50},2011,null,null,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,{"$f":"I50","v":2.3789999999999999E-2}]
[{"$f":"ROW()","v":51},2012,null,null,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2,{"$f":"J51","v":3.168E-2}]
[{"$f":"ROW()","v":52},2013,null,null,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,{"$f":"K52","v":3.0429999999999999E-2}]
[{"$f":"ROW()","v":53},2014,null,null,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,{"$f":"L53","v":2.2509999999999999E-2}]
[{"$f":"ROW()","v":54},2015,null,null,2.07E-2,2.07E-2,2.07E-2,2.07E-2,2.07E-2,2.07E-2,2.07E-2,2.07E-2,2.07E-2,{"$f":"M54","v":2.07E-2}]
[{"$f":"ROW()","v":55},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,{"$f":"M55","v":2.5819999999999999E-2},{"$f":"N55","v":2.5819999999999999E-2}]
[{"$f":"ROW()","v":56},2017,null,null,null,null,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,{"$f":"O56","v":2.5530000000000001E-2}]
[{"$f":"ROW()","v":57},2018,null,null,null,null,null,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,{"$f":"P57","v":1.8620000000000001E-2}]
[{"$f":"ROW()","v":58},2019,null,null,null,null,null,null,1.619E-2,1.619E-2,1.619E-2,1.619E-2,1.619E-2,1.619E-2,1.619E-2,1.619E-2,1.619E-2,{"$f":"Q58","v":1.619E-2}]
[{"$f":"ROW()","v":59},2020,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BE$23=\"\",\"\",Inputs!BE$23)","v":1.7250000000000001E-2},1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,{"$f":"R59","v":1.7250000000000001E-2}]
[{"$f":"ROW()","v":60},2021,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BF$23=\"\",\"\",Inputs!BF$23)","v":2.009E-2},2.009E-2,2.009E-2,2.009E-2,2.009E-2,2.009E-2,2.009E-2,2.009E-2,2.009E-2]
[{"$f":"ROW()","v":61},2022,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BG$23=\"\",\"\",Inputs!BG$23)","v":1.482E-2},1.482E-2,1.482E-2,1.482E-2,1.482E-2,1.482E-2,1.482E-2,1.482E-2]
[{"$f":"ROW()","v":62},2023,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BH$23=\"\",\"\",Inputs!BH$23)","v":2.2089999999999999E-2},2.2089999999999999E-2,2.2089999999999999E-2,2.2089999999999999E-2,2.2089999999999999E-2,2.2089999999999999E-2,2.2089999999999999E-2]
[{"$f":"ROW()","v":63},2024,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BI$23=\"\",\"\",Inputs!BI$23)","v":1.908E-2},1.908E-2,1.908E-2,1.908E-2,1.908E-2,1.908E-2]
[{"$f":"ROW()","v":64},2025,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BJ$23=\"\",\"\",Inputs!BJ$23)","v":1.5679999999999999E-2},1.5679999999999999E-2,1.5679999999999999E-2,1.5679999999999999E-2,1.5679999999999999E-2]
[{"$f":"ROW()","v":65},2026,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BK$23=\"\",\"\",Inputs!BK$23)","v":""},"","",""]
[{"$f":"ROW()","v":66},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":"ROW()","v":67},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":"ROW()","v":68},2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BN$23=\"\",\"\",Inputs!BN$23)","v":""}]
[{"$f":"ROW()","v":69}]

{"sheet":"Inputs","index":3,"n_rows":1872,"n_cols":66,"rows_kept":1872,"cut":false,"hidden":false,"merged":[[939,4,939,8],[939,9,939,13],[939,14,939,18],[939,19,939,23],[954,4,954,8],[954,9,954,13],[954,14,954,18],[954,19,954,23],[969,4,969,8],[969,9,969,13],[969,14,969,18],[969,19,969,23],[1646,4,1646,8],[1646,9,1646,13],[1646,14,1646,18],[1646,19,1646,23],[864,9,864,13],[864,14,864,18],[864,19,864,23],[879,4,879,8],[879,9,879,13],[879,14,879,18],[879,19,879,23],[864,4,864,8],[894,4,894,8],[894,9,894,13],[894,14,894,18],[894,19,894,23],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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]]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Inputs"]
["Ref",{"$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}]
[{"$f":"ROW()","v":4},"Historic, Actual or Forecast",null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$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"},{"$f":"BK8+1","v":"2027-01-01"},{"$f":"BL8+1","v":"2028-01-01"},{"$f":"BM8+1","v":"2029-01-01"}]
[{"$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",{"$f":"BJ7+BJ11-1","v":"2025-12-31"},"2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$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},{"$f":"YEAR(BJ8)","v":2025},2026,2027,2028,{"$f":"YEAR(BN8)","v":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,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,null,{"$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,{"$f":"ROUND(YEARFRAC(BE7,BE8),2)","v":1},1,1,1,1,{"$f":"ROUND(YEARFRAC(BJ7,BJ8),2)","v":1},1,1,1,1]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"CPI and Inflation"]
[{"$f":"ROW()","v":15},null,"Base period: ","2023-12-31",null,null,"2000-03-01","2000-06-01","2000-09-01","2000-12-01","2001-03-01","2001-06-01","2001-09-01","2001-12-01","2002-03-01","2002-06-01","2002-09-01","2002-12-01","2003-03-01","2003-06-01","2003-09-01","2003-12-01","2004-03-01","2004-06-01","2004-09-01","2004-12-01","2005-03-01","2005-06-01","2005-09-01","2005-12-01","2006-03-01","2006-06-01","2006-09-01","2006-12-01","2007-03-01","2007-06-01","2007-09-01","2007-12-01","2008-03-01","2008-06-01","2008-09-01","2008-12-01","2009-03-01","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":16},"Period End CPI","Base CPI: ",{"$f":"HLOOKUP(AZ$79,$G$15:$BI$16,2,FALSE)","v":136.1},null,null,69.7,70.2,72.900000000000006,73.099999999999994,73.900000000000006,74.5,74.7,75.400000000000006,76.099999999999994,76.599999999999994,77.099999999999994,77.599999999999994,78.599999999999994,78.599999999999994,79.099999999999994,79.5,80.2,80.599999999999994,80.900000000000006,81.5,82.1,82.6,83.4,83.8,84.5,85.9,86.7,86.6,86.6,87.7,88.3,89.1,90.3,91.6,92.7,92.4,92.5,92.9,93.8,94.3,96.9,99.8,102,104.8,106.6,108.4,110,112.1,114.1,116.2,117.2,121.3,130.80000000000001,136.1,{"$f":"BH16*(1+BI17)","v":140.18299999999999},{"$f":"BI16*(1+BJ17)","v":143.70159329999998},{"$f":"BJ16*(1+BK17)","v":147.30850329182996},{"$f":"BK16*(1+BL17)","v":151.00594672445487},{"$f":"BL16*(1+BM17)","v":154.79619598723866},{"$f":"BM16*(1+BN17)","v":158.68158050651834}]
[{"$f":"ROW()","v":17},"Period End Inflation",null,null,null,null,null,7.1736011477760986E-3,3.8461538461538547E-2,2.7434842249656199E-3,1.0943912448700521E-2,8.1190798376182816E-3,2.6845637583892135E-3,9.3708165997323789E-3,9.2838196286471053E-3,6.5703022339027584E-3,6.5274151436032213E-3,6.4850843060959562E-3,1.2886597938144284E-2,0,6.3613231552162031E-3,5.0568900126422012E-3,8.8050314465408785E-3,4.9875311720697368E-3,3.7220843672458592E-3,7.4165636588379158E-3,7.3619631901840066E-3,6.0901339829475543E-3,9.6852300242131761E-3,4.7961630695443347E-3,8.3532219570405797E-3,1.6568047337278236E-2,9.3131548311990997E-3,-1.1534025374856371E-3,0,1.2702078521940052E-2,6.8415051311288E-3,9.060022650056565E-3,1.3468013468013407E-2,1.439645625692143E-2,1.2008733624454315E-2,-3.2362459546925182E-3,1.0822510822510178E-3,4.3243243243242802E-3,9.687836383207582E-3,5.3304904051172386E-3,2.7571580063626921E-2,2.9927760577915352E-2,{"$f":"AW16/AV16-1","v":2.2044088176352838E-2},2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,{"$f":"BC16/BB16-1","v":1.7841213202497874E-2},{"$f":"BD16/BC16-1","v":1.8404907975460238E-2},8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,0.03,{"$f":"WACC!O25","v":2.5100000000000001E-2},{"$f":"WACC!P25","v":2.5100000000000001E-2},{"$f":"WACC!Q25","v":2.5100000000000001E-2},{"$f":"WACC!R25","v":2.5100000000000001E-2},{"$f":"WACC!S25","v":2.5100000000000001E-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$16","v":1.4509594882729211},{"$f":"HLOOKUP($D$15,$AS$15:$BI$16,2,FALSE)/AT$16","v":1.4432661717921527},1.4045407636738905,1.3637274549098197,1.334313725490196,1.2986641221374045,1.2767354596622889,1.2555350553505533,1.2372727272727273,1.2140945584299732,1.1928133216476775,1.1712564543889845,1.1612627986348123,1.1220115416323166,1.0405198776758409,1,{"$f":"HLOOKUP($D$15,$AS$15:$BI$16,2,FALSE)/BI$16","v":0.970873786407767},{"$f":"HLOOKUP($D$15,$AS$15:$BI$16,2,FALSE)/BJ$16","v":0.94710153780876705},0.92391136260732332,0.90128900849412097,0.87922057213356863,{"$f":"HLOOKUP($D$15,$AS$15:$BI$16,2,FALSE)/BN$16","v":0.85769249061903097}]
[{"$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}]
[{"$f":"ROW()","v":23},"Annual Debt Risk Premium (Annual Update)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7250000000000001E-2,2.009E-2,1.482E-2,2.2089999999999999E-2,1.908E-2,1.5679999999999999E-2]
[{"$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},{"$f":"IF(WACC!O42=\"\",\"\",WACC!O42)","v":1.9519999999999999E-2},{"$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"]
[{"$f":"ROW()","v":26},"Toll Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChangeTol2020","v":0.48160942451888522},{"$f":"ChangeTol2021","v":""},{"$f":"ChangeTol2022","v":""},{"$f":"ChangeTol2023","v":""},{"$f":"ChangeTol2024","v":""},{"$f":"ChangeTol2020","v":0.48160942451888522},{"$f":"ChangeTol2021","v":""},{"$f":"ChangeTol2022","v":""},{"$f":"ChangeTol2023","v":""},{"$f":"ChangeTol2024","v":""}]
[{"$f":"ROW()","v":27},"Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChangeRes2020","v":0.71567922003219164},{"$f":"ChangeRes2021","v":""},{"$f":"ChangeRes2022","v":""},{"$f":"ChangeRes2023","v":""},{"$f":"ChangeRes2024","v":""},{"$f":"ChangeRes2020","v":0.71567922003219164},{"$f":"ChangeRes2021","v":""},{"$f":"ChangeRes2022","v":""},{"$f":"ChangeRes2023","v":""},{"$f":"ChangeRes2024","v":""}]
[{"$f":"ROW()","v":28},"Throughput Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChangeThr2020","v":0.68707895524554718},{"$f":"ChangeThr2021","v":""},{"$f":"ChangeThr2022","v":""},{"$f":"ChangeThr2023","v":""},{"$f":"ChangeThr2024","v":""},{"$f":"ChangeThr2020","v":0.68707895524554718},{"$f":"ChangeThr2021","v":""},{"$f":"ChangeThr2022","v":""},{"$f":"ChangeThr2023","v":""},{"$f":"ChangeThr2024","v":""}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"Asset Sheet Inputs"]
[{"$f":"ROW()","v":31},null,"ICB Asset  Life (years)","Asset Life (years)","Tax Asset Life (years)"]
[{"$f":"ROW()","v":32},"Date of Opening Life","1999-12-31"]
[{"$f":"ROW()","v":33},"Pipeline and laterals",64.5,70,20]
[{"$f":"ROW()","v":34},"Main line valve and scraper stations",44.5,50,20]
[{"$f":"ROW()","v":35},"Compressor stations",24.5,30,20]
[{"$f":"ROW()","v":36},"Receipt and delivery point facilities",24.5,30,20]
[{"$f":"ROW()","v":37},"SCADA and communications",9.5,10,10]
[{"$f":"ROW()","v":38},"Cathodic protection",9.5,15,10]
[{"$f":"ROW()","v":39},"Maintenance bases and depots",44.5,50,20]
[{"$f":"ROW()","v":40},"Other assets",4.5,10,10]
[{"$f":"ROW()","v":41},"Equity Raising Cost",null,{"$f":"(SUMPRODUCT($D$33:$D$40,Assets!$BF$194:$BF$201) + SUMPRODUCT($D$43:$D$44,Assets!$BF$204:$BF$205))/SUM(Assets!$BF$194:$BF$201,Assets!$BF$204:$BF$205)","v":25.272403342375402},5,null,{"$f":"SUMPRODUCT($D$33:$D$40,Assets!$BF$194:$BF$201) + SUMPRODUCT($D$43:$D$44,Assets!$BF$204:$BF$205)","v":1811.2202253165904}]
[{"$f":"ROW()","v":42},"Non-depreciable assets",null,0,0]
[{"$f":"ROW()","v":43},"Shared support assets - IOT & cyber security",null,5,5]
[{"$f":"ROW()","v":44},"Shared support assets (net IOT & cyber security)",null,20,20]
[{"$f":"ROW()","v":45},"Miscellaneous assets",null,0,0]
[{"$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$1872","v":2.5816759288043478},0]
[{"$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]
[{"$f":"ROW()","v":61},"Total (excl Non-depreciable)",511.06906531035173]
[{"$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]
[{"$f":"ROW()","v":72},"Equity Raising Cost"]
[{"$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,{"$f":"AZ64/$AY$16*$D$16","v":8.6829004204422073},{"$f":"BA64/$AY$16*$D$16","v":8.6829004204422073},8.6829004204422073,8.6829004204422073,8.6829004204422073,{"$f":"BE64/$BC$16*$D$16","v":8.6829004204422073},{"$f":"BF64/$BC$16*$D$16","v":8.6829004204422073},8.6829004204422056,8.6829004204422056,8.682900420442202]
[{"$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,{"$f":"AZ65/$AY$16*$D$16","v":0.26331655379054847},0.26331655379054847,0.26331655379054847,0.26331655379054847,0.26331655379054847,{"$f":"BE65/$BC$16*$D$16","v":0.26331655379054852},0.26331655379054852,0.26331655379054852,0.26331655379054852,0.26331655379054852]
[{"$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,{"$f":"AZ66/$AY$16*$D$16","v":2.1665937527007113},2.1665937527007113,2.1665937527007109,2.1665937527007113,2.1665937527007109,{"$f":"BE66/$BC$16*$D$16","v":2.1665937527007131},2.1665937527007131,2.1665937527007135,2.1665937527007131,1.0832968763503568]
[{"$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,{"$f":"AZ67/$AY$16*$D$16","v":7.9957198382457212E-2},7.9957198382457212E-2,7.9957198382457226E-2,7.9957198382457226E-2,7.9957198382457226E-2,{"$f":"BE67/$BC$16*$D$16","v":7.9957198382457226E-2},7.995719838245724E-2,7.995719838245724E-2,7.995719838245724E-2,3.9978599191228613E-2]
[{"$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,{"$f":"AZ68/$AY$16*$D$16","v":1.7009533244069471E-15},0,0,0,0,{"$f":"BE68/$BC$16*$D$16","v":0},0,0,0,0]
[{"$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,{"$f":"AZ69/$AY$16*$D$16","v":0},0,0,0,0,{"$f":"BE69/$BC$16*$D$16","v":0},0,0,0,0]
[{"$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,{"$f":"AZ70/$AY$16*$D$16","v":0.22171135445010118},0.22171135445010118,0.22171135445010118,0.22171135445010118,0.22171135445010121,{"$f":"BE70/$BC$16*$D$16","v":0.22171135445010123},0.22171135445010129,0.22171135445010132,0.22171135445010129,0.22171135445010129]
[{"$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,{"$f":"AZ71/$AY$16*$D$16","v":0},0,0,0,0,{"$f":"BE71/$BC$16*$D$16","v":0},0,0,0,0]
[{"$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,{"$f":"AZ72/$AY$16*$D$16","v":0},0,0,0,0,{"$f":"BE72/$BC$16*$D$16","v":0},0,0,0,0]
[{"$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,{"$f":"AZ73/$AY$16*$D$16","v":0},0,0,0,0,{"$f":"BE73/$BC$16*$D$16","v":0},0,0,0,0]
[{"$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:AZ92)","v":11.414479279766027},{"$f":"SUM(BA80:BA92)","v":11.414479279766025},11.414479279766025,11.414479279766025,11.414479279766025,{"$f":"SUM(BE80:BE92)","v":11.414479279766027},11.414479279766029,11.414479279766027,11.414479279766027,10.291203804224438]
[{"$f":"ROW()","v":94},"Capex  (Input as annual actuals and forecasts)"]
[{"$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-4,2.7999999999999994E-2,0.11781441955317153,6.1373873686806669E-3,-1.1373680468057321E-2,8.8200292801529061E-3,0.11351585725165013,0,0,3.759920283758611E-2,3.759920283758611E-2,0]
[{"$f":"ROW()","v":97},"Main line valve and scraper stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.11532764810149104,1.555810255021158E-3,0,0,0,0,0,8.8144489759935628E-4,2.7233262677309716E-2,1.2751813032014501,1.7829953000733672,1.3025128003782713,1.1502924711073974,1.1213477422101026,0.33286438231889159]
[{"$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-2,0,0.98273994112399654,0.32689182912451098,0.13300000000000001,2.8313675878693645,8.0865603046388408,4.1010489440343134,4.9329447457293947,9.7804335074939548,11.388839276039917,4.2128785000000004,4.2735021666666668,2.4043333333333337,0.32766666666666661]
[{"$f":"ROW()","v":99},"Receipt and delivery point facilities",null,null,null,null,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.3681430000000001E-2,0.12254545999999999,0.11840168000000001,0.12576145999999999,0.39607319999999996,8.4530830000000015E-2,1.2866999999999997E-4,0,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18456526005888116,0.43330422324723239,-0.41003287181818171,1.3079259589652099E-3,0.18754422409527183,0.35099999999999992,0.72548520961481,1.1737729375921957E-2,0,0,0.19652682753583123,0,0,6.6283429174805357E-3,6.6283429174805357E-3,0]
[{"$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-2,0.10990726754910647,0.39699999999999996,1.8248356833333335,0.15108878789217964,0.27272733684638628,0.50926911130421493,0.19972424400479463,0,0,0,0,0]
[{"$f":"ROW()","v":101},"Cathodic protection",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,1E-3,0,0,2.6634299999999996E-3,0.21581302999999999,0.11867608712726467,0.2078807558133984,0.17587513111647568,6.6666666666666652E-2,0,1.4472364448647459E-2]
[{"$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-2,5.5851212930427073E-2,0.1410499272123919,0.73074940984674563,0.73881194176359122,0.13575476421467578,0,0,0.14900746436327425,0.38560167836976295,0.23659421400648867,0]
[{"$f":"ROW()","v":103},"Other assets",null,null,null,null,0.13555803250000001,0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999992E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999997,0.39829844999999997,8.1181790000000004E-2,0.1946215,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140010000000001E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,3.9133560000000005E-2,0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345,4.8341027863777086E-2,2.4374925851703408E-2,2.6488713725490193E-2,0.53413231408400008,5.9911668302257089E-2,7.0384764811365713E-2,0.33312231549815496,0.12642301411257947,0.12197092915677381,0.33699999999999997,0.74188264335983822,6.5066051455892809E-2,0.37336426044889881,0.55956078824424438,0.62961327297672176,9.9662468878926926,3.3280392947078505,0.14125027701879922,0.14125027701879922,0.29858832612631919]
[{"$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,null,1.7144713671477966E-2,0,0,0,0,{"$f":"Tax_CoRE!G90","v":0.27496470557936076},{"$f":"Tax_CoRE!H90","v":0},{"$f":"Tax_CoRE!I90","v":0},{"$f":"Tax_CoRE!J90","v":0},{"$f":"Tax_CoRE!K90","v":0}]
[{"$f":"ROW()","v":105},"Non-depreciable assets",null,null,null,null,{"$f":"G$1872","v":0.36669321899785023},{"$f":"H$1872","v":0},-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447015E-2,0,1.4593287686413037,-3.6412046373625273E-2,-3.5620480148113032E-2,0,-0.70802155922807275,0,-2.7537414502719404E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913002,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,-0.18220377448638292,0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,null,1.9987494227150544,2.0700560405906137,4.3983758738110534,4.3015921871106331,5.1338014066779598,3.0442799050649736,1.4618160441552448,0.66384160613173715,0.58461358490815774,0.42127331469452217]
[{"$f":"ROW()","v":107},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79531369674442509,1.1958816107681862,3.1323927509228322,0.98953383078841151,1.3336679569355416,1.3336679569355416,1.3336679569355416,1.3336679569355416,1.3336679569355416,1.3336679569355416]
[{"$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,null,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},{"$f":"SUM(H96:H108)","v":0.91103296499999997},0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652172,0.25901625535714273,0.25946904350155303,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076944,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999999E-2,-0.13580196448638293,0.55677196999999989,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.49457133803921571,0.33041045771543082,0.68187496732428343,2.5932940286993849,2.1001410126594688,3.4260748481656953,1.4613930170391849,1.4576267428189016,0.76630778991938298,1.3028512129304268,{"$f":"SUM(BE96:BE108)","v":9.1936433040738681},12.317277321937063,13.008892302256617,11.680521749349039,18.781140463205169,27.998874787399252,11.96379719165666,8.0590503686516399,5.8660346541674908,2.7285330111905886]
[{"$f":"ROW()","v":110},"Capex (Model)"]
[{"$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$95,InputCPI,9,FALSE)","v":0},3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,2.2173791870257591,0.60865801111567519,0.33513835320316232,1.0905290770886586E-3,3.2795180722891559E-2,{"$f":"BE96*HLOOKUP(BE$111,InputCPI,9,FALSE)/HLOOKUP(BE$95,InputCPI,9,FALSE)","v":0.13681350256985189},6.8862194631281026E-3,-1.1834540609347103E-2,8.8200292801529061E-3,0.11351585725165013,{"$f":"BJ96*HLOOKUP(BJ$111,InputCPI,9,FALSE)/HLOOKUP(BJ$95,InputCPI,9,FALSE)","v":0},{"$f":"BK96*HLOOKUP(BK$111,InputCPI,9,FALSE)/HLOOKUP(BK$95,InputCPI,9,FALSE)","v":0},3.759920283758611E-2,3.759920283758611E-2,0]
[{"$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$95,InputCPI,9,FALSE)","v":0},0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.137564355009754,1.8557911981453078E-3,0,0,0,0,0,9.1716093702807621E-4,2.7233262677309716E-2,1.2751813032014501,{"$f":"BJ97*HLOOKUP(BJ$111,InputCPI,9,FALSE)/HLOOKUP(BJ$95,InputCPI,9,FALSE)","v":1.7829953000733672},1.3025128003782713,1.1502924711073974,1.1213477422101026,0.33286438231889159]
[{"$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$95,InputCPI,9,FALSE)","v":0},0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.9656656826568263E-2,0,1.1722252934879573,0.38992092851749294,0.15577710843373496,3.2879618490530755,9.073213993910521,4.2672229455892206,4.9329447457293947,9.7804335074939548,{"$f":"BJ98*HLOOKUP(BJ$111,InputCPI,9,FALSE)/HLOOKUP(BJ$95,InputCPI,9,FALSE)","v":11.388839276039917},4.2128785000000004,4.2735021666666668,2.4043333333333337,0.32766666666666661]
[{"$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$95,InputCPI,9,FALSE)","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.51685104981549801,-0.48909267181818167,1.560111507582516E-3,0.2237052488989176,0.41111101549053347,0.84247898488545758,1.3169867832341123E-2,0,0,0.19652682753583123,{"$f":"BJ99*HLOOKUP(BJ$111,InputCPI,9,FALSE)/HLOOKUP(BJ$95,InputCPI,9,FALSE)","v":0},0,6.6283429174805357E-3,6.6283429174805357E-3,0]
[{"$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$95,InputCPI,9,FALSE)","v":7.2682500000000004E-3},5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,1.1194112001845018,1.2243951927272723,7.8953783229259597E-2,0.13109885287846967,0.46498881239242679,2.1191137926763366,0.16952336382626257,0.28377821517425972,0.50926911130421493,0.19972424400479463,{"$f":"BJ100*HLOOKUP(BJ$111,InputCPI,9,FALSE)/HLOOKUP(BJ$95,InputCPI,9,FALSE)","v":0},0,0,0,0]
[{"$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$95,InputCPI,9,FALSE)","v":0},6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,1.1712564543889844E-3,0,0,2.7713518577981641E-3,0.21581302999999999,0.11867608712726467,{"$f":"BJ101*HLOOKUP(BJ$111,InputCPI,9,FALSE)/HLOOKUP(BJ$95,InputCPI,9,FALSE)","v":0.2078807558133984},0.17587513111647568,6.6666666666666652E-2,0,1.4472364448647459E-2]
[{"$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$95,InputCPI,9,FALSE)","v":0},6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,3.1162699537104481E-2,0,0,2.2758031774316137E-2,6.5416093630216207E-2,0.16379603322189876,0.8199092718890526,0.76874851126930244,0.13575476421467578,0,{"$f":"BJ102*HLOOKUP(BJ$111,InputCPI,9,FALSE)/HLOOKUP(BJ$95,InputCPI,9,FALSE)","v":0},0.14900746436327425,0.38560167836976295,0.23659421400648867,0]
[{"$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$95,InputCPI,9,FALSE)","v":3.9133560000000005E-2},0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,8.3955885108035699E-2,0.39735273566431983,0.15079905539633714,0.14548854915194492,0.39471342512908775,0.86152071468663804,7.300486070195393E-2,0.38849293461081896,0.55956078824424438,0.62961327297672176,{"$f":"BJ103*HLOOKUP(BJ$111,InputCPI,9,FALSE)/HLOOKUP(BJ$95,InputCPI,9,FALSE)","v":9.9662468878926926},3.3280392947078505,0.14125027701879922,0.14125027701879922,0.29858832612631919]
[{"$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$95,InputCPI,9,FALSE)","v":1.9909518179933028E-2},0,0,0,0,{"$f":"BJ104*HLOOKUP(BJ$111,InputCPI,9,FALSE)/HLOOKUP(BJ$95,InputCPI,9,FALSE)","v":0.27496470557936076},0,0,0,0]
[{"$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$95,InputCPI,9,FALSE)","v":-0.18220377448638292},0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ105*HLOOKUP(BJ$111,InputCPI,9,FALSE)/HLOOKUP(BJ$95,InputCPI,9,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":122},"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,{"$f":"BE106*HLOOKUP(BE$111,InputCPI,9,FALSE)/HLOOKUP(BE$95,InputCPI,9,FALSE)","v":2.3210733483917991},2.3226267693683633,4.5765975261902474,4.3015921871106331,5.1338014066779598,3.0442799050649736,1.4618160441552448,0.66384160613173715,0.58461358490815774,0.42127331469452217]
[{"$f":"ROW()","v":123},"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,{"$f":"BE107*HLOOKUP(BE$111,InputCPI,9,FALSE)/HLOOKUP(BE$95,InputCPI,9,FALSE)","v":0.92356820927402938},1.3417929697077506,3.2593169220229159,0.98953383078841139,1.3336679569355416,1.3336679569355416,1.3336679569355416,1.3336679569355416,1.3336679569355416,1.3336679569355416]
[{"$f":"ROW()","v":124},"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":"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,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,4.0866677198540842,{"$f":"SUM(BA112:BA124)","v":1.7431690588872308},1.7386765968242988,0.91406214029822985,1.5259728922532798,10.676235952939019,13.820127316699374,13.536011027042242,11.680521749349039,18.781140463205169,27.998874787399252,11.96379719165666,8.0590503686516399,5.8660346541674908,2.7285330111905886]
[{"$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",{"$f":"BJ8","v":"2025-12-31"},"2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$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$19","v":2.7999999999999994E-2},{"$f":"BE112/BE$19","v":0.1178144195531715},6.1373873686806669E-3,-1.1373680468057321E-2,8.8200292801529061E-3,0.11692133296919963,{"$f":"BJ112/BJ$19","v":0},0,4.1717143428174147E-2,4.2764243728221303E-2,0]
[{"$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$19","v":0},0,0,8.8144489759935617E-4,2.7233262677309716E-2,1.3134367422974935,{"$f":"BJ113/BJ$19","v":1.8825809365683648},1.4097811252180255,1.2762748244642559,1.2753884266936268,0.38809291903517784]
[{"$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$19","v":0.13300000000000001},2.831367587869364,8.0865603046388408,4.1010489440343134,4.9329447457293947,10.073846512718774,{"$f":"BJ114/BJ$19","v":12.024940116124574},4.5598297309722984,4.7415447502315153,2.7346190586724286,0.38203280342372647]
[{"$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$19","v":0.35099999999999992},0.72548520961480989,1.1737729375921956E-2,0,0,0.20242263236190616,{"$f":"BJ115/BJ$19","v":0},0,7.3542924134348542E-3,7.5388851530120669E-3,0]
[{"$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$19","v":0.39699999999999996},1.8248356833333332,0.15108878789217964,0.27272733684638628,0.50926911130421493,0.20571597132493846,{"$f":"BJ116/BJ$19","v":0},0,0,0,0]
[{"$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$19","v":1E-3},0,0,2.6634299999999992E-3,0.21581302999999999,0.12223636974108261,{"$f":"BJ117/BJ$19","v":0.21949151966784411},0.19035931176357374,7.3968134569901964E-2,0,1.6873605175442511E-2]
[{"$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$19","v":5.5851212930427066E-2},0.14104992721239187,0.73074940984674563,0.73881194176359122,0.13575476421467578,0,{"$f":"BJ118/BJ$19","v":0},0.16127896072494211,0.4278335525405203,0.26909540279790672,0]
[{"$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$19","v":0.33699999999999997},0.74188264335983822,6.5066051455892809E-2,0.37336426044889881,0.55956078824424438,0.64850167116602342,{"$f":"BJ119/BJ$19","v":10.522891675322162},3.6021196722983899,0.15672029247843711,0.16065397181964583,0.34812981271506299]
[{"$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$19","v":1.7144713671477962E-2},{"$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$19","v":0.29032230928008473},0,0,0,0]
[{"$f":"ROW()","v":137},"Non-depreciable assets",null,null,null,null,{"$f":"G$1866","v":1.4667728759914009},{"$f":"H$1866","v":0},-7.9276919469661422E-2,0,3.1011049282608703,-0.11335499560439644,-0.11089075656951763,0,-2.5095741578260871,-8.3313018571429254E-2,-8.1501865993788059E-2,0,5.8373150745652147,-0.14564818549450109,-0.14248192059245213,0,-2.832086236912291,0,-0.11014965801087762,0,-0.2796188789898757,-0.10707692307692263,-0.10474916387959787,0,1.5443260869565201,-0.12171978021977914,-0.11907369804109003,0,0.25829347826086924,-0.1219120879120883,-0.11926182513139061,0,-0.72881509794553168,0,-0.11004359770664074,0,1.0190326086956514,-0.12124175824175865,-0.11860606784519767,0,-11.469864130434782,0,0,0,0,0,0,0,0,0,{"$f":"BE$1866","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},"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,{"$f":"BE122/BE$19","v":1.998749422715054},2.0700560405906132,4.3983758738110534,4.3015921871106331,5.2878154488782982,3.2143120706025674,1.5822037733467504,0.73654687883178305,0.6649225500826258,0.4911705760539799]
[{"$f":"ROW()","v":139},"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,{"$f":"BE123/BE$19","v":0.79531369674442498},1.1958816107681862,3.1323927509228322,0.98953383078841139,1.3736779956436078,1.4081573133342622,1.443502061898952,1.4797339636526157,1.5168752861402959,1.5549488558224174]
[{"$f":"ROW()","v":140},"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":"BE124/BE$19","v":0},0,0,0,0,0,0,0,0,0]
[{"$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,-11.012574410434782,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.3028512129304268,9.1936433040738663,12.317277321937061,13.008892302256617,11.680521749349039,19.344574677101324,29.562695940899861,12.949074636222932,8.941693832610639,6.6718578250877636,3.1812485722258073]
[{"$f":"ROW()","v":142},"Capex Depreciation"]
[{"$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},"2025-12-31","Capex"]
[{"$f":"ROW()","v":971},"Pipeline and laterals"]
[{"$f":"ROW()","v":972},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":973},"Compressor stations"]
[{"$f":"ROW()","v":974},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":975},"SCADA and communications"]
[{"$f":"ROW()","v":976},"Cathodic protection"]
[{"$f":"ROW()","v":977},"Maintenance bases and depots"]
[{"$f":"ROW()","v":978},"Other assets"]
[{"$f":"ROW()","v":979},"Equity Raising Cost"]
[{"$f":"ROW()","v":980},"Non-depreciable assets"]
[{"$f":"ROW()","v":981},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":982},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":983},"Miscellaneous assets"]
[{"$f":"ROW()","v":984},"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]
[{"$f":"ROW()","v":985},{"$f":"\"Adjusted to \"&$D$19&\" $\"","v":"Adjusted to 31/12/2023 $"}]
[{"$f":"ROW()","v":986},"Date of Dollar Value",null,null,null,null,{"$f":"$D$19","v":"31/12/2023"},"31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023",{"$f":"$D$19","v":"31/12/2023"},"31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023","31/12/2023",{"$f":"$D$19","v":"31/12/2023"},{"$f":"$D$19","v":"31/12/2023"},"31/12/2023","31/12/2023","31/12/2023","31/12/2023"]
[{"$f":"ROW()","v":987},"2000-03-31","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":"AZ146*$AY$19","v":0},0,0,0,0,{"$f":"BE146*$BC$19","v":0},{"$f":"BF146*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF147*$BC$19","v":0},0,0,0]
[{"$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,3.0922865103424086E-2,3.0922865103424086E-2,3.0922865103424079E-2,3.0922865103424079E-2,3.0922865103424079E-2,3.0922865103424093E-2,{"$f":"BF148*$BC$19","v":3.0922865103424093E-2},3.0922865103424096E-2,3.0922865103424096E-2,3.09228651034241E-2]
[{"$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,1.7048274127579683E-3,1.7048274127579683E-3,1.7048274127579681E-3,1.7048274127579681E-3,1.7048274127579681E-3,1.7048274127579686E-3,{"$f":"BF149*$BC$19","v":1.7048274127579686E-3},1.7048274127579686E-3,1.7048274127579686E-3,1.7048274127579681E-3]
[{"$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,1.1073914872441061E-18,0,0,0,0,0,{"$f":"BF150*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF151*$BC$19","v":0},0,0,0]
[{"$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,4.6548498123827392E-5,4.6548498123827406E-5,4.6548498123827406E-5,4.6548498123827406E-5,4.6548498123827406E-5,4.6548498123827399E-5,{"$f":"BF152*$BC$19","v":4.6548498123827399E-5},4.6548498123827399E-5,4.6548498123827399E-5,4.6548498123827385E-5]
[{"$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,3.5436527591811397E-17,0,0,0,0,0,{"$f":"BF153*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF154*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF155*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":998},"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,{"$f":"AZ156*$AY$19","v":0},0,0,0,0,0,{"$f":"BF156*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":999},"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,{"$f":"AZ157*$AY$19","v":0},0,0,0,0,0,{"$f":"BF157*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1000},"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,{"$f":"AZ158*$AY$19","v":0},0,0,0,0,0,{"$f":"BF158*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1001},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ159*$AY$19","v":3.2674241014305917E-2},{"$f":"BA159*$AY$19","v":3.2674241014305883E-2},{"$f":"BB159*$AY$19","v":3.2674241014305876E-2},{"$f":"BC159*$AY$19","v":3.2674241014305876E-2},{"$f":"BD159*$AY$19","v":3.2674241014305876E-2},3.267424101430589E-2,{"$f":"BF159*$BC$19","v":3.267424101430589E-2},3.267424101430589E-2,3.267424101430589E-2,3.2674241014305896E-2]
[{"$f":"ROW()","v":1002},"2000-06-30","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":"AZ161*$AY$19","v":0},0,0,0,0,{"$f":"BE161*$BC$19","v":0},{"$f":"BF161*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF162*$BC$19","v":0},0,0,0]
[{"$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,3.0922865103424079E-2,3.0922865103424079E-2,3.0922865103424079E-2,3.0922865103424076E-2,3.0922865103424076E-2,3.0922865103424093E-2,{"$f":"BF163*$BC$19","v":3.0922865103424093E-2},3.0922865103424096E-2,3.0922865103424096E-2,3.09228651034241E-2]
[{"$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,1.7048274127579683E-3,1.7048274127579683E-3,1.7048274127579681E-3,1.7048274127579681E-3,1.7048274127579681E-3,1.7048274127579686E-3,{"$f":"BF164*$BC$19","v":1.7048274127579686E-3},1.7048274127579686E-3,1.7048274127579686E-3,1.7048274127579686E-3]
[{"$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,2.2147829744882123E-18,0,0,0,0,0,{"$f":"BF165*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF166*$BC$19","v":0},0,0,0]
[{"$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,4.6548498123827392E-5,4.6548498123827392E-5,4.6548498123827392E-5,4.6548498123827392E-5,4.6548498123827392E-5,4.6548498123827399E-5,{"$f":"BF167*$BC$19","v":4.6548498123827385E-5},4.6548498123827385E-5,4.6548498123827385E-5,4.6548498123827385E-5]
[{"$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,1.7718263795905698E-17,0,0,0,0,0,{"$f":"BF168*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF169*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF170*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1013},"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,{"$f":"AZ171*$AY$19","v":0},0,0,0,0,0,{"$f":"BF171*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1014},"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,{"$f":"AZ172*$AY$19","v":0},0,0,0,0,0,{"$f":"BF172*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1015},"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,{"$f":"AZ173*$AY$19","v":0},0,0,0,0,0,{"$f":"BF173*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ174*$AY$19","v":3.2674241014305896E-2},{"$f":"BA174*$AY$19","v":3.2674241014305876E-2},{"$f":"BB174*$AY$19","v":3.2674241014305876E-2},{"$f":"BC174*$AY$19","v":3.2674241014305869E-2},{"$f":"BD174*$AY$19","v":3.2674241014305869E-2},3.267424101430589E-2,{"$f":"BF174*$BC$19","v":3.267424101430589E-2},3.267424101430589E-2,3.267424101430589E-2,3.2674241014305896E-2]
[{"$f":"ROW()","v":1017},"2000-09-30","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":"AZ176*$AY$19","v":0},0,0,0,0,{"$f":"BE176*$BC$19","v":0},{"$f":"BF176*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF177*$BC$19","v":0},0,0,0]
[{"$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,3.0922865103424079E-2,3.0922865103424076E-2,3.0922865103424076E-2,3.0922865103424072E-2,3.0922865103424072E-2,3.0922865103424083E-2,{"$f":"BF178*$BC$19","v":3.0922865103424086E-2},3.0922865103424086E-2,3.0922865103424086E-2,3.0922865103424086E-2]
[{"$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,1.7048274127579683E-3,1.7048274127579683E-3,1.7048274127579683E-3,1.7048274127579681E-3,1.7048274127579681E-3,1.7048274127579688E-3,{"$f":"BF179*$BC$19","v":1.7048274127579686E-3},1.7048274127579686E-3,1.7048274127579686E-3,1.7048274127579686E-3]
[{"$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,2.2147829744882123E-18,0,0,0,0,0,{"$f":"BF180*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF181*$BC$19","v":0},0,0,0]
[{"$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,4.6548498123827406E-5,4.6548498123827406E-5,4.6548498123827412E-5,4.6548498123827412E-5,4.6548498123827412E-5,4.6548498123827406E-5,{"$f":"BF182*$BC$19","v":4.6548498123827406E-5},4.6548498123827406E-5,4.6548498123827406E-5,4.6548498123827406E-5]
[{"$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,3.5436527591811397E-17,0,0,0,0,0,{"$f":"BF183*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF184*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF185*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1028},"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,{"$f":"AZ186*$AY$19","v":0},0,0,0,0,0,{"$f":"BF186*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1029},"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,{"$f":"AZ187*$AY$19","v":0},0,0,0,0,0,{"$f":"BF187*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1030},"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,{"$f":"AZ188*$AY$19","v":0},0,0,0,0,0,{"$f":"BF188*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ189*$AY$19","v":3.2674241014305917E-2},{"$f":"BA189*$AY$19","v":3.2674241014305869E-2},{"$f":"BB189*$AY$19","v":3.2674241014305869E-2},{"$f":"BC189*$AY$19","v":3.2674241014305869E-2},{"$f":"BD189*$AY$19","v":3.2674241014305869E-2},3.2674241014305883E-2,{"$f":"BF189*$BC$19","v":3.2674241014305883E-2},3.2674241014305883E-2,3.2674241014305883E-2,3.2674241014305883E-2]
[{"$f":"ROW()","v":1032},"2000-12-31","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":"AZ191*$AY$19","v":0},0,0,0,0,{"$f":"BE191*$BC$19","v":0},{"$f":"BF191*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF192*$BC$19","v":0},0,0,0]
[{"$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,3.0922865103424076E-2,3.0922865103424076E-2,3.0922865103424072E-2,3.0922865103424072E-2,3.0922865103424065E-2,3.0922865103424079E-2,{"$f":"BF193*$BC$19","v":3.0922865103424079E-2},3.0922865103424079E-2,3.0922865103424079E-2,3.0922865103424079E-2]
[{"$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,1.7048274127579683E-3,1.7048274127579683E-3,1.7048274127579683E-3,1.7048274127579681E-3,1.7048274127579681E-3,1.7048274127579688E-3,{"$f":"BF194*$BC$19","v":1.7048274127579686E-3},1.7048274127579686E-3,1.7048274127579686E-3,1.7048274127579686E-3]
[{"$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,2.7684787181102655E-18,0,0,0,0,0,{"$f":"BF195*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF196*$BC$19","v":0},0,0,0]
[{"$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,4.6548498123827392E-5,4.6548498123827392E-5,4.6548498123827406E-5,4.6548498123827406E-5,4.6548498123827406E-5,4.6548498123827406E-5,{"$f":"BF197*$BC$19","v":4.6548498123827406E-5},4.6548498123827399E-5,4.6548498123827399E-5,4.6548498123827399E-5]
[{"$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,5.5369574362205308E-17,0,0,0,0,0,{"$f":"BF198*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF199*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF200*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1043},"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,{"$f":"AZ201*$AY$19","v":0},0,0,0,0,0,{"$f":"BF201*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1044},"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,{"$f":"AZ202*$AY$19","v":0},0,0,0,0,0,{"$f":"BF202*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1045},"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,{"$f":"AZ203*$AY$19","v":0},0,0,0,0,0,{"$f":"BF203*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ204*$AY$19","v":3.2674241014305931E-2},{"$f":"BA204*$AY$19","v":3.2674241014305869E-2},{"$f":"BB204*$AY$19","v":3.2674241014305869E-2},{"$f":"BC204*$AY$19","v":3.2674241014305869E-2},{"$f":"BD204*$AY$19","v":3.2674241014305862E-2},3.2674241014305876E-2,{"$f":"BF204*$BC$19","v":3.2674241014305876E-2},3.2674241014305876E-2,3.2674241014305876E-2,3.2674241014305876E-2]
[{"$f":"ROW()","v":1047},"2001-03-31","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":"AZ206*$AY$19","v":0},0,0,0,0,{"$f":"BE206*$BC$19","v":0},{"$f":"BF206*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF207*$BC$19","v":0},0,0,0]
[{"$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,8.5825483175187345E-2,8.5825483175187345E-2,8.5825483175187345E-2,8.5825483175187345E-2,8.5825483175187359E-2,8.5825483175187345E-2,{"$f":"BF208*$BC$19","v":8.5825483175187345E-2},8.5825483175187345E-2,8.5825483175187359E-2,8.5825483175187359E-2]
[{"$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,1.0335638490462746E-3,1.0335638490462748E-3,1.0335638490462748E-3,1.0335638490462748E-3,1.0335638490462748E-3,1.0335638490462748E-3,{"$f":"BF209*$BC$19","v":1.0335638490462748E-3},1.0335638490462751E-3,1.0335638490462751E-3,1.0335638490462751E-3]
[{"$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,{"$f":"BF210*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF211*$BC$19","v":0},0,0,0]
[{"$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,2.7246683771106938E-5,2.7246683771106938E-5,2.7246683771106938E-5,2.7246683771106938E-5,2.7246683771106938E-5,2.7246683771106935E-5,{"$f":"BF212*$BC$19","v":2.7246683771106935E-5},2.7246683771106938E-5,2.7246683771106935E-5,2.7246683771106938E-5]
[{"$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,{"$f":"BF213*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF214*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF215*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1058},"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,0,0,0,0,0,0,{"$f":"BF216*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1059},"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,0,0,0,0,0,0,{"$f":"BF217*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1060},"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,0,0,0,0,0,0,{"$f":"BF218*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1061},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6886293708004714E-2,8.6886293708004714E-2,8.6886293708004714E-2,8.6886293708004714E-2,8.6886293708004741E-2,8.6886293708004714E-2,{"$f":"BF219*$BC$19","v":8.6886293708004714E-2},8.6886293708004714E-2,8.6886293708004728E-2,8.6886293708004728E-2]
[{"$f":"ROW()","v":1062},"2001-06-30","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":"AZ221*$AY$19","v":0},0,0,0,0,{"$f":"BE221*$BC$19","v":0},{"$f":"BF221*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF222*$BC$19","v":0},0,0,0]
[{"$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,8.5825483175187345E-2,8.5825483175187359E-2,8.5825483175187359E-2,8.5825483175187359E-2,8.5825483175187359E-2,8.5825483175187345E-2,{"$f":"BF223*$BC$19","v":8.5825483175187345E-2},8.5825483175187345E-2,8.5825483175187345E-2,8.5825483175187359E-2]
[{"$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,1.0335638490462748E-3,1.0335638490462748E-3,1.0335638490462748E-3,1.0335638490462748E-3,1.0335638490462748E-3,1.0335638490462753E-3,{"$f":"BF224*$BC$19","v":1.0335638490462753E-3},1.0335638490462753E-3,1.0335638490462753E-3,1.0335638490462753E-3]
[{"$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,{"$f":"BF225*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF226*$BC$19","v":0},0,0,0]
[{"$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,2.7246683771106941E-5,2.7246683771106941E-5,2.7246683771106941E-5,2.7246683771106941E-5,2.7246683771106941E-5,2.7246683771106938E-5,{"$f":"BF227*$BC$19","v":2.7246683771106935E-5},2.7246683771106938E-5,2.7246683771106938E-5,2.7246683771106938E-5]
[{"$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,{"$f":"BF228*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF229*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1072},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"BF230*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1073},"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,{"$f":"AZ231*$AY$19","v":0},0,0,0,0,0,{"$f":"BF231*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1074},"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,{"$f":"AZ232*$AY$19","v":0},0,0,0,0,0,{"$f":"BF232*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1075},"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,{"$f":"AZ233*$AY$19","v":0},0,0,0,0,0,{"$f":"BF233*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ234*$AY$19","v":8.6886293708004714E-2},{"$f":"BA234*$AY$19","v":8.6886293708004741E-2},{"$f":"BB234*$AY$19","v":8.6886293708004741E-2},{"$f":"BC234*$AY$19","v":8.6886293708004741E-2},{"$f":"BD234*$AY$19","v":8.6886293708004741E-2},8.6886293708004714E-2,{"$f":"BF234*$BC$19","v":8.6886293708004714E-2},8.6886293708004714E-2,8.6886293708004714E-2,8.6886293708004728E-2]
[{"$f":"ROW()","v":1077},"2001-09-30","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":"AZ236*$AY$19","v":0},0,0,0,0,{"$f":"BE236*$BC$19","v":0},{"$f":"BF236*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF237*$BC$19","v":0},0,0,0]
[{"$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,8.5825483175187359E-2,8.5825483175187359E-2,8.5825483175187373E-2,8.5825483175187359E-2,8.5825483175187359E-2,8.5825483175187345E-2,{"$f":"BF238*$BC$19","v":8.5825483175187345E-2},8.5825483175187345E-2,8.5825483175187345E-2,8.5825483175187345E-2]
[{"$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,1.0335638490462751E-3,1.0335638490462751E-3,1.0335638490462748E-3,1.0335638490462748E-3,1.0335638490462748E-3,1.0335638490462755E-3,{"$f":"BF239*$BC$19","v":1.0335638490462755E-3},1.0335638490462755E-3,1.0335638490462755E-3,1.0335638490462755E-3]
[{"$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,{"$f":"BF240*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF241*$BC$19","v":0},0,0,0]
[{"$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,2.7246683771106941E-5,2.7246683771106941E-5,2.7246683771106941E-5,2.7246683771106941E-5,2.7246683771106941E-5,2.7246683771106938E-5,{"$f":"BF242*$BC$19","v":2.7246683771106938E-5},2.7246683771106938E-5,2.7246683771106935E-5,2.7246683771106938E-5]
[{"$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,{"$f":"BF243*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF244*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF245*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1088},"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,{"$f":"AZ246*$AY$19","v":0},0,0,0,0,0,{"$f":"BF246*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1089},"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,{"$f":"AZ247*$AY$19","v":0},0,0,0,0,0,{"$f":"BF247*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1090},"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,{"$f":"AZ248*$AY$19","v":0},0,0,0,0,0,{"$f":"BF248*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ249*$AY$19","v":8.6886293708004741E-2},{"$f":"BA249*$AY$19","v":8.6886293708004741E-2},{"$f":"BB249*$AY$19","v":8.6886293708004755E-2},{"$f":"BC249*$AY$19","v":8.6886293708004741E-2},{"$f":"BD249*$AY$19","v":8.6886293708004741E-2},8.6886293708004714E-2,{"$f":"BF249*$BC$19","v":8.6886293708004714E-2},8.6886293708004714E-2,8.6886293708004714E-2,8.6886293708004714E-2]
[{"$f":"ROW()","v":1092},"2001-12-31","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":"AZ251*$AY$19","v":0},0,0,0,0,{"$f":"BE251*$BC$19","v":0},{"$f":"BF251*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF252*$BC$19","v":0},0,0,0]
[{"$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,8.5825483175187373E-2,8.5825483175187373E-2,8.5825483175187373E-2,8.5825483175187373E-2,8.5825483175187373E-2,8.5825483175187359E-2,{"$f":"BF253*$BC$19","v":8.5825483175187359E-2},8.5825483175187359E-2,8.5825483175187373E-2,8.5825483175187373E-2]
[{"$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,1.0335638490462751E-3,1.0335638490462751E-3,1.0335638490462751E-3,1.0335638490462751E-3,1.0335638490462751E-3,1.0335638490462757E-3,{"$f":"BF254*$BC$19","v":1.0335638490462759E-3},1.0335638490462757E-3,1.0335638490462757E-3,1.0335638490462757E-3]
[{"$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,0,0,0,0,0,0,{"$f":"BF255*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF256*$BC$19","v":0},0,0,0]
[{"$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,2.7246683771106941E-5,2.7246683771106945E-5,2.7246683771106945E-5,2.7246683771106945E-5,2.7246683771106945E-5,2.7246683771106941E-5,{"$f":"BF257*$BC$19","v":2.7246683771106941E-5},2.7246683771106938E-5,2.7246683771106941E-5,2.7246683771106938E-5]
[{"$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,0,0,0,0,0,0,{"$f":"BF258*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF259*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF260*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1103},"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,{"$f":"AZ261*$AY$19","v":0},0,0,0,0,0,{"$f":"BF261*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1104},"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,{"$f":"AZ262*$AY$19","v":0},0,0,0,0,0,{"$f":"BF262*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1105},"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,{"$f":"AZ263*$AY$19","v":0},0,0,0,0,0,{"$f":"BF263*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ264*$AY$19","v":8.6886293708004755E-2},{"$f":"BA264*$AY$19","v":8.6886293708004755E-2},{"$f":"BB264*$AY$19","v":8.6886293708004755E-2},{"$f":"BC264*$AY$19","v":8.6886293708004755E-2},{"$f":"BD264*$AY$19","v":8.6886293708004755E-2},8.6886293708004728E-2,{"$f":"BF264*$BC$19","v":8.6886293708004728E-2},8.6886293708004728E-2,8.6886293708004755E-2,8.6886293708004755E-2]
[{"$f":"ROW()","v":1107},"2002-03-31","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":"AZ266*$AY$19","v":0},0,0,0,0,{"$f":"BE266*$BC$19","v":0},{"$f":"BF266*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF267*$BC$19","v":0},0,0,0]
[{"$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,6.9098313654627937E-3,6.9098313654627937E-3,6.9098313654627937E-3,6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627919E-3,{"$f":"BF268*$BC$19","v":6.9098313654627928E-3},6.9098313654627928E-3,6.9098313654627928E-3,6.9098313654627928E-3]
[{"$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,6.2903596396184916E-4,6.2903596396184916E-4,6.2903596396184916E-4,6.2903596396184916E-4,6.2903596396184916E-4,6.2903596396184894E-4,{"$f":"BF269*$BC$19","v":6.2903596396184905E-4},6.2903596396184905E-4,6.2903596396184905E-4,6.2903596396184916E-4]
[{"$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,2.5470004206614441E-17,0,0,0,0,0,{"$f":"BF270*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF271*$BC$19","v":0},0,0,0]
[{"$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,1.4044090056285154E-5,1.4044090056285154E-5,1.4044090056285154E-5,1.4044090056285151E-5,1.4044090056285151E-5,1.4044090056285151E-5,{"$f":"BF272*$BC$19","v":1.4044090056285151E-5},1.4044090056285149E-5,1.4044090056285151E-5,1.4044090056285149E-5]
[{"$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,8.8591318979528492E-18,0,0,0,0,0,{"$f":"BF273*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF274*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF275*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1118},"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,{"$f":"AZ276*$AY$19","v":0},0,0,0,0,0,{"$f":"BF276*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1119},"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,{"$f":"AZ277*$AY$19","v":0},0,0,0,0,0,{"$f":"BF277*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1120},"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,{"$f":"AZ278*$AY$19","v":0},0,0,0,0,0,{"$f":"BF278*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1121},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ279*$AY$19","v":7.5529114194809611E-3},{"$f":"BA279*$AY$19","v":7.5529114194809273E-3},{"$f":"BB279*$AY$19","v":7.5529114194809273E-3},{"$f":"BC279*$AY$19","v":7.5529114194809264E-3},{"$f":"BD279*$AY$19","v":7.5529114194809264E-3},7.5529114194809264E-3,{"$f":"BF279*$BC$19","v":7.5529114194809273E-3},7.5529114194809273E-3,7.5529114194809273E-3,7.5529114194809281E-3]
[{"$f":"ROW()","v":1122},"2002-06-30","Capex"]
[{"$f":"ROW()","v":1123},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ281*$AY$19","v":0},0,0,0,0,{"$f":"BE281*$BC$19","v":0},{"$f":"BF281*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF282*$BC$19","v":0},0,0,0]
[{"$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,6.9098313654627937E-3,6.9098313654627937E-3,6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627911E-3,{"$f":"BF283*$BC$19","v":6.9098313654627919E-3},6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627919E-3]
[{"$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,6.2903596396184937E-4,6.2903596396184937E-4,6.2903596396184948E-4,6.2903596396184948E-4,6.2903596396184948E-4,6.2903596396184937E-4,{"$f":"BF284*$BC$19","v":6.2903596396184937E-4},6.2903596396184916E-4,6.2903596396184916E-4,6.2903596396184905E-4]
[{"$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,2.4362612719370336E-17,0,0,0,0,0,{"$f":"BF285*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF286*$BC$19","v":0},0,0,0]
[{"$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,1.4044090056285154E-5,1.4044090056285154E-5,1.4044090056285154E-5,1.4044090056285151E-5,1.4044090056285151E-5,1.4044090056285152E-5,{"$f":"BF287*$BC$19","v":1.4044090056285151E-5},1.4044090056285151E-5,1.4044090056285149E-5,1.4044090056285151E-5]
[{"$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,1.7718263795905698E-17,0,0,0,0,0,{"$f":"BF288*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF289*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF290*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1133},"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,{"$f":"AZ291*$AY$19","v":0},0,0,0,0,0,{"$f":"BF291*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1134},"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,{"$f":"AZ292*$AY$19","v":0},0,0,0,0,0,{"$f":"BF292*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1135},"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,{"$f":"AZ293*$AY$19","v":0},0,0,0,0,0,{"$f":"BF293*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ294*$AY$19","v":7.5529114194809689E-3},{"$f":"BA294*$AY$19","v":7.5529114194809273E-3},{"$f":"BB294*$AY$19","v":7.5529114194809273E-3},{"$f":"BC294*$AY$19","v":7.5529114194809273E-3},{"$f":"BD294*$AY$19","v":7.5529114194809273E-3},7.5529114194809264E-3,{"$f":"BF294*$BC$19","v":7.5529114194809273E-3},7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809264E-3]
[{"$f":"ROW()","v":1137},"2002-09-30","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":"AZ296*$AY$19","v":0},0,0,0,0,{"$f":"BE296*$BC$19","v":0},{"$f":"BF296*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF297*$BC$19","v":0},0,0,0]
[{"$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,6.9098313654627937E-3,6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627919E-3,{"$f":"BF298*$BC$19","v":6.9098313654627919E-3},6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627919E-3]
[{"$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,6.2903596396184937E-4,6.2903596396184937E-4,6.2903596396184937E-4,6.2903596396184948E-4,6.2903596396184948E-4,6.2903596396184937E-4,{"$f":"BF299*$BC$19","v":6.2903596396184916E-4},6.2903596396184916E-4,6.2903596396184905E-4,6.2903596396184916E-4]
[{"$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,2.6577395693858546E-17,0,0,0,0,0,{"$f":"BF300*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF301*$BC$19","v":0},0,0,0]
[{"$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,1.4044090056285154E-5,1.4044090056285154E-5,1.4044090056285151E-5,1.4044090056285151E-5,1.4044090056285151E-5,1.4044090056285151E-5,{"$f":"BF302*$BC$19","v":1.4044090056285151E-5},1.4044090056285149E-5,1.4044090056285149E-5,1.4044090056285149E-5]
[{"$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,2.2147829744882124E-17,0,0,0,0,0,{"$f":"BF303*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF304*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF305*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1148},"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,{"$f":"AZ306*$AY$19","v":0},0,0,0,0,0,{"$f":"BF306*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1149},"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,{"$f":"AZ307*$AY$19","v":0},0,0,0,0,0,{"$f":"BF307*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1150},"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,{"$f":"AZ308*$AY$19","v":0},0,0,0,0,0,{"$f":"BF308*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ309*$AY$19","v":7.5529114194809758E-3},{"$f":"BA309*$AY$19","v":7.5529114194809264E-3},{"$f":"BB309*$AY$19","v":7.5529114194809264E-3},{"$f":"BC309*$AY$19","v":7.5529114194809273E-3},{"$f":"BD309*$AY$19","v":7.5529114194809273E-3},7.5529114194809273E-3,{"$f":"BF309*$BC$19","v":7.5529114194809264E-3},7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809264E-3]
[{"$f":"ROW()","v":1152},"2002-12-31","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":"AZ311*$AY$19","v":0},0,0,0,0,{"$f":"BE311*$BC$19","v":0},{"$f":"BF311*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF312*$BC$19","v":0},0,0,0]
[{"$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,6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627911E-3,{"$f":"BF313*$BC$19","v":6.9098313654627919E-3},6.9098313654627919E-3,6.9098313654627919E-3,6.9098313654627919E-3]
[{"$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,6.2903596396184937E-4,6.2903596396184937E-4,6.2903596396184937E-4,6.2903596396184937E-4,6.2903596396184937E-4,6.2903596396184916E-4,{"$f":"BF314*$BC$19","v":6.2903596396184916E-4},6.2903596396184916E-4,6.2903596396184905E-4,6.2903596396184916E-4]
[{"$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,2.6023699950236495E-17,0,0,0,0,0,{"$f":"BF315*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF316*$BC$19","v":0},0,0,0]
[{"$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,1.4044090056285154E-5,1.4044090056285151E-5,1.4044090056285151E-5,1.4044090056285151E-5,1.4044090056285151E-5,1.4044090056285151E-5,{"$f":"BF317*$BC$19","v":1.4044090056285151E-5},1.4044090056285151E-5,1.4044090056285149E-5,1.4044090056285147E-5]
[{"$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,3.3221744617323187E-17,0,0,0,0,0,{"$f":"BF318*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF319*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF320*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1163},"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,{"$f":"AZ321*$AY$19","v":0},0,0,0,0,0,{"$f":"BF321*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1164},"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,{"$f":"AZ322*$AY$19","v":0},0,0,0,0,0,{"$f":"BF322*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1165},"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,{"$f":"AZ323*$AY$19","v":0},0,0,0,0,0,{"$f":"BF323*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ324*$AY$19","v":7.5529114194809845E-3},{"$f":"BA324*$AY$19","v":7.5529114194809264E-3},{"$f":"BB324*$AY$19","v":7.5529114194809264E-3},{"$f":"BC324*$AY$19","v":7.5529114194809264E-3},{"$f":"BD324*$AY$19","v":7.5529114194809264E-3},7.5529114194809264E-3,{"$f":"BF324*$BC$19","v":7.5529114194809264E-3},7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809264E-3]
[{"$f":"ROW()","v":1167},"2003-03-31","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":"AZ326*$AY$19","v":0},0,0,0,0,{"$f":"BE326*$BC$19","v":0},{"$f":"BF326*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF327*$BC$19","v":0},0,0,0]
[{"$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,0.10428012609732612,0.10428012609732612,0.10428012609732612,0.10428012609732613,0.10428012609732613,0.10428012609732611,{"$f":"BF328*$BC$19","v":0.10428012609732609},0.10428012609732609,0.10428012609732611,0.10428012609732611]
[{"$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,7.3954231214821823E-4,7.3954231214821823E-4,7.3954231214821823E-4,7.3954231214821823E-4,7.3954231214821812E-4,7.3954231214821823E-4,{"$f":"BF329*$BC$19","v":7.3954231214821823E-4},7.3954231214821823E-4,7.3954231214821823E-4,7.3954231214821823E-4]
[{"$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,0,0,0,0,0,0,{"$f":"BF330*$BC$19","v":0},0,0,0]
[{"$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,3.3597293621013093E-4,3.3597293621013093E-4,3.3597293621013093E-4,8.3993234052532747E-5,0,6.4662539735003136E-20,{"$f":"BF331*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF332*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF333*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF334*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF335*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1178},"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,{"$f":"AZ336*$AY$19","v":0},0,0,0,0,0,{"$f":"BF336*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1179},"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,{"$f":"AZ337*$AY$19","v":0},0,0,0,0,0,{"$f":"BF337*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1180},"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,{"$f":"AZ338*$AY$19","v":0},0,0,0,0,0,{"$f":"BF338*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1181},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ339*$AY$19","v":0.10535564134568447},{"$f":"BA339*$AY$19","v":0.10535564134568447},{"$f":"BB339*$AY$19","v":0.10535564134568447},{"$f":"BC339*$AY$19","v":0.10510366164352689},{"$f":"BD339*$AY$19","v":0.10501966840947435},0.10501966840947433,{"$f":"BF339*$BC$19","v":0.10501966840947431},0.10501966840947431,0.10501966840947433,0.10501966840947433]
[{"$f":"ROW()","v":1182},"2003-06-30","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":"AZ341*$AY$19","v":0},0,0,0,0,{"$f":"BE341*$BC$19","v":0},{"$f":"BF341*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF342*$BC$19","v":0},0,0,0]
[{"$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,0.10428012609732615,0.10428012609732618,0.10428012609732618,0.10428012609732618,0.10428012609732615,0.10428012609732618,{"$f":"BF343*$BC$19","v":0.10428012609732618},0.10428012609732618,0.10428012609732616,0.10428012609732616]
[{"$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,7.3954231214821823E-4,7.3954231214821823E-4,7.3954231214821823E-4,7.3954231214821812E-4,7.3954231214821812E-4,7.3954231214821823E-4,{"$f":"BF344*$BC$19","v":7.3954231214821823E-4},7.3954231214821823E-4,7.3954231214821823E-4,7.3954231214821812E-4]
[{"$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,0,0,0,0,0,0,{"$f":"BF345*$BC$19","v":0},0,0,0]
[{"$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,3.359729362101311E-4,3.3597293621013115E-4,3.359729362101311E-4,1.6798646810506557E-4,0,1.2932507947000627E-19,{"$f":"BF346*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF347*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF348*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF349*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF350*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1193},"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,{"$f":"AZ351*$AY$19","v":0},0,0,0,0,0,{"$f":"BF351*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1194},"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,{"$f":"AZ352*$AY$19","v":0},0,0,0,0,0,{"$f":"BF352*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1195},"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,{"$f":"AZ353*$AY$19","v":0},0,0,0,0,0,{"$f":"BF353*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ354*$AY$19","v":0.10535564134568451},{"$f":"BA354*$AY$19","v":0.10535564134568452},{"$f":"BB354*$AY$19","v":0.10535564134568452},{"$f":"BC354*$AY$19","v":0.10518765487757945},{"$f":"BD354*$AY$19","v":0.10501966840947437},0.1050196684094744,{"$f":"BF354*$BC$19","v":0.1050196684094744},0.1050196684094744,0.10501966840947437,0.10501966840947437]
[{"$f":"ROW()","v":1197},"2003-09-30","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":"AZ356*$AY$19","v":0},0,0,0,0,{"$f":"BE356*$BC$19","v":0},{"$f":"BF356*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF357*$BC$19","v":0},0,0,0]
[{"$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,0.10428012609732612,0.10428012609732612,0.10428012609732612,0.10428012609732613,0.10428012609732613,0.10428012609732612,{"$f":"BF358*$BC$19","v":0.10428012609732612},0.10428012609732611,0.10428012609732612,0.10428012609732612]
[{"$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,7.3954231214821823E-4,7.3954231214821823E-4,7.3954231214821812E-4,7.3954231214821812E-4,7.3954231214821812E-4,7.3954231214821823E-4,{"$f":"BF359*$BC$19","v":7.3954231214821823E-4},7.3954231214821823E-4,7.3954231214821812E-4,7.3954231214821812E-4]
[{"$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,0,0,0,0,0,0,{"$f":"BF360*$BC$19","v":0},0,0,0]
[{"$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,3.3597293621013115E-4,3.359729362101311E-4,3.3597293621013115E-4,2.5197970215759833E-4,0,9.6993809602504704E-20,{"$f":"BF361*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF362*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF363*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF364*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF365*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1208},"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,{"$f":"AZ366*$AY$19","v":0},0,0,0,0,0,{"$f":"BF366*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1209},"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,{"$f":"AZ367*$AY$19","v":0},0,0,0,0,0,{"$f":"BF367*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1210},"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,{"$f":"AZ368*$AY$19","v":0},0,0,0,0,0,{"$f":"BF368*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ369*$AY$19","v":0.10535564134568447},{"$f":"BA369*$AY$19","v":0.10535564134568447},{"$f":"BB369*$AY$19","v":0.10535564134568447},{"$f":"BC369*$AY$19","v":0.10527164811163196},{"$f":"BD369*$AY$19","v":0.10501966840947435},0.10501966840947434,{"$f":"BF369*$BC$19","v":0.10501966840947434},0.10501966840947433,0.10501966840947434,0.10501966840947434]
[{"$f":"ROW()","v":1212},"2003-12-31","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":"AZ371*$AY$19","v":0},0,0,0,0,{"$f":"BE371*$BC$19","v":0},{"$f":"BF371*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF372*$BC$19","v":0},0,0,0]
[{"$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,0.10428012609732618,0.10428012609732615,0.10428012609732618,0.10428012609732618,0.10428012609732615,0.10428012609732618,{"$f":"BF373*$BC$19","v":0.10428012609732618},0.10428012609732618,0.10428012609732618,0.10428012609732616]
[{"$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,7.3954231214821823E-4,7.3954231214821823E-4,7.3954231214821812E-4,7.3954231214821812E-4,7.3954231214821812E-4,7.3954231214821823E-4,{"$f":"BF374*$BC$19","v":7.3954231214821823E-4},7.3954231214821812E-4,7.3954231214821812E-4,7.3954231214821812E-4]
[{"$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,0,0,0,0,0,0,{"$f":"BF375*$BC$19","v":0},0,0,0]
[{"$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,3.3597293621013099E-4,3.3597293621013099E-4,3.3597293621013099E-4,3.3597293621013099E-4,0,0,{"$f":"BF376*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF377*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF378*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF379*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF380*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1223},"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,{"$f":"AZ381*$AY$19","v":0},0,0,0,0,0,{"$f":"BF381*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1224},"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,{"$f":"AZ382*$AY$19","v":0},0,0,0,0,0,{"$f":"BF382*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1225},"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,{"$f":"AZ383*$AY$19","v":0},0,0,0,0,0,{"$f":"BF383*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ384*$AY$19","v":0.10535564134568452},{"$f":"BA384*$AY$19","v":0.10535564134568451},{"$f":"BB384*$AY$19","v":0.10535564134568452},{"$f":"BC384*$AY$19","v":0.10535564134568452},{"$f":"BD384*$AY$19","v":0.10501966840947437},0.1050196684094744,{"$f":"BF384*$BC$19","v":0.1050196684094744},0.1050196684094744,0.1050196684094744,0.10501966840947437]
[{"$f":"ROW()","v":1227},"2004-03-31","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":"AZ386*$AY$19","v":0},0,0,0,0,{"$f":"BE386*$BC$19","v":0},{"$f":"BF386*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF387*$BC$19","v":0},0,0,0]
[{"$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,4.3333207333802339E-2,4.3333207333802325E-2,4.3333207333802325E-2,4.3333207333802318E-2,4.3333207333802325E-2,4.3333207333802339E-2,{"$f":"BF388*$BC$19","v":4.3333207333802339E-2},4.3333207333802332E-2,4.3333207333802332E-2,4.3333207333802332E-2]
[{"$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,3.5939039243277005E-4,3.5939039243277005E-4,3.5939039243277005E-4,3.5939039243277005E-4,3.593903924327701E-4,3.5939039243277016E-4,{"$f":"BF389*$BC$19","v":3.5939039243277016E-4},3.5939039243277016E-4,3.5939039243277016E-4,3.5939039243277016E-4]
[{"$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,1.5060524226519843E-16,0,0,0,0,0,{"$f":"BF390*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF391*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF392*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF393*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF394*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF395*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1238},"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,{"$f":"AZ396*$AY$19","v":0},0,0,0,0,0,{"$f":"BF396*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1239},"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,{"$f":"AZ397*$AY$19","v":0},0,0,0,0,0,{"$f":"BF397*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1240},"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,{"$f":"AZ398*$AY$19","v":0},0,0,0,0,0,{"$f":"BF398*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1241},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ399*$AY$19","v":4.3692597726235259E-2},{"$f":"BA399*$AY$19","v":4.36925977262351E-2},{"$f":"BB399*$AY$19","v":4.36925977262351E-2},{"$f":"BC399*$AY$19","v":4.3692597726235093E-2},{"$f":"BD399*$AY$19","v":4.36925977262351E-2},4.3692597726235113E-2,{"$f":"BF399*$BC$19","v":4.3692597726235113E-2},4.36925977262351E-2,4.36925977262351E-2,4.36925977262351E-2]
[{"$f":"ROW()","v":1242},"2004-06-30","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":"AZ401*$AY$19","v":0},0,0,0,0,{"$f":"BE401*$BC$19","v":0},{"$f":"BF401*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF402*$BC$19","v":0},0,0,0]
[{"$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,4.3333207333802339E-2,4.3333207333802339E-2,4.3333207333802325E-2,4.3333207333802325E-2,4.3333207333802318E-2,4.3333207333802339E-2,{"$f":"BF403*$BC$19","v":4.3333207333802339E-2},4.3333207333802339E-2,4.3333207333802339E-2,4.3333207333802332E-2]
[{"$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,3.593903924327701E-4,3.593903924327701E-4,3.593903924327701E-4,3.593903924327701E-4,3.593903924327701E-4,3.5939039243277027E-4,{"$f":"BF404*$BC$19","v":3.5939039243277027E-4},3.5939039243277027E-4,3.5939039243277027E-4,3.5939039243277027E-4]
[{"$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,1.2181306359685167E-16,0,0,0,0,0,{"$f":"BF405*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF406*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF407*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF408*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF409*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF410*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1253},"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,{"$f":"AZ411*$AY$19","v":0},0,0,0,0,0,{"$f":"BF411*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1254},"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,{"$f":"AZ412*$AY$19","v":0},0,0,0,0,0,{"$f":"BF412*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1255},"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,{"$f":"AZ413*$AY$19","v":0},0,0,0,0,0,{"$f":"BF413*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ414*$AY$19","v":4.3692597726235231E-2},{"$f":"BA414*$AY$19","v":4.3692597726235106E-2},{"$f":"BB414*$AY$19","v":4.36925977262351E-2},{"$f":"BC414*$AY$19","v":4.36925977262351E-2},{"$f":"BD414*$AY$19","v":4.3692597726235093E-2},4.3692597726235113E-2,{"$f":"BF414*$BC$19","v":4.3692597726235113E-2},4.3692597726235113E-2,4.3692597726235113E-2,4.36925977262351E-2]
[{"$f":"ROW()","v":1257},"2004-09-30","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":"AZ416*$AY$19","v":0},0,0,0,0,{"$f":"BE416*$BC$19","v":0},{"$f":"BF416*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF417*$BC$19","v":0},0,0,0]
[{"$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,4.3333207333802339E-2,4.3333207333802339E-2,4.3333207333802325E-2,4.3333207333802325E-2,4.3333207333802325E-2,4.3333207333802345E-2,{"$f":"BF418*$BC$19","v":4.3333207333802339E-2},4.3333207333802339E-2,4.3333207333802339E-2,4.3333207333802339E-2]
[{"$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,3.593903924327701E-4,3.593903924327701E-4,3.593903924327701E-4,3.593903924327701E-4,3.5939039243277021E-4,3.5939039243277016E-4,{"$f":"BF419*$BC$19","v":3.5939039243277016E-4},3.5939039243277027E-4,3.5939039243277027E-4,3.5939039243277027E-4]
[{"$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,1.262426295458281E-16,0,0,0,0,0,{"$f":"BF420*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF421*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF422*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF423*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF424*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF425*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1268},"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,{"$f":"AZ426*$AY$19","v":0},0,0,0,0,0,{"$f":"BF426*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1269},"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,{"$f":"AZ427*$AY$19","v":0},0,0,0,0,0,{"$f":"BF427*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1270},"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,{"$f":"AZ428*$AY$19","v":0},0,0,0,0,0,{"$f":"BF428*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ429*$AY$19","v":4.3692597726235231E-2},{"$f":"BA429*$AY$19","v":4.3692597726235106E-2},{"$f":"BB429*$AY$19","v":4.36925977262351E-2},{"$f":"BC429*$AY$19","v":4.36925977262351E-2},{"$f":"BD429*$AY$19","v":4.36925977262351E-2},4.369259772623512E-2,{"$f":"BF429*$BC$19","v":4.3692597726235113E-2},4.3692597726235113E-2,4.3692597726235113E-2,4.3692597726235113E-2]
[{"$f":"ROW()","v":1272},"2004-12-31","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":"AZ431*$AY$19","v":0},0,0,0,0,{"$f":"BE431*$BC$19","v":0},{"$f":"BF431*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF432*$BC$19","v":0},0,0,0]
[{"$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,4.3333207333802339E-2,4.3333207333802339E-2,4.3333207333802339E-2,4.3333207333802325E-2,4.3333207333802325E-2,4.3333207333802345E-2,{"$f":"BF433*$BC$19","v":4.3333207333802345E-2},4.3333207333802345E-2,4.3333207333802339E-2,4.3333207333802339E-2]
[{"$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,3.5939039243277021E-4,3.5939039243277021E-4,3.5939039243277021E-4,3.5939039243277021E-4,3.5939039243277021E-4,3.5939039243277027E-4,{"$f":"BF434*$BC$19","v":3.5939039243277027E-4},3.5939039243277027E-4,3.5939039243277032E-4,3.5939039243277032E-4]
[{"$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,1.085243657499224E-16,0,0,0,0,0,{"$f":"BF435*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF436*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF437*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF438*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF439*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF440*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1283},"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,0,0,0,0,0,0,{"$f":"BF441*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1284},"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,0,0,0,0,0,0,{"$f":"BF442*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1285},"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,0,0,0,0,0,0,{"$f":"BF443*$BC$19","v":0},0,0,0]
[{"$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,4.3692597726235217E-2,4.3692597726235106E-2,4.3692597726235106E-2,4.36925977262351E-2,4.36925977262351E-2,4.369259772623512E-2,{"$f":"BF444*$BC$19","v":4.369259772623512E-2},4.369259772623512E-2,4.3692597726235113E-2,4.3692597726235113E-2]
[{"$f":"ROW()","v":1287},"2005-03-31","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":"AZ446*$AY$19","v":5.8920576400480198E-3},5.8920576400480207E-3,5.8920576400480207E-3,5.8920576400480216E-3,5.8920576400480207E-3,{"$f":"BE446*$BC$19","v":5.8920576400480233E-3},{"$f":"BF446*$BC$19","v":5.8920576400480233E-3},5.8920576400480242E-3,5.8920576400480242E-3,5.892057640048025E-3]
[{"$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,0,0,0,0,0,0,{"$f":"BF447*$BC$19","v":0},0,0,0]
[{"$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,1.1107267987283094E-2,1.1107267987283094E-2,1.1107267987283094E-2,1.1107267987283094E-2,1.1107267987283094E-2,1.1107267987283094E-2,{"$f":"BF448*$BC$19","v":1.1107267987283093E-2},1.1107267987283093E-2,1.1107267987283093E-2,1.1107267987283091E-2]
[{"$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,0,0,0,0,0,0,{"$f":"BF449*$BC$19","v":0},0,0,0]
[{"$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,1.2357969489258393E-3,0,0,0,0,0,{"$f":"BF450*$BC$19","v":0},0,0,0]
[{"$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,3.6994188440946317E-5,3.6994188440946317E-5,3.6994188440946317E-5,3.6994188440946317E-5,3.6994188440946324E-5,9.248547110236559E-6,{"$f":"BF451*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF452*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF453*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF454*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF455*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1298},"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,{"$f":"AZ456*$AY$19","v":0},0,0,0,0,0,{"$f":"BF456*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1299},"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,{"$f":"AZ457*$AY$19","v":0},0,0,0,0,0,{"$f":"BF457*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1300},"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,{"$f":"AZ458*$AY$19","v":0},0,0,0,0,0,{"$f":"BF458*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1301},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ459*$AY$19","v":1.8272116764697897E-2},{"$f":"BA459*$AY$19","v":1.7036319815772059E-2},{"$f":"BB459*$AY$19","v":1.7036319815772059E-2},{"$f":"BC459*$AY$19","v":1.7036319815772062E-2},{"$f":"BD459*$AY$19","v":1.7036319815772059E-2},1.7008574174441356E-2,{"$f":"BF459*$BC$19","v":1.6999325627331117E-2},1.6999325627331117E-2,1.6999325627331117E-2,1.6999325627331117E-2]
[{"$f":"ROW()","v":1302},"2005-06-30","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":"AZ461*$AY$19","v":4.9677679274737569E-6},4.9677679274737569E-6,4.9677679274737577E-6,4.9677679274737577E-6,4.9677679274737577E-6,{"$f":"BE461*$BC$19","v":4.9677679274737577E-6},{"$f":"BF461*$BC$19","v":4.9677679274737577E-6},4.9677679274737577E-6,4.9677679274737577E-6,4.9677679274737569E-6]
[{"$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,0,0,0,0,0,0,{"$f":"BF462*$BC$19","v":0},0,0,0]
[{"$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,1.7539998637702552E-2,1.7539998637702552E-2,1.7539998637702555E-2,1.7539998637702555E-2,1.7539998637702555E-2,1.7539998637702555E-2,{"$f":"BF463*$BC$19","v":1.7539998637702555E-2},1.7539998637702555E-2,1.7539998637702559E-2,1.7539998637702555E-2]
[{"$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,0,0,0,0,0,0,{"$f":"BF464*$BC$19","v":0},0,0,0]
[{"$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,1.3059026637054293E-4,0,0,0,0,0,{"$f":"BF465*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF466*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF467*$BC$19","v":0},0,0,0]
[{"$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,8.3167712940305869E-3,0,0,0,0,0,{"$f":"BF468*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF469*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF470*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1313},"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,{"$f":"AZ471*$AY$19","v":0},0,0,0,0,0,{"$f":"BF471*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1314},"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,{"$f":"AZ472*$AY$19","v":0},0,0,0,0,0,{"$f":"BF472*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1315},"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,{"$f":"AZ473*$AY$19","v":0},0,0,0,0,0,{"$f":"BF473*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ474*$AY$19","v":2.5992327966031157E-2},{"$f":"BA474*$AY$19","v":1.7544966405630028E-2},{"$f":"BB474*$AY$19","v":1.7544966405630028E-2},{"$f":"BC474*$AY$19","v":1.7544966405630028E-2},{"$f":"BD474*$AY$19","v":1.7544966405630028E-2},1.7544966405630028E-2,{"$f":"BF474*$BC$19","v":1.7544966405630028E-2},1.7544966405630028E-2,1.7544966405630032E-2,1.7544966405630028E-2]
[{"$f":"ROW()","v":1317},"2005-09-30","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":"AZ476*$AY$19","v":8.8608353605033556E-6},8.8608353605033539E-6,8.8608353605033539E-6,8.8608353605033539E-6,8.8608353605033522E-6,{"$f":"BE476*$BC$19","v":8.8608353605033556E-6},{"$f":"BF476*$BC$19","v":8.8608353605033556E-6},8.8608353605033556E-6,8.8608353605033556E-6,8.8608353605033556E-6]
[{"$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,0,0,0,0,0,0,{"$f":"BF477*$BC$19","v":0},0,0,0]
[{"$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,2.5438609933744151E-3,2.5438609933744151E-3,2.5438609933744146E-3,2.5438609933744146E-3,2.5438609933744146E-3,2.5438609933744146E-3,{"$f":"BF478*$BC$19","v":2.5438609933744142E-3},2.5438609933744142E-3,2.5438609933744142E-3,2.5438609933744142E-3]
[{"$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,0,0,0,0,0,0,{"$f":"BF479*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF480*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF481*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF482*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF483*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF484*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF485*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1328},"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,{"$f":"AZ486*$AY$19","v":0},0,0,0,0,0,{"$f":"BF486*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1329},"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,{"$f":"AZ487*$AY$19","v":0},0,0,0,0,0,{"$f":"BF487*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1330},"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,{"$f":"AZ488*$AY$19","v":0},0,0,0,0,0,{"$f":"BF488*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ489*$AY$19","v":2.5527218287349188E-3},{"$f":"BA489*$AY$19","v":2.5527218287349188E-3},{"$f":"BB489*$AY$19","v":2.5527218287349183E-3},{"$f":"BC489*$AY$19","v":2.5527218287349183E-3},{"$f":"BD489*$AY$19","v":2.5527218287349183E-3},2.5527218287349179E-3,{"$f":"BF489*$BC$19","v":2.5527218287349175E-3},2.5527218287349175E-3,2.5527218287349175E-3,2.5527218287349175E-3]
[{"$f":"ROW()","v":1332},"2005-12-31","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":"AZ491*$AY$19","v":0},0,0,0,0,{"$f":"BE491*$BC$19","v":0},{"$f":"BF491*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF492*$BC$19","v":0},0,0,0]
[{"$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,1.135726891203418E-3,1.1357268912034182E-3,1.1357268912034182E-3,1.1357268912034182E-3,1.1357268912034182E-3,1.1357268912034182E-3,{"$f":"BF493*$BC$19","v":1.1357268912034182E-3},1.1357268912034182E-3,1.1357268912034182E-3,1.1357268912034185E-3]
[{"$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,8.6197665139269714E-4,8.6197665139269714E-4,8.6197665139269714E-4,8.6197665139269714E-4,8.6197665139269714E-4,8.6197665139269735E-4,{"$f":"BF494*$BC$19","v":8.6197665139269735E-4},8.6197665139269746E-4,8.6197665139269735E-4,8.6197665139269746E-4]
[{"$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,0,0,0,0,0,0,{"$f":"BF495*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF496*$BC$19","v":0},0,0,0]
[{"$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,7.269065584468555E-5,7.2690655844685564E-5,7.2690655844685564E-5,7.2690655844685577E-5,7.2690655844685577E-5,7.269065584468555E-5,{"$f":"BF497*$BC$19","v":7.269065584468555E-5},7.269065584468555E-5,7.2690655844685536E-5,7.2690655844685536E-5]
[{"$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,0,0,0,0,0,0,{"$f":"BF498*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF499*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF500*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1343},"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,{"$f":"AZ501*$AY$19","v":0},0,0,0,0,0,{"$f":"BF501*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1344},"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,{"$f":"AZ502*$AY$19","v":0},0,0,0,0,0,{"$f":"BF502*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1345},"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,{"$f":"AZ503*$AY$19","v":0},0,0,0,0,0,{"$f":"BF503*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ504*$AY$19","v":2.0703941984408008E-3},{"$f":"BA504*$AY$19","v":2.0703941984408008E-3},{"$f":"BB504*$AY$19","v":2.0703941984408008E-3},{"$f":"BC504*$AY$19","v":2.0703941984408008E-3},{"$f":"BD504*$AY$19","v":2.0703941984408008E-3},2.0703941984408008E-3,{"$f":"BF504*$BC$19","v":2.0703941984408008E-3},2.0703941984408013E-3,2.0703941984408008E-3,2.0703941984408017E-3]
[{"$f":"ROW()","v":1347},"2006-03-31","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":"AZ506*$AY$19","v":0},0,0,0,0,{"$f":"BE506*$BC$19","v":0},{"$f":"BF506*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF507*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF508*$BC$19","v":0},0,0,0]
[{"$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,6.6543111694809223E-4,6.6543111694809234E-4,6.6543111694809234E-4,6.6543111694809234E-4,6.6543111694809245E-4,6.6543111694809213E-4,{"$f":"BF509*$BC$19","v":6.6543111694809213E-4},6.6543111694809223E-4,6.6543111694809223E-4,6.6543111694809223E-4]
[{"$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,0,0,0,0,0,0,{"$f":"BF510*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF511*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF512*$BC$19","v":0},0,0,0]
[{"$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,1.786922851735296E-2,4.4673071293382391E-3,0,0,0,1.0346006357600502E-18,{"$f":"BF513*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF514*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF515*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1358},"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,{"$f":"AZ516*$AY$19","v":0},0,0,0,0,0,{"$f":"BF516*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1359},"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,{"$f":"AZ517*$AY$19","v":0},0,0,0,0,0,{"$f":"BF517*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1360},"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,{"$f":"AZ518*$AY$19","v":0},0,0,0,0,0,{"$f":"BF518*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ519*$AY$19","v":1.8534659634301051E-2},{"$f":"BA519*$AY$19","v":5.1327382462863311E-3},{"$f":"BB519*$AY$19","v":6.6543111694809234E-4},{"$f":"BC519*$AY$19","v":6.6543111694809234E-4},{"$f":"BD519*$AY$19","v":6.6543111694809245E-4},6.654311169480931E-4,{"$f":"BF519*$BC$19","v":6.6543111694809213E-4},6.6543111694809223E-4,6.6543111694809223E-4,6.6543111694809223E-4]
[{"$f":"ROW()","v":1362},"2006-06-30","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":"AZ521*$AY$19","v":0},0,0,0,0,{"$f":"BE521*$BC$19","v":0},{"$f":"BF521*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF522*$BC$19","v":0},0,0,0]
[{"$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,1.1226308372326958E-2,1.1226308372326958E-2,1.1226308372326958E-2,1.1226308372326958E-2,1.1226308372326958E-2,1.1226308372326963E-2,{"$f":"BF523*$BC$19","v":1.1226308372326965E-2},1.1226308372326965E-2,1.1226308372326967E-2,1.1226308372326965E-2]
[{"$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,5.9040805359481755E-3,5.9040805359481755E-3,5.9040805359481755E-3,5.9040805359481755E-3,5.9040805359481755E-3,5.9040805359481738E-3,{"$f":"BF524*$BC$19","v":5.9040805359481755E-3},5.9040805359481755E-3,5.9040805359481764E-3,5.9040805359481764E-3]
[{"$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,2.7988311245970864E-2,1.399415562298543E-2,0,0,0,6.2076038145603011E-18,{"$f":"BF525*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF526*$BC$19","v":0},0,0,0]
[{"$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,9.565164780407111E-4,9.565164780407111E-4,9.565164780407111E-4,9.565164780407111E-4,9.565164780407111E-4,9.5651647804071132E-4,{"$f":"BF527*$BC$19","v":9.5651647804071132E-4},9.5651647804071132E-4,9.5651647804071132E-4,9.5651647804071132E-4]
[{"$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,5.1029332097569579E-3,2.5514666048784794E-3,0,0,0,0,{"$f":"BF528*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF529*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF530*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1373},"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,{"$f":"AZ531*$AY$19","v":0},0,0,0,0,0,{"$f":"BF531*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1374},"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,{"$f":"AZ532*$AY$19","v":0},0,0,0,0,0,{"$f":"BF532*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1375},"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,{"$f":"AZ533*$AY$19","v":0},0,0,0,0,0,{"$f":"BF533*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ534*$AY$19","v":5.117814984204367E-2},{"$f":"BA534*$AY$19","v":3.4632527614179752E-2},{"$f":"BB534*$AY$19","v":1.8086905386315844E-2},{"$f":"BC534*$AY$19","v":1.8086905386315844E-2},{"$f":"BD534*$AY$19","v":1.8086905386315844E-2},1.8086905386315855E-2,{"$f":"BF534*$BC$19","v":1.8086905386315855E-2},1.8086905386315855E-2,1.8086905386315855E-2,1.8086905386315855E-2]
[{"$f":"ROW()","v":1377},"2006-09-30","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":"AZ536*$AY$19","v":0},0,0,0,0,{"$f":"BE536*$BC$19","v":0},{"$f":"BF536*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF537*$BC$19","v":0},0,0,0]
[{"$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,1.1387004819905552E-2,1.1387004819905554E-2,1.1387004819905554E-2,1.1387004819905554E-2,1.1387004819905554E-2,1.1387004819905558E-2,{"$f":"BF538*$BC$19","v":1.1387004819905558E-2},1.1387004819905558E-2,1.1387004819905559E-2,1.1387004819905558E-2]
[{"$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,5.6511261061527951E-3,5.6511261061527951E-3,5.6511261061527951E-3,5.651126106152796E-3,5.651126106152796E-3,5.6511261061527969E-3,{"$f":"BF539*$BC$19","v":5.6511261061527969E-3},5.651126106152796E-3,5.6511261061527969E-3,5.6511261061527969E-3]
[{"$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,2.2961959253236863E-2,1.7221469439927643E-2,0,0,0,0,{"$f":"BF540*$BC$19","v":0},0,0,0]
[{"$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,8.9643128018841549E-4,8.9643128018841538E-4,8.9643128018841538E-4,8.9643128018841549E-4,8.9643128018841549E-4,8.9643128018841603E-4,{"$f":"BF541*$BC$19","v":6.7232346014131205E-4},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF542*$BC$19","v":0},0,0,0]
[{"$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,3.3435946966134248E-4,2.5076960224600689E-4,0,0,0,0,{"$f":"BF543*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF544*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF545*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1388},"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,{"$f":"AZ546*$AY$19","v":0},0,0,0,0,0,{"$f":"BF546*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1389},"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,{"$f":"AZ547*$AY$19","v":0},0,0,0,0,0,{"$f":"BF547*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1390},"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,{"$f":"AZ548*$AY$19","v":0},0,0,0,0,0,{"$f":"BF548*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ549*$AY$19","v":4.1230880929144974E-2},{"$f":"BA549*$AY$19","v":3.5406801248420418E-2},{"$f":"BB549*$AY$19","v":1.7934562206246764E-2},{"$f":"BC549*$AY$19","v":1.7934562206246764E-2},{"$f":"BD549*$AY$19","v":1.7934562206246764E-2},1.7934562206246771E-2,{"$f":"BF549*$BC$19","v":1.7710454386199666E-2},1.7038130926058354E-2,1.7038130926058357E-2,1.7038130926058354E-2]
[{"$f":"ROW()","v":1392},"2006-12-31","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":"AZ551*$AY$19","v":0},0,0,0,0,{"$f":"BE551*$BC$19","v":0},{"$f":"BF551*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF552*$BC$19","v":0},0,0,0]
[{"$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,5.4439693768386426E-3,5.4439693768386435E-3,5.4439693768386435E-3,5.4439693768386435E-3,5.4439693768386426E-3,5.4439693768386426E-3,{"$f":"BF553*$BC$19","v":5.4439693768386426E-3},5.4439693768386426E-3,5.4439693768386418E-3,5.4439693768386418E-3]
[{"$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,5.9468190904037226E-3,5.9468190904037226E-3,5.9468190904037226E-3,5.9468190904037226E-3,5.9468190904037226E-3,5.9468190904037261E-3,{"$f":"BF554*$BC$19","v":5.9468190904037261E-3},5.9468190904037243E-3,5.9468190904037261E-3,5.9468190904037269E-3]
[{"$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,0,0,0,0,0,0,{"$f":"BF555*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF556*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF557*$BC$19","v":0},0,0,0]
[{"$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,3.5292667481782476E-4,3.5292667481782476E-4,0,0,0,0,{"$f":"BF558*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF559*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF560*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1403},"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,{"$f":"AZ561*$AY$19","v":0},0,0,0,0,0,{"$f":"BF561*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1404},"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,{"$f":"AZ562*$AY$19","v":0},0,0,0,0,0,{"$f":"BF562*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1405},"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,{"$f":"AZ563*$AY$19","v":0},0,0,0,0,0,{"$f":"BF563*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ564*$AY$19","v":1.174371514206019E-2},{"$f":"BA564*$AY$19","v":1.174371514206019E-2},{"$f":"BB564*$AY$19","v":1.1390788467242367E-2},{"$f":"BC564*$AY$19","v":1.1390788467242367E-2},{"$f":"BD564*$AY$19","v":1.1390788467242367E-2},1.1390788467242369E-2,{"$f":"BF564*$BC$19","v":1.1390788467242369E-2},1.1390788467242367E-2,1.1390788467242367E-2,1.1390788467242369E-2]
[{"$f":"ROW()","v":1407},"2007-03-31","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":"AZ566*$AY$19","v":0},0,0,0,0,{"$f":"BE566*$BC$19","v":0},{"$f":"BF566*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF567*$BC$19","v":0},0,0,0]
[{"$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,4.3599534939699745E-4,4.3599534939699745E-4,4.3599534939699745E-4,4.3599534939699745E-4,4.3599534939699745E-4,4.3599534939699761E-4,{"$f":"BF568*$BC$19","v":4.3599534939699761E-4},4.3599534939699761E-4,4.3599534939699772E-4,4.3599534939699772E-4]
[{"$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,1.85570898738317E-2,1.85570898738317E-2,1.85570898738317E-2,1.8557089873831704E-2,1.8557089873831707E-2,1.8557089873831697E-2,{"$f":"BF569*$BC$19","v":1.8557089873831697E-2},1.8557089873831697E-2,1.8557089873831697E-2,1.8557089873831697E-2]
[{"$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,6.0767970541933847E-4,6.0767970541933858E-4,1.5191992635483467E-4,0,0,0,{"$f":"BF570*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF571*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF572*$BC$19","v":0},0,0,0]
[{"$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,5.7445669740730978E-3,5.7445669740730969E-3,1.4361417435182747E-3,0,0,1.0346006357600502E-18,{"$f":"BF573*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF574*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF575*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1418},"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,{"$f":"AZ576*$AY$19","v":0},0,0,0,0,0,{"$f":"BF576*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1419},"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,{"$f":"AZ577*$AY$19","v":0},0,0,0,0,0,{"$f":"BF577*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1420},"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,{"$f":"AZ578*$AY$19","v":0},0,0,0,0,0,{"$f":"BF578*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ579*$AY$19","v":2.5345331902721136E-2},{"$f":"BA579*$AY$19","v":2.5345331902721136E-2},{"$f":"BB579*$AY$19","v":2.0581146893101809E-2},{"$f":"BC579*$AY$19","v":1.8993085223228703E-2},{"$f":"BD579*$AY$19","v":1.8993085223228703E-2},1.8993085223228696E-2,{"$f":"BF579*$BC$19","v":1.8993085223228696E-2},1.8993085223228696E-2,1.8993085223228696E-2,1.8993085223228696E-2]
[{"$f":"ROW()","v":1422},"2007-06-30","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":"AZ581*$AY$19","v":5.4136186138558813E-3},5.4136186138558804E-3,5.4136186138558804E-3,5.4136186138558804E-3,5.4136186138558804E-3,{"$f":"BE581*$BC$19","v":5.4136186138558822E-3},{"$f":"BF581*$BC$19","v":5.4136186138558822E-3},5.4136186138558822E-3,5.4136186138558822E-3,5.4136186138558822E-3]
[{"$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,0,0,0,0,0,0,{"$f":"BF582*$BC$19","v":0},0,0,0]
[{"$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,4.9416701266481178E-3,4.9416701266481178E-3,4.9416701266481178E-3,4.9416701266481178E-3,4.9416701266481186E-3,4.9416701266481169E-3,{"$f":"BF583*$BC$19","v":4.9416701266481169E-3},4.941670126648116E-3,4.941670126648116E-3,4.9416701266481169E-3]
[{"$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,3.924491203479449E-3,3.924491203479449E-3,3.924491203479449E-3,3.924491203479449E-3,3.924491203479449E-3,3.9244912034794499E-3,{"$f":"BF584*$BC$19","v":3.9244912034794499E-3},3.924491203479449E-3,3.924491203479449E-3,3.924491203479449E-3]
[{"$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,4.9131697119032761E-3,4.9131697119032761E-3,2.4565848559516385E-3,0,0,0,{"$f":"BF585*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF586*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF587*$BC$19","v":0},0,0,0]
[{"$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,2.1777737311060759E-2,2.1777737311060762E-2,1.0888868655530379E-2,0,0,0,{"$f":"BF588*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF589*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF590*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1433},"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,{"$f":"AZ591*$AY$19","v":0},0,0,0,0,0,{"$f":"BF591*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1434},"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,{"$f":"AZ592*$AY$19","v":0},0,0,0,0,0,{"$f":"BF592*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1435},"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,{"$f":"AZ593*$AY$19","v":0},0,0,0,0,0,{"$f":"BF593*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ594*$AY$19","v":4.0970686966947487E-2},{"$f":"BA594*$AY$19","v":4.0970686966947487E-2},{"$f":"BB594*$AY$19","v":2.7625233455465466E-2},{"$f":"BC594*$AY$19","v":1.4279779943983446E-2},{"$f":"BD594*$AY$19","v":1.4279779943983446E-2},1.4279779943983448E-2,{"$f":"BF594*$BC$19","v":1.4279779943983448E-2},1.4279779943983448E-2,1.4279779943983448E-2,1.4279779943983448E-2]
[{"$f":"ROW()","v":1437},"2007-09-30","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":"AZ596*$AY$19","v":0},0,0,0,0,{"$f":"BE596*$BC$19","v":0},{"$f":"BF596*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF597*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF598*$BC$19","v":0},0,0,0]
[{"$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,5.9199117691800594E-6,5.9199117691800585E-6,5.9199117691800585E-6,5.9199117691800568E-6,5.9199117691800585E-6,5.9199117691800585E-6,{"$f":"BF599*$BC$19","v":5.9199117691800585E-6},5.9199117691800585E-6,5.9199117691800577E-6,5.9199117691800577E-6]
[{"$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,0,0,0,0,0,0,{"$f":"BF600*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF601*$BC$19","v":0},0,0,0]
[{"$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,2.798352791175112E-4,2.7983527911751115E-4,2.7983527911751115E-4,2.7983527911751115E-4,2.7983527911751109E-4,2.798352791175112E-4,{"$f":"BF602*$BC$19","v":2.798352791175112E-4},2.798352791175112E-4,2.798352791175112E-4,2.798352791175112E-4]
[{"$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,2.5939155598225218E-2,2.5939155598225218E-2,1.9454366698668915E-2,0,0,0,{"$f":"BF603*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF604*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF605*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1448},"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,{"$f":"AZ606*$AY$19","v":0},0,0,0,0,0,{"$f":"BF606*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1449},"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,{"$f":"AZ607*$AY$19","v":0},0,0,0,0,0,{"$f":"BF607*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1450},"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,{"$f":"AZ608*$AY$19","v":0},0,0,0,0,0,{"$f":"BF608*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ609*$AY$19","v":2.6224910789111912E-2},{"$f":"BA609*$AY$19","v":2.6224910789111912E-2},{"$f":"BB609*$AY$19","v":1.9740121889555606E-2},{"$f":"BC609*$AY$19","v":2.8575519088669122E-4},{"$f":"BD609*$AY$19","v":2.8575519088669117E-4},2.8575519088669128E-4,{"$f":"BF609*$BC$19","v":2.8575519088669122E-4},2.8575519088669122E-4,2.8575519088669122E-4,2.8575519088669122E-4]
[{"$f":"ROW()","v":1452},"2007-12-31","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":"AZ611*$AY$19","v":0},0,0,0,0,{"$f":"BE611*$BC$19","v":0},{"$f":"BF611*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF612*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF613*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF614*$BC$19","v":0},0,0,0]
[{"$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,3.875762960053159E-3,3.8757629600531585E-3,3.8757629600531585E-3,0,0,0,{"$f":"BF615*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF616*$BC$19","v":0},0,0,0]
[{"$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,4.4180366635397105E-5,4.4180366635397105E-5,4.4180366635397105E-5,4.4180366635397105E-5,4.4180366635397098E-5,4.4180366635397132E-5,{"$f":"BF617*$BC$19","v":4.4180366635397132E-5},4.4180366635397132E-5,4.4180366635397139E-5,4.4180366635397139E-5]
[{"$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,0,0,0,0,0,0,{"$f":"BF618*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF619*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF620*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1463},"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,{"$f":"AZ621*$AY$19","v":0},0,0,0,0,0,{"$f":"BF621*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1464},"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,{"$f":"AZ622*$AY$19","v":0},0,0,0,0,0,{"$f":"BF622*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1465},"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,{"$f":"AZ623*$AY$19","v":0},0,0,0,0,0,{"$f":"BF623*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ624*$AY$19","v":3.9199433266885559E-3},{"$f":"BA624*$AY$19","v":3.9199433266885559E-3},{"$f":"BB624*$AY$19","v":3.9199433266885559E-3},{"$f":"BC624*$AY$19","v":4.4180366635397105E-5},{"$f":"BD624*$AY$19","v":4.4180366635397098E-5},4.4180366635397132E-5,{"$f":"BF624*$BC$19","v":4.4180366635397132E-5},4.4180366635397132E-5,4.4180366635397139E-5,4.4180366635397139E-5]
[{"$f":"ROW()","v":1467},"2008-03-31","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":"AZ626*$AY$19","v":0},0,0,0,0,{"$f":"BE626*$BC$19","v":0},{"$f":"BF626*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF627*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF628*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF629*$BC$19","v":0},0,0,0]
[{"$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,1.124803939962477E-3,1.124803939962477E-3,1.1248039399624772E-3,2.8120098499061935E-4,0,0,{"$f":"BF630*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF631*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF632*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF633*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF634*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF635*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1478},"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,{"$f":"AZ636*$AY$19","v":0},0,0,0,0,0,{"$f":"BF636*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1479},"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,{"$f":"AZ637*$AY$19","v":0},0,0,0,0,0,{"$f":"BF637*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1480},"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,{"$f":"AZ638*$AY$19","v":0},0,0,0,0,0,{"$f":"BF638*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ639*$AY$19","v":1.124803939962477E-3},{"$f":"BA639*$AY$19","v":1.124803939962477E-3},{"$f":"BB639*$AY$19","v":1.1248039399624772E-3},{"$f":"BC639*$AY$19","v":2.8120098499061935E-4},{"$f":"BD639*$AY$19","v":0},0,{"$f":"BF639*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1482},"2008-06-30","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":"AZ641*$AY$19","v":6.6186898152586232E-5},6.6186898152586232E-5,6.6186898152586232E-5,6.6186898152586232E-5,6.6186898152586232E-5,{"$f":"BE641*$BC$19","v":6.6186898152586246E-5},{"$f":"BF641*$BC$19","v":6.6186898152586246E-5},6.6186898152586246E-5,6.6186898152586246E-5,6.6186898152586246E-5]
[{"$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,0,0,0,0,0,0,{"$f":"BF642*$BC$19","v":0},0,0,0]
[{"$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,1.0394400183996575E-2,1.0394400183996575E-2,1.0394400183996575E-2,1.0394400183996575E-2,1.0394400183996575E-2,1.0394400183996571E-2,{"$f":"BF643*$BC$19","v":1.0394400183996571E-2},1.0394400183996573E-2,1.0394400183996573E-2,1.0394400183996575E-2]
[{"$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,0,0,0,0,0,0,{"$f":"BF644*$BC$19","v":0},0,0,0]
[{"$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,8.605925488356694E-3,8.605925488356694E-3,8.605925488356694E-3,4.302962744178347E-3,0,2.5865015894001255E-18,{"$f":"BF645*$BC$19","v":0},0,0,0]
[{"$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,6.2121190445417239E-3,6.2121190445417248E-3,6.2121190445417248E-3,6.2121190445417248E-3,6.2121190445417257E-3,6.2121190445417239E-3,{"$f":"BF646*$BC$19","v":6.2121190445417239E-3},6.2121190445417239E-3,3.1060595222708615E-3,0]
[{"$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,1.6131339304849028E-3,1.6131339304849028E-3,1.6131339304849028E-3,1.6131339304849026E-3,1.6131339304849026E-3,1.6131339304849026E-3,{"$f":"BF647*$BC$19","v":1.6131339304849026E-3},1.6131339304849026E-3,1.6131339304849023E-3,1.6131339304849023E-3]
[{"$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,1.1499110178788208E-2,1.1499110178788208E-2,1.1499110178788208E-2,5.7495550893941049E-3,0,7.242204450320352E-18,{"$f":"BF648*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF649*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF650*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1493},"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,{"$f":"AZ651*$AY$19","v":0},0,0,0,0,0,{"$f":"BF651*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1494},"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,{"$f":"AZ652*$AY$19","v":0},0,0,0,0,0,{"$f":"BF652*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1495},"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,{"$f":"AZ653*$AY$19","v":0},0,0,0,0,0,{"$f":"BF653*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ654*$AY$19","v":3.8390875724320685E-2},{"$f":"BA654*$AY$19","v":3.8390875724320685E-2},{"$f":"BB654*$AY$19","v":3.8390875724320685E-2},{"$f":"BC654*$AY$19","v":2.8338357890748241E-2},{"$f":"BD654*$AY$19","v":1.8285840057175786E-2},1.8285840057175793E-2,{"$f":"BF654*$BC$19","v":1.8285840057175783E-2},1.8285840057175786E-2,1.5179780534904923E-2,1.2073721012634063E-2]
[{"$f":"ROW()","v":1497},"2008-09-30","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":"AZ656*$AY$19","v":1.8611571700494615E-4},1.8611571700494615E-4,1.8611571700494613E-4,1.8611571700494613E-4,1.861157170049461E-4,{"$f":"BE656*$BC$19","v":1.8611571700494615E-4},{"$f":"BF656*$BC$19","v":1.8611571700494615E-4},1.861157170049461E-4,1.861157170049461E-4,1.8611571700494607E-4]
[{"$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,0,0,0,0,0,0,{"$f":"BF657*$BC$19","v":0},0,0,0]
[{"$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,1.8193045099926576E-3,1.8193045099926576E-3,1.8193045099926576E-3,1.8193045099926576E-3,1.8193045099926576E-3,1.8193045099926585E-3,{"$f":"BF658*$BC$19","v":1.8193045099926585E-3},1.8193045099926585E-3,1.8193045099926585E-3,1.8193045099926585E-3]
[{"$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,0,0,0,0,0,0,{"$f":"BF659*$BC$19","v":0},0,0,0]
[{"$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,4.4266547251675156E-2,4.4266547251675156E-2,4.4266547251675156E-2,3.3199910438756371E-2,0,1.2415207629120602E-17,{"$f":"BF660*$BC$19","v":0},0,0,0]
[{"$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,1.7414671669793613E-4,1.7414671669793613E-4,1.7414671669793613E-4,1.7414671669793613E-4,1.7414671669793613E-4,1.7414671669793624E-4,{"$f":"BF661*$BC$19","v":1.7414671669793624E-4},1.7414671669793626E-4,1.3061003752345217E-4,0]
[{"$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,3.2063921239236054E-4,3.2063921239236054E-4,3.2063921239236054E-4,3.2063921239236054E-4,3.2063921239236054E-4,3.2063921239236049E-4,{"$f":"BF662*$BC$19","v":3.2063921239236049E-4},3.2063921239236054E-4,3.2063921239236049E-4,3.2063921239236054E-4]
[{"$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,8.6794373411953679E-4,8.6794373411953679E-4,8.679437341195369E-4,6.5095780058965259E-4,0,1.2932507947000627E-19,{"$f":"BF663*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF664*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF665*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1508},"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,{"$f":"AZ666*$AY$19","v":0},0,0,0,0,0,{"$f":"BF666*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1509},"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,{"$f":"AZ667*$AY$19","v":0},0,0,0,0,0,{"$f":"BF667*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1510},"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,{"$f":"AZ668*$AY$19","v":0},0,0,0,0,0,{"$f":"BF668*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ669*$AY$19","v":4.7634697141882607E-2},{"$f":"BA669*$AY$19","v":4.7634697141882607E-2},{"$f":"BB669*$AY$19","v":4.7634697141882607E-2},{"$f":"BC669*$AY$19","v":3.6351074395433926E-2},{"$f":"BD669*$AY$19","v":2.5002061560879E-3},2.5002061560879135E-3,{"$f":"BF669*$BC$19","v":2.5002061560879013E-3},2.5002061560879013E-3,2.4566694769134175E-3,2.3260594393899651E-3]
[{"$f":"ROW()","v":1512},"2008-12-31","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":"AZ671*$AY$19","v":1.1244277655871875E-3},1.1244277655871877E-3,1.1244277655871875E-3,1.1244277655871875E-3,1.1244277655871875E-3,{"$f":"BE671*$BC$19","v":1.1244277655871877E-3},{"$f":"BF671*$BC$19","v":1.1244277655871877E-3},1.1244277655871877E-3,1.1244277655871877E-3,1.1244277655871877E-3]
[{"$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,0,0,0,0,0,0,{"$f":"BF672*$BC$19","v":0},0,0,0]
[{"$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,5.6691950029113007E-3,5.6691950029112989E-3,5.6691950029113007E-3,5.6691950029112989E-3,5.6691950029112989E-3,5.6691950029113007E-3,{"$f":"BF673*$BC$19","v":5.6691950029112998E-3},5.6691950029112998E-3,5.6691950029112998E-3,5.6691950029112998E-3]
[{"$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,1.4172379957300892E-4,1.4172379957300892E-4,1.4172379957300894E-4,1.4172379957300892E-4,1.4172379957300894E-4,1.41723799573009E-4,{"$f":"BF674*$BC$19","v":1.41723799573009E-4},1.41723799573009E-4,1.41723799573009E-4,1.41723799573009E-4]
[{"$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,4.782270990306442E-2,4.782270990306442E-2,4.782270990306442E-2,4.782270990306442E-2,0,1.6553610172160803E-17,{"$f":"BF675*$BC$19","v":0},0,0,0]
[{"$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,4.2098701145805405E-3,4.2098701145805405E-3,4.2098701145805405E-3,4.2098701145805405E-3,4.2098701145805405E-3,4.2098701145805413E-3,{"$f":"BF676*$BC$19","v":4.2098701145805413E-3},4.2098701145805413E-3,4.2098701145805413E-3,0]
[{"$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,1.8557308216870241E-3,1.8557308216870241E-3,1.8557308216870241E-3,1.8557308216870241E-3,1.8557308216870239E-3,1.8557308216870236E-3,{"$f":"BF677*$BC$19","v":1.8557308216870239E-3},1.8557308216870239E-3,1.8557308216870239E-3,1.8557308216870239E-3]
[{"$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,0,0,0,0,0,0,{"$f":"BF678*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF679*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF680*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1523},"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,{"$f":"AZ681*$AY$19","v":0},0,0,0,0,0,{"$f":"BF681*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1524},"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,{"$f":"AZ682*$AY$19","v":0},0,0,0,0,0,{"$f":"BF682*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1525},"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,{"$f":"AZ683*$AY$19","v":0},0,0,0,0,0,{"$f":"BF683*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ684*$AY$19","v":6.0823657407403489E-2},{"$f":"BA684*$AY$19","v":6.0823657407403489E-2},{"$f":"BB684*$AY$19","v":6.0823657407403489E-2},{"$f":"BC684*$AY$19","v":6.0823657407403489E-2},{"$f":"BD684*$AY$19","v":1.3000947504339059E-2},1.3000947504339078E-2,{"$f":"BF684*$BC$19","v":1.3000947504339061E-2},1.3000947504339061E-2,1.3000947504339061E-2,8.7910773897585202E-3]
[{"$f":"ROW()","v":1527},"2009-03-31","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":"AZ686*$AY$19","v":2.6639431052349966E-5},2.6639431052349959E-5,2.6639431052349966E-5,2.6639431052349959E-5,2.6639431052349959E-5,{"$f":"BE686*$BC$19","v":2.6639431052349976E-5},{"$f":"BF686*$BC$19","v":2.6639431052349976E-5},2.6639431052349976E-5,2.6639431052349979E-5,2.6639431052349979E-5]
[{"$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,7.0290417976971633E-4,7.0290417976971633E-4,7.0290417976971633E-4,7.0290417976971633E-4,7.0290417976971633E-4,7.0290417976971676E-4,{"$f":"BF687*$BC$19","v":7.0290417976971687E-4},7.0290417976971687E-4,7.0290417976971687E-4,7.0290417976971698E-4]
[{"$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,1.2396436537900287E-2,1.2396436537900289E-2,1.2396436537900289E-2,1.2396436537900289E-2,1.2396436537900291E-2,1.2396436537900289E-2,{"$f":"BF688*$BC$19","v":1.2396436537900287E-2},1.2396436537900287E-2,1.2396436537900287E-2,1.2396436537900287E-2]
[{"$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,0,0,0,0,0,0,{"$f":"BF689*$BC$19","v":0},0,0,0]
[{"$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,3.4170764542366013E-2,3.4170764542366013E-2,3.4170764542366013E-2,3.4170764542366013E-2,8.5426911355915031E-3,0,{"$f":"BF690*$BC$19","v":0},0,0,0]
[{"$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,9.7206095408314368E-3,9.7206095408314368E-3,9.7206095408314368E-3,9.7206095408314368E-3,9.7206095408314368E-3,9.7206095408314316E-3,{"$f":"BF691*$BC$19","v":9.7206095408314316E-3},9.7206095408314316E-3,9.7206095408314316E-3,2.4301523852078566E-3]
[{"$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,0,0,0,0,0,0,{"$f":"BF692*$BC$19","v":0},0,0,0]
[{"$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,3.1425930991329037E-2,3.1425930991329037E-2,3.1425930991329037E-2,3.1425930991329031E-2,7.8564827478322594E-3,2.7934217165521353E-17,{"$f":"BF693*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF694*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF695*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1538},"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,{"$f":"AZ696*$AY$19","v":0},0,0,0,0,0,{"$f":"BF696*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1539},"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,{"$f":"AZ697*$AY$19","v":0},0,0,0,0,0,{"$f":"BF697*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1540},"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,{"$f":"AZ698*$AY$19","v":0},0,0,0,0,0,{"$f":"BF698*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ699*$AY$19","v":8.8443285223248846E-2},{"$f":"BA699*$AY$19","v":8.8443285223248846E-2},{"$f":"BB699*$AY$19","v":8.8443285223248846E-2},{"$f":"BC699*$AY$19","v":8.8443285223248833E-2},{"$f":"BD699*$AY$19","v":3.9245763572977564E-2},2.2846589689553817E-2,{"$f":"BF699*$BC$19","v":2.2846589689553786E-2},2.2846589689553786E-2,2.2846589689553786E-2,1.5556132533930211E-2]
[{"$f":"ROW()","v":1542},"2009-06-30","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":"AZ701*$AY$19","v":2.6142765937343936E-5},2.6142765937343936E-5,2.6142765937343943E-5,2.6142765937343943E-5,2.6142765937343943E-5,{"$f":"BE701*$BC$19","v":2.614276593734395E-5},{"$f":"BF701*$BC$19","v":2.614276593734395E-5},2.6142765937343953E-5,2.6142765937343953E-5,2.614276593734396E-5]
[{"$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,2.9530504292455512E-5,2.9530504292455512E-5,2.9530504292455508E-5,2.9530504292455508E-5,2.9530504292455508E-5,2.9530504292455502E-5,{"$f":"BF702*$BC$19","v":2.9530504292455505E-5},2.9530504292455505E-5,2.9530504292455505E-5,2.9530504292455505E-5]
[{"$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,3.3975012560816606E-4,3.3975012560816606E-4,3.3975012560816606E-4,3.3975012560816617E-4,3.3975012560816617E-4,3.3975012560816611E-4,{"$f":"BF703*$BC$19","v":3.3975012560816611E-4},3.3975012560816611E-4,3.3975012560816611E-4,3.3975012560816606E-4]
[{"$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,0,0,0,0,0,0,{"$f":"BF704*$BC$19","v":0},0,0,0]
[{"$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,6.2333269146835187E-2,6.2333269146835187E-2,6.2333269146835187E-2,6.2333269146835187E-2,3.1166634573417593E-2,0,{"$f":"BF705*$BC$19","v":0},0,0,0]
[{"$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,6.5147197529274795E-2,6.5147197529274795E-2,6.5147197529274781E-2,6.5147197529274781E-2,6.5147197529274781E-2,6.5147197529274822E-2,{"$f":"BF706*$BC$19","v":6.5147197529274822E-2},6.5147197529274822E-2,6.5147197529274822E-2,3.2573598764637411E-2]
[{"$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,0,0,0,0,0,0,{"$f":"BF707*$BC$19","v":0},0,0,0]
[{"$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,1.3762603485731212E-2,1.3762603485731212E-2,1.376260348573121E-2,1.3762603485731212E-2,6.8813017428656052E-3,0,{"$f":"BF708*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF709*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF710*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1553},"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,{"$f":"AZ711*$AY$19","v":0},0,0,0,0,0,{"$f":"BF711*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1554},"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,{"$f":"AZ712*$AY$19","v":0},0,0,0,0,0,{"$f":"BF712*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1555},"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,{"$f":"AZ713*$AY$19","v":0},0,0,0,0,0,{"$f":"BF713*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ714*$AY$19","v":0.14163849355767916},{"$f":"BA714*$AY$19","v":0.14163849355767916},{"$f":"BB714*$AY$19","v":0.14163849355767916},{"$f":"BC714*$AY$19","v":0.14163849355767916},{"$f":"BD714*$AY$19","v":0.10359055724139594},6.5542620925112788E-2,{"$f":"BF714*$BC$19","v":6.5542620925112788E-2},6.5542620925112788E-2,6.5542620925112788E-2,3.2969022160475377E-2]
[{"$f":"ROW()","v":1557},"2009-09-30","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":"AZ716*$AY$19","v":1.5673845158600458E-4},1.5673845158600458E-4,1.5673845158600458E-4,1.5673845158600458E-4,1.5673845158600458E-4,{"$f":"BE716*$BC$19","v":1.5673845158600472E-4},{"$f":"BF716*$BC$19","v":1.5673845158600472E-4},1.5673845158600469E-4,1.5673845158600469E-4,1.5673845158600469E-4]
[{"$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,0,0,0,0,0,0,{"$f":"BF717*$BC$19","v":0},0,0,0]
[{"$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,8.3575317766881627E-5,8.3575317766881627E-5,8.3575317766881627E-5,8.3575317766881627E-5,8.3575317766881654E-5,8.3575317766881654E-5,{"$f":"BF718*$BC$19","v":8.3575317766881654E-5},8.3575317766881654E-5,8.3575317766881654E-5,8.3575317766881654E-5]
[{"$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,0,0,0,0,0,0,{"$f":"BF719*$BC$19","v":0},0,0,0]
[{"$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,5.5981903593592137E-4,5.5981903593592137E-4,5.5981903593592137E-4,5.5981903593592126E-4,4.1986427695194103E-4,0,{"$f":"BF720*$BC$19","v":0},0,0,0]
[{"$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,1.3970444492638403E-2,1.3970444492638403E-2,1.3970444492638403E-2,1.3970444492638403E-2,1.3970444492638401E-2,1.3970444492638408E-2,{"$f":"BF721*$BC$19","v":1.3970444492638406E-2},1.3970444492638404E-2,1.3970444492638406E-2,1.0477833369478806E-2]
[{"$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,0,0,0,0,0,0,{"$f":"BF722*$BC$19","v":0},0,0,0]
[{"$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,1.1106234028960412E-2,1.1106234028960412E-2,1.1106234028960412E-2,1.1106234028960408E-2,8.3296755217203092E-3,0,{"$f":"BF723*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF724*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF725*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1568},"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,{"$f":"AZ726*$AY$19","v":0},0,0,0,0,0,{"$f":"BF726*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1569},"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,{"$f":"AZ727*$AY$19","v":0},0,0,0,0,0,{"$f":"BF727*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1570},"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,{"$f":"AZ728*$AY$19","v":0},0,0,0,0,0,{"$f":"BF728*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ729*$AY$19","v":2.5876811326887621E-2},{"$f":"BA729*$AY$19","v":2.5876811326887621E-2},{"$f":"BB729*$AY$19","v":2.5876811326887621E-2},{"$f":"BC729*$AY$19","v":2.5876811326887617E-2},{"$f":"BD729*$AY$19","v":2.2960298060663534E-2},1.4210758261991294E-2,{"$f":"BF729*$BC$19","v":1.4210758261991294E-2},1.4210758261991288E-2,1.4210758261991292E-2,1.071814713883169E-2]
[{"$f":"ROW()","v":1572},"2009-12-31","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":"AZ731*$AY$19","v":1.3047506834628785E-5},1.3047506834628785E-5,1.3047506834628785E-5,1.3047506834628785E-5,1.3047506834628785E-5,{"$f":"BE731*$BC$19","v":1.3047506834628788E-5},{"$f":"BF731*$BC$19","v":1.3047506834628788E-5},1.3047506834628788E-5,1.3047506834628788E-5,1.3047506834628788E-5]
[{"$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,0,0,0,0,0,0,{"$f":"BF732*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF733*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF734*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF735*$BC$19","v":0},0,0,0]
[{"$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,5.0106148719199488E-2,5.0106148719199488E-2,5.0106148719199488E-2,5.0106148719199488E-2,5.0106148719199495E-2,5.0106148719199495E-2,{"$f":"BF736*$BC$19","v":5.0106148719199495E-2},5.0106148719199495E-2,5.0106148719199495E-2,5.0106148719199495E-2]
[{"$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,4.8030787992495302E-4,4.8030787992495302E-4,4.8030787992495302E-4,4.8030787992495302E-4,4.8030787992495302E-4,4.8030787992495307E-4,{"$f":"BF737*$BC$19","v":4.8030787992495302E-4},4.8030787992495302E-4,4.8030787992495302E-4,4.8030787992495302E-4]
[{"$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,1.5742588691369609E-2,1.5742588691369609E-2,1.5742588691369606E-2,1.5742588691369609E-2,1.5742588691369609E-2,0,{"$f":"BF738*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF739*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF740*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1583},"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,{"$f":"AZ741*$AY$19","v":0},0,0,0,0,0,{"$f":"BF741*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1584},"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,{"$f":"AZ742*$AY$19","v":0},0,0,0,0,0,{"$f":"BF742*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1585},"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,{"$f":"AZ743*$AY$19","v":0},0,0,0,0,0,{"$f":"BF743*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ744*$AY$19","v":6.6342092797328681E-2},{"$f":"BA744*$AY$19","v":6.6342092797328681E-2},{"$f":"BB744*$AY$19","v":6.6342092797328667E-2},{"$f":"BC744*$AY$19","v":6.6342092797328681E-2},{"$f":"BD744*$AY$19","v":6.6342092797328681E-2},5.0599504105959071E-2,{"$f":"BF744*$BC$19","v":5.0599504105959071E-2},5.0599504105959071E-2,5.0599504105959071E-2,5.0599504105959071E-2]
[{"$f":"ROW()","v":1587},"2010-12-31","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":"AZ746*$AY$19","v":-0.10588860881801125},0,0,0,0,{"$f":"BE746*$BC$19","v":0},{"$f":"BF746*$BC$19","v":0},0,0,0]
[{"$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,-6.741163227016885E-3,0,0,0,0,0,{"$f":"BF747*$BC$19","v":0},0,0,0]
[{"$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,-0.10438940797804432,0,0,0,0,0,{"$f":"BF748*$BC$19","v":0},0,0,0]
[{"$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,-1.4930592644073806E-2,0,0,0,0,0,{"$f":"BF749*$BC$19","v":0},0,0,0]
[{"$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,-0.14212687623147274,0,0,0,0,0,{"$f":"BF750*$BC$19","v":0},0,0,0]
[{"$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,-0.44989795121388193,0,0,0,0,0,{"$f":"BF751*$BC$19","v":0},0,0,0]
[{"$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,1.8465867855848785E-3,1.8465867855848785E-3,1.8465867855848785E-3,1.8465867855848785E-3,1.8465867855848783E-3,1.8465867855848787E-3,{"$f":"BF752*$BC$19","v":1.8465867855848787E-3},1.8465867855848787E-3,1.8465867855848787E-3,1.8465867855848789E-3]
[{"$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,-1.6936345432109687,0,0,0,0,0,{"$f":"BF753*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF754*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF755*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1598},"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,0,0,0,0,0,0,{"$f":"BF756*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1599},"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,0,0,0,0,0,0,{"$f":"BF757*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1600},"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,0,0,0,0,0,0,{"$f":"BF758*$BC$19","v":0},0,0,0]
[{"$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,-2.5157625565378847,1.8465867855848785E-3,1.8465867855848785E-3,1.8465867855848785E-3,1.8465867855848783E-3,1.8465867855848787E-3,{"$f":"BF759*$BC$19","v":1.8465867855848787E-3},1.8465867855848787E-3,1.8465867855848787E-3,1.8465867855848789E-3]
[{"$f":"ROW()","v":1602},"2011-12-31","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":"AZ761*$AY$19","v":0},0,0,0,0,{"$f":"BE761*$BC$19","v":0},{"$f":"BF761*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF762*$BC$19","v":0},0,0,0]
[{"$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,-0.38285814255154926,0,0,0,0,0,{"$f":"BF763*$BC$19","v":0},0,0,0]
[{"$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,-7.3218253893776479E-3,0,0,0,0,0,{"$f":"BF764*$BC$19","v":0},0,0,0]
[{"$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,-0.40963295962332075,0,0,0,0,0,{"$f":"BF765*$BC$19","v":0},0,0,0]
[{"$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,-0.34658247398423386,0,0,0,0,0,{"$f":"BF766*$BC$19","v":0},0,0,0]
[{"$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,-1.7572380934506352E-3,0,0,0,0,0,{"$f":"BF767*$BC$19","v":0},0,0,0]
[{"$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,-0.86139783867172726,0,0,0,0,0,{"$f":"BF768*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF769*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF770*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1613},"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,{"$f":"AZ771*$AY$19","v":0},0,0,0,0,0,{"$f":"BF771*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1614},"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,{"$f":"AZ772*$AY$19","v":0},0,0,0,0,0,{"$f":"BF772*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1615},"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,{"$f":"AZ773*$AY$19","v":0},0,0,0,0,0,{"$f":"BF773*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ774*$AY$19","v":-2.0095504783136593},{"$f":"BA774*$AY$19","v":0},{"$f":"BB774*$AY$19","v":0},{"$f":"BC774*$AY$19","v":0},{"$f":"BD774*$AY$19","v":0},0,{"$f":"BF774*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1617},"2012-12-31","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":"AZ776*$AY$19","v":0},0,0,0,0,{"$f":"BE776*$BC$19","v":0},{"$f":"BF776*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF777*$BC$19","v":0},0,0,0]
[{"$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,4.4060466708782924E-3,4.4060466708782924E-3,4.4060466708782924E-3,4.4060466708782933E-3,4.4060466708782924E-3,4.4060466708782933E-3,{"$f":"BF778*$BC$19","v":4.4060466708782933E-3},4.4060466708782942E-3,4.4060466708782942E-3,4.4060466708782942E-3]
[{"$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,-5.1392362526830413E-3,0,0,0,0,0,{"$f":"BF779*$BC$19","v":0},0,0,0]
[{"$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,1.5722935913475324E-2,1.5722935913475324E-2,1.572293591347532E-2,1.5722935913475324E-2,1.5722935913475324E-2,1.5722935913475334E-2,{"$f":"BF780*$BC$19","v":1.5722935913475334E-2},1.5722935913475334E-2,0,0]
[{"$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,-6.1670835032196485E-3,0,0,0,0,0,{"$f":"BF781*$BC$19","v":0},0,0,0]
[{"$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,-1.2334167006439302E-3,0,0,0,0,0,{"$f":"BF782*$BC$19","v":0},0,0,0]
[{"$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,-0.1745878292399268,0,0,0,0,0,{"$f":"BF783*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF784*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF785*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1628},"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,{"$f":"AZ786*$AY$19","v":0},0,0,0,0,0,{"$f":"BF786*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1629},"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,{"$f":"AZ787*$AY$19","v":0},0,0,0,0,0,{"$f":"BF787*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1630},"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,{"$f":"AZ788*$AY$19","v":0},0,0,0,0,0,{"$f":"BF788*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ789*$AY$19","v":-0.16699858311211979},{"$f":"BA789*$AY$19","v":2.0128982584353614E-2},{"$f":"BB789*$AY$19","v":2.0128982584353611E-2},{"$f":"BC789*$AY$19","v":2.0128982584353614E-2},{"$f":"BD789*$AY$19","v":2.0128982584353614E-2},2.0128982584353628E-2,{"$f":"BF789*$BC$19","v":2.0128982584353628E-2},2.0128982584353632E-2,4.4060466708782942E-3,4.4060466708782942E-3]
[{"$f":"ROW()","v":1632},"2013-12-31","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":"AZ791*$AY$19","v":4.7429797155831084E-4},4.7429797155831084E-4,4.7429797155831084E-4,4.7429797155831079E-4,4.7429797155831079E-4,{"$f":"BE791*$BC$19","v":4.7429797155831101E-4},{"$f":"BF791*$BC$19","v":4.7429797155831101E-4},4.7429797155831101E-4,4.7429797155831106E-4,4.7429797155831106E-4]
[{"$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,0,0,0,0,0,0,{"$f":"BF792*$BC$19","v":0},0,0,0]
[{"$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,1.9809479324581377E-2,1.9809479324581377E-2,1.980947932458138E-2,1.980947932458138E-2,1.9809479324581384E-2,1.980947932458138E-2,{"$f":"BF793*$BC$19","v":1.980947932458138E-2},1.980947932458138E-2,1.980947932458138E-2,1.980947932458138E-2]
[{"$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,5.8766569156002008E-3,5.8766569156002008E-3,5.8766569156002008E-3,5.8766569156002008E-3,5.8766569156001999E-3,5.8766569156002025E-3,{"$f":"BF794*$BC$19","v":5.8766569156002025E-3},5.8766569156002025E-3,5.8766569156002042E-3,5.8766569156002042E-3]
[{"$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,4.4812626057909234E-2,4.4812626057909234E-2,4.4812626057909234E-2,4.4812626057909234E-2,4.4812626057909227E-2,4.4812626057909255E-2,{"$f":"BF795*$BC$19","v":4.4812626057909255E-2},4.4812626057909255E-2,4.4812626057909255E-2,0]
[{"$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,-3.2427333333606779E-3,0,0,0,0,0,{"$f":"BF796*$BC$19","v":0},0,0,0]
[{"$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,2.7501716300749081E-2,2.7501716300749081E-2,2.7501716300749081E-2,2.7501716300749081E-2,2.7501716300749081E-2,2.7501716300749091E-2,{"$f":"BF797*$BC$19","v":2.7501716300749091E-2},2.7501716300749084E-2,2.7501716300749084E-2,2.7501716300749084E-2]
[{"$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,5.8422270141422511E-2,5.8422270141422511E-2,5.8422270141422504E-2,5.8422270141422511E-2,5.8422270141422511E-2,5.8422270141422539E-2,{"$f":"BF798*$BC$19","v":5.8422270141422525E-2},5.8422270141422539E-2,5.8422270141422539E-2,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF799*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF800*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1643},"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,{"$f":"AZ801*$AY$19","v":0},0,0,0,0,0,{"$f":"BF801*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1644},"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,{"$f":"AZ802*$AY$19","v":0},0,0,0,0,0,{"$f":"BF802*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1645},"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,{"$f":"AZ803*$AY$19","v":0},0,0,0,0,0,{"$f":"BF803*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ804*$AY$19","v":0.15365431337846003},{"$f":"BA804*$AY$19","v":0.15689704671182073},{"$f":"BB804*$AY$19","v":0.1568970467118207},{"$f":"BC804*$AY$19","v":0.15689704671182073},{"$f":"BD804*$AY$19","v":0.15689704671182073},0.15689704671182078,{"$f":"BF804*$BC$19","v":0.15689704671182075},0.15689704671182078,0.15689704671182078,5.3662150512488987E-2]
[{"$f":"ROW()","v":1647},"2014-12-31","Capex"]
[{"$f":"ROW()","v":1648},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ806*$AY$19","v":0},0,0,0,0,{"$f":"BE806*$BC$19","v":0},{"$f":"BF806*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF807*$BC$19","v":0},0,0,0]
[{"$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,2.9922541495650674E-2,2.9922541495650677E-2,2.9922541495650677E-2,2.9922541495650677E-2,2.9922541495650677E-2,2.9922541495650667E-2,{"$f":"BF808*$BC$19","v":2.992254149565067E-2},2.992254149565067E-2,2.9922541495650677E-2,2.992254149565067E-2]
[{"$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,7.9896093810476205E-3,7.9896093810476222E-3,7.9896093810476222E-3,7.9896093810476222E-3,7.9896093810476222E-3,7.9896093810476205E-3,{"$f":"BF809*$BC$19","v":7.9896093810476188E-3},7.9896093810476188E-3,7.9896093810476188E-3,7.9896093810476205E-3]
[{"$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,0.14894655244907806,0.14894655244907806,0.14894655244907806,0.14894655244907806,0.14894655244907803,0.14894655244907812,{"$f":"BF810*$BC$19","v":0.14894655244907812},0.14894655244907812,0.14894655244907812,0.14894655244907812]
[{"$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,0,0,0,0,0,0,{"$f":"BF811*$BC$19","v":0},0,0,0]
[{"$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,4.5485199313801121E-4,4.5485199313801132E-4,4.5485199313801132E-4,4.5485199313801138E-4,4.5485199313801143E-4,4.5485199313801143E-4,{"$f":"BF812*$BC$19","v":4.5485199313801149E-4},4.5485199313801149E-4,4.5485199313801149E-4,4.5485199313801149E-4]
[{"$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,7.7805134121538061E-3,7.7805134121538061E-3,7.7805134121538061E-3,7.7805134121538069E-3,7.7805134121538061E-3,7.7805134121538017E-3,{"$f":"BF813*$BC$19","v":7.7805134121538017E-3},7.7805134121538E-3,7.7805134121538017E-3,7.7805134121538017E-3]
[{"$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,0,0,0,0,0,0,{"$f":"BF814*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,0,{"$f":"BF815*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1658},"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,{"$f":"AZ816*$AY$19","v":0},0,0,0,0,0,{"$f":"BF816*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1659},"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,{"$f":"AZ817*$AY$19","v":0},0,0,0,0,0,{"$f":"BF817*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1660},"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,{"$f":"AZ818*$AY$19","v":0},0,0,0,0,0,{"$f":"BF818*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"AZ819*$AY$19","v":0.19509406873106819},{"$f":"BA819*$AY$19","v":0.19509406873106819},{"$f":"BB819*$AY$19","v":0.19509406873106819},{"$f":"BC819*$AY$19","v":0.19509406873106819},{"$f":"BD819*$AY$19","v":0.19509406873106816},0.19509406873106822,{"$f":"BF819*$BC$19","v":0.19509406873106822},0.19509406873106822,0.19509406873106822,0.19509406873106822]
[{"$f":"ROW()","v":1662},"2015-12-31"]
[{"$f":"ROW()","v":1663},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA821*$AY$19","v":4.7377284517898174E-2},4.7377284517898174E-2,4.7377284517898174E-2,4.7377284517898174E-2,{"$f":"BE821*$BC$19","v":3.0725303772032826E-2},{"$f":"BF821*$BC$19","v":3.0725303772032832E-2},3.0725303772032832E-2,3.0725303772032832E-2,3.0725303772032836E-2]
[{"$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,0,0,0,0,2.9905294567337823E-3,{"$f":"BF822*$BC$19","v":2.9905294567337828E-3},2.9905294567337828E-3,2.9905294567337828E-3,2.9905294567337828E-3]
[{"$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,3.5846239840411083E-2,3.5846239840411083E-2,3.5846239840411083E-2,3.5846239840411083E-2,-0.16304161618821264,{"$f":"BF823*$BC$19","v":0},0,0,0]
[{"$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,1.1303421218409547E-2,1.1303421218409547E-2,1.1303421218409547E-2,1.1303421218409547E-2,1.8139898651609993E-2,{"$f":"BF824*$BC$19","v":1.8139898651609993E-2},1.8139898651609993E-2,1.8139898651609993E-2,1.8139898651609993E-2]
[{"$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,2.7609258431872084E-2,2.7609258431872084E-2,2.7609258431872084E-2,2.7609258431872084E-2,0.16816236107616894,{"$f":"BF825*$BC$19","v":0.16816236107616894},0.16816236107616894,0.16816236107616894,0.16816236107616897]
[{"$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,8.8182319906618227E-3,8.8182319906618227E-3,8.8182319906618227E-3,8.818231990661821E-3,-3.5272927962647291E-2,{"$f":"BF826*$BC$19","v":0},0,0,0]
[{"$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,4.2021540722967455E-3,4.2021540722967455E-3,4.2021540722967455E-3,4.2021540722967455E-3,3.1204528799820639E-4,{"$f":"BF827*$BC$19","v":3.1204528799820639E-4},3.1204528799820644E-4,3.1204528799820644E-4,3.1204528799820644E-4]
[{"$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,5.8354859300149636E-2,5.8354859300149636E-2,5.8354859300149636E-2,5.8354859300149636E-2,-0.14946355209256287,{"$f":"BF828*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,{"$f":"BF829*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,0,{"$f":"BF830*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1673},"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,{"$f":"BA831*$AY$19","v":0},0,0,0,0,{"$f":"BF831*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1674},"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,{"$f":"BA832*$AY$19","v":0},0,0,0,0,{"$f":"BF832*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1675},"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,{"$f":"BA833*$AY$19","v":0},0,0,0,0,{"$f":"BF833*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BA834*$AY$19","v":0.19351144937169906},{"$f":"BB834*$AY$19","v":0.19351144937169906},{"$f":"BC834*$AY$19","v":0.19351144937169906},{"$f":"BD834*$AY$19","v":0.19351144937169906},-0.12744795799887906,{"$f":"BF834*$BC$19","v":0.22033013824454373},0.22033013824454373,0.22033013824454373,0.22033013824454376]
[{"$f":"ROW()","v":1677},"2016-12-31"]
[{"$f":"ROW()","v":1678},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB836*$AY$19","v":2.3363706048638976E-2},2.3363706048638976E-2,2.3363706048638976E-2,{"$f":"BE836*$BC$19","v":8.0383118353695247E-3},{"$f":"BF836*$BC$19","v":8.0383118353695247E-3},8.0383118353695264E-3,8.0383118353695264E-3,8.0383118353695264E-3]
[{"$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,1.3314459349292224E-2,1.3314459349292224E-2,1.3314459349292226E-2,-3.8087586849731375E-2,{"$f":"BF837*$BC$19","v":0},0,0,0]
[{"$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,3.1221314446997207E-2,3.1221314446997207E-2,3.122131444699721E-2,-9.3663943340991637E-2,{"$f":"BF838*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,-0.48909267181818172,{"$f":"BF839*$BC$19","v":0},0,0,0]
[{"$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,1.9126129057356597E-2,1.9126129057356597E-2,1.9126129057356597E-2,0.16671668650788607,{"$f":"BF840*$BC$19","v":0.16671668650788607},0.16671668650788607,0.16671668650788607,0.16671668650788607]
[{"$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,3.12284513838657E-3,3.12284513838657E-3,3.12284513838657E-3,-9.3685354151597112E-3,{"$f":"BF841*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,{"$f":"BF842*$BC$19","v":0},0,0,0]
[{"$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,8.6689367808303365E-3,8.6689367808303382E-3,8.6689367808303382E-3,5.3049417903118415E-2,{"$f":"BF843*$BC$19","v":5.3049417903118408E-2},5.3049417903118415E-2,5.3049417903118415E-2,5.3049417903118408E-2]
[{"$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,0,0,0,0,{"$f":"BF844*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,0,{"$f":"BF845*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1688},"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,{"$f":"BB846*$AY$19","v":0},0,0,0,{"$f":"BF846*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1689},"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,{"$f":"BB847*$AY$19","v":0},0,0,0,{"$f":"BF847*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1690},"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,{"$f":"BB848*$AY$19","v":0},0,0,0,{"$f":"BF848*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BB849*$AY$19","v":9.8817390821501913E-2},{"$f":"BC849*$AY$19","v":9.8817390821501913E-2},{"$f":"BD849*$AY$19","v":9.8817390821501913E-2},-0.40240832117769043,{"$f":"BF849*$BC$19","v":0.22780441624637399},0.22780441624637404,0.22780441624637404,0.22780441624637399]
[{"$f":"ROW()","v":1692},"2017-12-31"]
[{"$f":"ROW()","v":1693},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC851*$AY$19","v":2.773845697769214E-3},2.7738456977692144E-3,{"$f":"BE851*$BC$19","v":4.8469214971709395E-3},{"$f":"BF851*$BC$19","v":4.8469214971709395E-3},4.8469214971709387E-3,4.8469214971709387E-3,4.8469214971709387E-3]
[{"$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,0,0,0,{"$f":"BF852*$BC$19","v":0},0,0,0]
[{"$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,0,0,4.1865189053141336E-2,{"$f":"BF853*$BC$19","v":4.1865189053141336E-2},4.1865189053141336E-2,4.1865189053141336E-2,4.1865189053141336E-2]
[{"$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,1.802999703549989E-2,1.802999703549989E-2,-3.4499882563417274E-2,{"$f":"BF854*$BC$19","v":0},0,0,0]
[{"$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,1.1704461859962568E-2,1.1704461859962566E-2,6.9431074386668091E-3,{"$f":"BF855*$BC$19","v":6.9431074386668099E-3},6.9431074386668091E-3,6.9431074386668091E-3,6.9431074386668091E-3]
[{"$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,2.9567237768119274E-3,2.9567237768119274E-3,-5.9134475536238556E-3,{"$f":"BF856*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,{"$f":"BF857*$BC$19","v":0},0,0,0]
[{"$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,4.3668652819980744E-3,4.3668652819980744E-3,1.7758165604042621E-2,{"$f":"BF858*$BC$19","v":1.7758165604042621E-2},1.7758165604042621E-2,1.7758165604042621E-2,1.7758165604042621E-2]
[{"$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,0,0,0,{"$f":"BF859*$BC$19","v":0},0,0,0]
[{"$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,0,0,0,{"$f":"BF860*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1703},"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,{"$f":"BC861*$AY$19","v":0},0,0,{"$f":"BF861*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1704},"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,{"$f":"BC862*$AY$19","v":0},0,0,{"$f":"BF862*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1705},"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,{"$f":"BC863*$AY$19","v":0},0,0,{"$f":"BF863*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BC864*$AY$19","v":3.9831893652041671E-2},{"$f":"BD864*$AY$19","v":3.9831893652041671E-2},3.1000053475980578E-2,{"$f":"BF864*$BC$19","v":7.1413383593021712E-2},7.1413383593021698E-2,7.1413383593021698E-2,7.1413383593021698E-2]
[{"$f":"ROW()","v":1707},"2018-12-31"]
[{"$f":"ROW()","v":1708},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD866*$AY$19","v":0},{"$f":"BE866*$BC$19","v":1.5804769233168967E-5},{"$f":"BF866*$BC$19","v":1.5804769233168967E-5},1.5804769233168967E-5,1.5804769233168967E-5,1.5804769233168963E-5]
[{"$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,0,0,{"$f":"BF867*$BC$19","v":0},0,0,0]
[{"$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,7.8291794819536076E-3,1.3175577552949631E-2,{"$f":"BF868*$BC$19","v":1.3175577552949631E-2},1.3175577552949631E-2,1.3175577552949631E-2,1.3175577552949631E-2]
[{"$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,1.2944613256256335E-2,7.2676081256090094E-3,{"$f":"BF869*$BC$19","v":7.2676081256090094E-3},7.2676081256090102E-3,7.2676081256090102E-3,7.267608125609012E-3]
[{"$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,2.7017331825188238E-3,1.4266346632883429E-2,{"$f":"BF870*$BC$19","v":1.4266346632883429E-2},1.4266346632883429E-2,1.4266346632883431E-2,1.4266346632883429E-2]
[{"$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,2.5031548446474831E-3,-2.5031548446474835E-3,{"$f":"BF871*$BC$19","v":0},0,0,0]
[{"$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,0,4.6444962804726808E-4,{"$f":"BF872*$BC$19","v":4.6444962804726808E-4},4.6444962804726813E-4,4.6444962804726824E-4,4.6444962804726824E-4]
[{"$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,3.1191894871414817E-3,1.5818817740533717E-2,{"$f":"BF873*$BC$19","v":1.5818817740533717E-2},1.5818817740533717E-2,1.5818817740533717E-2,1.5818817740533717E-2]
[{"$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,0,0,{"$f":"BF874*$BC$19","v":0},0,0,0]
[{"$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,0,0,{"$f":"BF875*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1718},"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,{"$f":"BD876*$AY$19","v":0},0,{"$f":"BF876*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1719},"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,{"$f":"BF877*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1720},"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,{"$f":"BF878*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BD879*$AY$19","v":2.909787025251773E-2},4.8505449604608737E-2,{"$f":"BF879*$BC$19","v":5.1008604449256222E-2},5.1008604449256222E-2,5.1008604449256222E-2,5.1008604449256228E-2]
[{"$f":"ROW()","v":1722},"2019-12-31"]
[{"$f":"ROW()","v":1723},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE881*$BC$19","v":0},{"$f":"BF881*$BC$19","v":0},0,0,0]
[{"$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,0,{"$f":"BF882*$BC$19","v":0},0,0,0]
[{"$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,3.5785329225747738E-2,{"$f":"BF883*$BC$19","v":3.5785329225747738E-2},3.5785329225747738E-2,3.5785329225747738E-2,3.5785329225747738E-2]
[{"$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,4.8931725225284809E-3,{"$f":"BF884*$BC$19","v":4.8931725225284809E-3},4.8931725225284809E-3,4.89317252252848E-3,4.89317252252848E-3]
[{"$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,0,{"$f":"BF885*$BC$19","v":0},0,0,0]
[{"$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,5.8479567973004683E-3,{"$f":"BF886*$BC$19","v":5.8479567973004675E-3},5.8479567973004675E-3,5.8479567973004675E-3,5.8479567973004675E-3]
[{"$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,7.2997222959309991E-3,{"$f":"BF887*$BC$19","v":7.299722295931E-3},7.299722295931E-3,7.2997222959310017E-3,7.2997222959310017E-3]
[{"$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,2.612912729704775E-2,{"$f":"BF888*$BC$19","v":2.612912729704775E-2},2.612912729704775E-2,2.612912729704775E-2,2.6129127297047746E-2]
[{"$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,0,{"$f":"BF889*$BC$19","v":0},0,0,0]
[{"$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,0,{"$f":"BF890*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1733},"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,0,{"$f":"BF891*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1734},"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,0,{"$f":"BF892*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1735},"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,{"$f":"BF893*$BC$19","v":0},0,0,0]
[{"$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,7.9955308138555434E-2,{"$f":"BF894*$BC$19","v":7.9955308138555434E-2},7.9955308138555434E-2,7.9955308138555434E-2,7.9955308138555434E-2]
[{"$f":"ROW()","v":1737},"2020-12-31"]
[{"$f":"ROW()","v":1738},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF896*$BC$19","v":3.6309214828925225E-3},3.6309214828925229E-3,3.6309214828925229E-3,3.6309214828925233E-3]
[{"$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,{"$f":"BF897*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF898*$BC$19","v":2.1827676373727699E-2},2.1827676373727695E-2,2.1827676373727699E-2,2.1827676373727699E-2]
[{"$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,{"$f":"BF899*$BC$19","v":5.9069480119187546E-3},5.9069480119187546E-3,5.9069480119187555E-3,5.9069480119187555E-3]
[{"$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,{"$f":"BF900*$BC$19","v":2.5818889961555323E-2},2.5818889961555323E-2,2.5818889961555323E-2,2.5818889961555323E-2]
[{"$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,{"$f":"BF901*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF902*$BC$19","v":5.115414782705615E-2},5.1154147827056143E-2,5.1154147827056136E-2,5.1154147827056136E-2]
[{"$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,{"$f":"BF903*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF904*$BC$19","v":6.2298696190523338E-4},6.2298696190523349E-4,6.2298696190523349E-4,6.2298696190523349E-4]
[{"$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,{"$f":"BF905*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1748},"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,{"$f":"BF906*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1749},"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,{"$f":"BF907*$BC$19","v":0},0,0,0]
[{"$f":"ROW()","v":1750},"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,{"$f":"BF908*$BC$19","v":0},0,0,0]
[{"$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,{"$f":"BF909*$BC$19","v":0.10896157061905568},0.10896157061905566,0.10896157061905566,0.10896157061905566]
[{"$f":"ROW()","v":1752},"2021-12-31"]
[{"$f":"ROW()","v":1753},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG911*$BC$19","v":0},0,0]
[{"$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,{"$f":"BG912*$BC$19","v":0},0,0]
[{"$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,{"$f":"BG913*$BC$19","v":6.4987280210339112E-3},6.4987280210339112E-3,6.4987280210339112E-3]
[{"$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,{"$f":"BG914*$BC$19","v":2.4220557720816129E-2},2.4220557720816129E-2,2.4220557720816126E-2]
[{"$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,{"$f":"BG915*$BC$19","v":1.0917358115956117E-2},1.0917358115956117E-2,1.0917358115956117E-2]
[{"$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,{"$f":"BG916*$BC$19","v":0},0,0]
[{"$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,{"$f":"BG917*$BC$19","v":4.1779739215343096E-3},4.1779739215343096E-3,4.1779739215343096E-3]
[{"$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,{"$f":"BG918*$BC$19","v":0},0,0]
[{"$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,{"$f":"BG919*$BC$19","v":0},0,0]
[{"$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,{"$f":"BG920*$BC$19","v":0},0,0]
[{"$f":"ROW()","v":1763},"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,{"$f":"BG921*$BC$19","v":0},0,0]
[{"$f":"ROW()","v":1764},"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,{"$f":"BG922*$BC$19","v":0},0,0]
[{"$f":"ROW()","v":1765},"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,{"$f":"BG923*$BC$19","v":0},0,0]
[{"$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,{"$f":"BG924*$BC$19","v":4.5814617779340462E-2},4.5814617779340462E-2,4.5814617779340462E-2]
[{"$f":"ROW()","v":1767},"2022-12-31"]
[{"$f":"ROW()","v":1768},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH926*$BC$19","v":0},0]
[{"$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,{"$f":"BH927*$BC$19","v":0},0]
[{"$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,{"$f":"BH928*$BC$19","v":1.719356122869177E-2},1.719356122869177E-2]
[{"$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,{"$f":"BH929*$BC$19","v":3.2494499441799731E-3},3.2494499441799722E-3]
[{"$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,{"$f":"BH930*$BC$19","v":1.9727675022201619E-2},1.9727675022201612E-2]
[{"$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,{"$f":"BH931*$BC$19","v":0},0]
[{"$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,{"$f":"BH932*$BC$19","v":0},0]
[{"$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,{"$f":"BH933*$BC$19","v":0},0]
[{"$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,{"$f":"BH934*$BC$19","v":0},0]
[{"$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,{"$f":"BH935*$BC$19","v":0},0]
[{"$f":"ROW()","v":1778},"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,{"$f":"BH936*$BC$19","v":0},0]
[{"$f":"ROW()","v":1779},"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,{"$f":"BH937*$BC$19","v":0},0]
[{"$f":"ROW()","v":1780},"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,{"$f":"BH938*$BC$19","v":0},0]
[{"$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,{"$f":"BH939*$BC$19","v":4.0170686195073364E-2},4.0170686195073364E-2]
[{"$f":"ROW()","v":1782},"2023-12-31"]
[{"$f":"ROW()","v":1783},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI941*$BC$19","v":0}]
[{"$f":"ROW()","v":1784},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI942*$BC$19","v":0}]
[{"$f":"ROW()","v":1785},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI943*$BC$19","v":1.973652327226968E-3}]
[{"$f":"ROW()","v":1786},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI944*$BC$19","v":0}]
[{"$f":"ROW()","v":1787},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI945*$BC$19","v":5.0739963753284066E-2}]
[{"$f":"ROW()","v":1788},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI946*$BC$19","v":0}]
[{"$f":"ROW()","v":1789},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI947*$BC$19","v":0}]
[{"$f":"ROW()","v":1790},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI948*$BC$19","v":0}]
[{"$f":"ROW()","v":1791},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI949*$BC$19","v":0}]
[{"$f":"ROW()","v":1792},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI950*$BC$19","v":0}]
[{"$f":"ROW()","v":1793},"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,{"$f":"BI951*$BC$19","v":0}]
[{"$f":"ROW()","v":1794},"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,{"$f":"BI952*$BC$19","v":0}]
[{"$f":"ROW()","v":1795},"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,{"$f":"BI953*$BC$19","v":0}]
[{"$f":"ROW()","v":1796},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI954*$BC$19","v":5.2713616080511033E-2}]
[{"$f":"ROW()","v":1797},"2024-12-31"]
[{"$f":"ROW()","v":1798},"Pipeline and laterals"]
[{"$f":"ROW()","v":1799},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":1800},"Compressor stations"]
[{"$f":"ROW()","v":1801},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":1802},"SCADA and communications"]
[{"$f":"ROW()","v":1803},"Cathodic protection"]
[{"$f":"ROW()","v":1804},"Maintenance bases and depots"]
[{"$f":"ROW()","v":1805},"Other assets"]
[{"$f":"ROW()","v":1806},"Equity Raising Cost"]
[{"$f":"ROW()","v":1807},"Non-depreciable assets"]
[{"$f":"ROW()","v":1808},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1809},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1810},"Miscellaneous assets"]
[{"$f":"ROW()","v":1811},"Total"]
[{"$f":"ROW()","v":1812},"2025-12-31"]
[{"$f":"ROW()","v":1813},"Pipeline and laterals"]
[{"$f":"ROW()","v":1814},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":1815},"Compressor stations"]
[{"$f":"ROW()","v":1816},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":1817},"SCADA and communications"]
[{"$f":"ROW()","v":1818},"Cathodic protection"]
[{"$f":"ROW()","v":1819},"Maintenance bases and depots"]
[{"$f":"ROW()","v":1820},"Other assets"]
[{"$f":"ROW()","v":1821},"Equity Raising Cost"]
[{"$f":"ROW()","v":1822},"Non-depreciable assets"]
[{"$f":"ROW()","v":1823},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1824},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1825},"Miscellaneous assets"]
[{"$f":"ROW()","v":1826},"Total"]
[{"$f":"ROW()","v":1827}]
[{"$f":"ROW()","v":1828},"Opex Sheet Inputs"]
[{"$f":"ROW()","v":1829},"Opex"]
[{"$f":"ROW()","v":1830},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2013-12-31","2013-12-31","2013-12-31","2013-12-31","2013-12-31",{"$f":"$D$15","v":"2023-12-31"},{"$f":"$D$15","v":"2023-12-31"},"2023-12-31","2023-12-31","2023-12-31",{"$f":"$D$15","v":"2023-12-31"},"2023-12-31","2023-12-31","2023-12-31","2023-12-31"]
[{"$f":"ROW()","v":1831},"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]
[{"$f":"ROW()","v":1832},"Management Fees - APA Operations & APA Commercial",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0489540318051152,3.1649015097425726,3.2486418332590303,3.3362772741126729,3.4241909348199866,2.4367287681169736,2.4737842100831715,2.4768355222029683,2.4768355222029674,2.4768355222029674]
[{"$f":"ROW()","v":1833},"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]
[{"$f":"ROW()","v":1834},"ERA Standing Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.15,0.15,0.22500000000000001,0.3,0,0,0,0,0]
[{"$f":"ROW()","v":1835},"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]
[{"$f":"ROW()","v":1836},"Asymmetric Risk",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1837},"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]
[{"$f":"ROW()","v":1838},"Pipeline Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.22156143872593,12.267874272058009,12.317803933355018,12.357847274257127,12.410764962387361,14.688761790403548,14.772211939009104,14.856148677402446,14.940574842841816,15.025493289129226]
[{"$f":"ROW()","v":1839},"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,0.56000000000000005,0.48,0.67000000000000015,0.2,0.5,0.20708910188814211,0.20829661851722747,0.20951117605960198,0.21073281557015361,0.2119615783431574]
[{"$f":"ROW()","v":1840},"Commercial Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61461569704909547,0.61694474432209945,0.61945567991206818,0.62146943781068975,0.62413063964970628,1.1563131487078058,1.3081869799893719,1.3306297591444065,1.3361111216563684,1.3782662509145127]
[{"$f":"ROW()","v":1841},"Regulatory Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85303235504330166,0.35670513156434097,0.36046605472188503,0.96431724003521035,1.5682608537960554,1.0971267769652837,0.85272855026546535,0.60003317084630536,0.82833013500042796,1.3403143230947752,0.68155129603115094,0.68155129603115094,0.68155129603115094,0.68155129603115094,0.68155129603115094,0.51574696499999995,0.69974696499999989,0.79574696499999997,1.365746965,0.79574696499999997]
[{"$f":"ROW()","v":1842},"Corporate Costs",null,null,null,null,0.43254399999999998,0.43254399999999998,0.43254399999999998,0.43254399999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.520621,0.520621,0.520621,0.520621,0.449492,0.449492,0.449492,0.449492,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.509239,0.509239,0.509239,0.509239,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.54839400000000005,0.54839400000000005,0.54839400000000005,0.54839400000000005,5.7721301930820479,5.8262309480233121,5.7956938074282442,5.8578577151634885,5.9989308777029962,3.7993420752584157,3.7993420752584166,3.7993420752584175,3.7993420752584166,3.7993420752584166,2.669,2.669,2.669,2.669,2.669,10.089174760499501,9.9060994330855046,9.7123738805277782,9.5664834516219983,9.5503346303509122]
[{"$f":"ROW()","v":1843},"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,{"$f":"SUM(BE1838:BE1842)","v":16.746728431806176},{"$f":"SUM(BF1838:BF1842)","v":16.71537031241126},16.957810909298235,16.529868008098966,16.885446898068217,{"$f":"SUM(BJ1838:BJ1842)","v":26.657085766499002},{"$f":"SUM(BK1838:BK1842)","v":26.894541935601207},26.904410458134233,27.419649196690337,26.961802713737811]
[{"$f":"ROW()","v":1844},"Opex [m$ nominal]"]
[{"$f":"ROW()","v":1845},"Date of Dollar Value",null,null,null,null,"$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":1846},"Total APA Operations & GGT Cost",null,null,null,null,{"$f":"G1831","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.993825776923305,16.626249186544211,17.438696479738635,18.347157158396932,19.255245924069854,{"$f":"AZ1831*$AX$19/AZ$19","v":11.145779220408061},11.732029696917694,12.376406200568962,12.127080565353658,12.008709632257386]
[{"$f":"ROW()","v":1847},"Management Fees - APA Operations & APA Commercial",null,null,null,null,{"$f":"G1832","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0489540318051152,3.1649015097425726,3.2486418332590303,3.3362772741126729,3.4241909348199866,2.5204331914492362,2.5965292281407333,2.6493631873945871,2.696631040871742,2.7462622870227555]
[{"$f":"ROW()","v":1848},"Other Charges - Sixth Schedule",null,null,null,null,{"$f":"G1833","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1878362282759237E-3,2.1441721488772731E-3,2.1956322804503273E-3,2.248327455181135E-3,2.3022873141054813E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1849},"ERA Standing Costs",null,null,null,null,{"$f":"G1834","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.15,0.15,0.22500000000000001,0.3,0,0,0,0,0]
[{"$f":"ROW()","v":1850},"ERA Service Costs",null,null,null,null,{"$f":"G1835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0,0,0.125,0.25,0,0,0,0,0]
[{"$f":"ROW()","v":1851},"Asymmetric Risk",null,null,null,null,{"$f":"G1836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1852},"Insurance",null,null,null,null,{"$f":"G1837","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52338167938931301,0.53110687022900749,0.54124618320610685,0.55090267175572505,0.56104198473282429]
[{"$f":"ROW()","v":1853},"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,{"$f":"BE1838*$BC$19/BE$19","v":12.553610873082199},{"$f":"BF1838*$BC$19/BF$19","v":13.042008319023983},14.120672694853958,14.74060485562134,15.247837552343098,{"$f":"BJ1838*$BH$19/BJ$19","v":15.509173202682955},{"$f":"BK1838*$BH$19/BK$19","v":15.988776128178785},16.483224068408632,16.99297686652865,17.518508618729687]
[{"$f":"ROW()","v":1854},"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,{"$f":"BE1839*$BC$19/BE$19","v":0.5752147239263804},0.51028921998247145,0.76806310254163046,0.23856266432953552,0.61429886064855388,{"$f":"BJ1839*$BH$19/BJ$19","v":0.21865564949590049},0.22545086785100701,0.23245726297012598,0.23968139764834767,0.24713003863444841]
[{"$f":"ROW()","v":1855},"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,{"$f":"BE1840*$BC$19/BE$19","v":0.63131428303377735},0.65587552573418628,0.71012097223925097,0.74129702441748357,0.76680548166533546,{"$f":"BJ1840*$BH$19/BJ$19","v":1.2208967070025827},1.4159226013820243,1.4763630163066457,1.5196540708938169,1.6069468556495847]
[{"$f":"ROW()","v":1856},"Regulatory Costs",null,null,null,null,{"$f":"G1841","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85303235504330166,0.35670513156434097,0.36046605472188503,0.96431724003521035,1.5682608537960554,{"$f":"AZ1841*$AX$19/AZ$19","v":1.134814338006076},0.89503950886642347,0.64182937454075217,0.90183653056821389,1.4861118735077563,{"$f":"BE1841*$BC$19/BE$19","v":0.70006846533611655},0.72455891506203862,0.78130507906112678,0.81296346529219676,0.83735236925096268,{"$f":"BJ1841*$BH$19/BJ$19","v":0.54455298023614485},0.75737456353527199,0.88289877886066614,1.5533610203021042,0.92777653261914139]
[{"$f":"ROW()","v":1857},"Corporate Costs",null,null,null,null,{"$f":"G1842","v":0.43254399999999998},0.43254399999999998,0.43254399999999998,0.43254399999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.520621,0.520621,0.520621,0.520621,0.449492,0.449492,0.449492,0.449492,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.509239,0.509239,0.509239,0.509239,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.54839400000000005,0.54839400000000005,0.54839400000000005,0.54839400000000005,5.7721301930820479,5.8262309480233121,5.7956938074282442,5.8578577151634885,5.9989308777029962,3.9298538259352318,3.9878590484582612,4.0639909030197385,4.1364974311735239,4.2126292857349998,{"$f":"BE1842*$BC$19/BE$19","v":2.7415144609991233},2.8374206836108673,3.0596424189307627,3.1836187554776512,3.2791273181419807,{"$f":"BJ1842*$BH$19/BJ$19","v":10.652685438397679},10.721915363320139,10.776092672821196,10.880641052799076,11.134916925130188]
[{"$f":"ROW()","v":1858},"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,{"$f":"SUM(AU1846:AU1857)","v":29.972130193082045},26.126230948023313,26.995693807428243,28.85785771516349,30.798930877702997,19.254262255187918,19.742564352612121,20.27283584873015,20.412948239722862,21.01475506325572,{"$f":"SUM(BE1846:BE1857)","v":17.201722806377596},{"$f":"SUM(BF1846:BF1857)","v":17.770152663413548},19.43980426762673,19.717046765138207,20.745421582049929,{"$f":"SUM(BJ1846:BJ1857)","v":28.145963977815263},{"$f":"SUM(BK1846:BK1857)","v":29.109439524267227},29.851035799367267,31.186314408171995,31.435278970763051]
[{"$f":"ROW()","v":1859},"Non-Depreciable Asset Values"]
[{"$f":"ROW()","v":1860},"As per previous AA model $"]
[{"$f":"ROW()","v":1861},"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":1862},"Annual amount"]
[{"$f":"ROW()","v":1863},"Closing Linepack",null,null,null,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":1864},"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]
[{"$f":"ROW()","v":1865},"Total",null,null,null,{"$f":"SUM(F1863:F1864)","v":10.326703715217391},{"$f":"SUM(G1863:G1864)","v":11.793476591208792},11.793476591208792,11.714199671739131,11.714199671739131,14.815304600000001,14.701949604395605,14.591058847826087,14.591058847826087,12.08148469,11.998171671428571,11.916669805434783,11.916669805434783,17.753984879999997,17.608336694505496,17.465854773913044,17.465854773913044,14.633768537000753,14.633768537000753,14.523618878989875,14.523618878989875,14.244,14.136923076923077,14.032173913043479,14.032173913043479,15.576499999999999,15.45478021978022,15.33570652173913,15.33570652173913,15.593999999999999,15.472087912087911,15.352826086956521,15.352826086956521,14.624010989010989,14.624010989010989,14.513967391304348,14.513967391304348,15.532999999999999,15.411758241758241,15.293152173913043,15.293152173913043,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608]
[{"$f":"ROW()","v":1866},"Variation",null,null,null,{"$f":"F1865-E1865","v":10.326703715217391},1.4667728759914009,0,-7.9276919469661422E-2,0,3.1011049282608703,-0.11335499560439644,-0.11089075656951763,0,-2.5095741578260871,-8.3313018571429254E-2,-8.1501865993788059E-2,0,5.8373150745652147,-0.14564818549450109,-0.14248192059245213,0,-2.832086236912291,0,-0.11014965801087762,0,-0.2796188789898757,-0.10707692307692263,-0.10474916387959787,0,1.5443260869565201,-0.12171978021977914,-0.11907369804109003,0,0.25829347826086924,-0.1219120879120883,-0.11926182513139061,0,-0.72881509794553168,0,-0.11004359770664074,0,1.0190326086956514,-0.12124175824175865,-0.11860606784519767,0,-11.469864130434782,0,0,0,0,0,{"$f":"BA1872/BA$19","v":0},{"$f":"BB1872/BB$19","v":0},0,0,0,0,0,0,0,{"$f":"BJ1872/BJ$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1867},"Periodic amount (quarterly or annual)"]
[{"$f":"ROW()","v":1868},"Date of Dollar Value",null,null,null,"OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD",{"$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":1869},"Closing Linepack",null,null,null,{"$f":"F1863*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":"AZ1863*AZ$12*AZ$19","v":0},{"$f":"AZ1869","v":0},{"$f":"BA1869","v":0},0,0,0,0,0,0,0,{"$f":"BI1869","v":0},{"$f":"BJ1869","v":0},{"$f":"BK1869","v":0},{"$f":"BL1869","v":0},{"$f":"BM1869","v":0}]
[{"$f":"ROW()","v":1870},"Working Capital",null,null,null,{"$f":"F1864*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":"AZ1864*AZ$12*AZ$19","v":4.800272165289587},{"$f":"AZ1870","v":4.800272165289587},4.800272165289587,4.800272165289587,4.800272165289587,4.800272165289587,4.800272165289587,4.800272165289587,4.800272165289587,4.800272165289587,4.800272165289587,4.800272165289587,4.800272165289587,4.800272165289587,4.800272165289587]
[{"$f":"ROW()","v":1871},"Total",null,null,null,{"$f":"SUM(F1869:F1870)","v":2.5816759288043478},{"$f":"SUM(G1869:G1870)","v":2.9483691478021981},{"$f":"SUM(H1869:H1870)","v":2.9483691478021981},{"$f":"SUM(I1869:I1870)","v":2.9285499179347827},{"$f":"SUM(J1869:J1870)","v":2.9285499179347827},{"$f":"SUM(K1869:K1870)","v":3.7038261500000003},{"$f":"SUM(L1869:L1870)","v":3.6754874010989012},{"$f":"SUM(M1869:M1870)","v":3.6477647119565217},{"$f":"SUM(N1869:N1870)","v":3.6477647119565217},{"$f":"SUM(O1869:O1870)","v":3.0203711725},{"$f":"SUM(P1869:P1870)","v":2.9995429178571427},{"$f":"SUM(Q1869:Q1870)","v":2.9791674513586957},{"$f":"SUM(R1869:R1870)","v":2.9791674513586957},{"$f":"SUM(S1869:S1870)","v":4.4384962199999993},{"$f":"SUM(T1869:T1870)","v":4.4020841736263741},{"$f":"SUM(U1869:U1870)","v":4.366463693478261},{"$f":"SUM(V1869:V1870)","v":4.366463693478261},{"$f":"SUM(W1869:W1870)","v":3.6584421342501883},{"$f":"SUM(X1869:X1870)","v":3.6584421342501883},{"$f":"SUM(Y1869:Y1870)","v":3.6309047197474689},{"$f":"SUM(Z1869:Z1870)","v":3.6309047197474689},{"$f":"SUM(AA1869:AA1870)","v":3.5609999999999999},{"$f":"SUM(AB1869:AB1870)","v":3.5342307692307693},{"$f":"SUM(AC1869:AC1870)","v":3.5080434782608698},{"$f":"SUM(AD1869:AD1870)","v":3.5080434782608698},{"$f":"SUM(AE1869:AE1870)","v":3.8941249999999998},{"$f":"SUM(AF1869:AF1870)","v":3.8636950549450551},{"$f":"SUM(AG1869:AG1870)","v":3.8339266304347825},{"$f":"SUM(AH1869:AH1870)","v":3.8339266304347825},{"$f":"SUM(AI1869:AI1870)","v":3.8984999999999999},{"$f":"SUM(AJ1869:AJ1870)","v":3.8680219780219778},{"$f":"SUM(AK1869:AK1870)","v":3.8382065217391301},{"$f":"SUM(AL1869:AL1870)","v":3.8382065217391301},{"$f":"SUM(AM1869:AM1870)","v":3.6560027472527472},{"$f":"SUM(AN1869:AN1870)","v":3.6560027472527472},{"$f":"SUM(AO1869:AO1870)","v":3.628491847826087},{"$f":"SUM(AP1869:AP1870)","v":3.628491847826087},{"$f":"SUM(AQ1869:AQ1870)","v":3.8832499999999999},{"$f":"SUM(AR1869:AR1870)","v":3.8529395604395602},{"$f":"SUM(AS1869:AS1870)","v":3.8232880434782608},{"$f":"SUM(AT1869:AT1870)","v":3.8232880434782608},{"$f":"SUM(AU1869:AU1870)","v":3.8232880434782608},{"$f":"SUM(AV1869:AV1870)","v":3.8232880434782608},{"$f":"SUM(AW1869:AW1870)","v":3.8232880434782608},{"$f":"SUM(AX1869:AX1870)","v":3.8232880434782608},{"$f":"SUM(AY1869:AY1870)","v":3.8232880434782608},{"$f":"SUM(AZ1869:AZ1870)","v":4.800272165289587},{"$f":"SUM(BA1869:BA1870)","v":4.800272165289587},{"$f":"SUM(BB1869:BB1870)","v":4.800272165289587},{"$f":"SUM(BC1869:BC1870)","v":4.800272165289587},{"$f":"SUM(BD1869:BD1870)","v":4.800272165289587},{"$f":"SUM(BE1869:BE1870)","v":4.800272165289587},{"$f":"SUM(BF1869:BF1870)","v":4.800272165289587},{"$f":"SUM(BG1869:BG1870)","v":4.800272165289587},{"$f":"SUM(BH1869:BH1870)","v":4.800272165289587},{"$f":"SUM(BI1869:BI1870)","v":4.800272165289587},4.800272165289587,4.800272165289587,4.800272165289587,4.800272165289587,{"$f":"SUM(BN1869:BN1870)","v":4.800272165289587}]
[{"$f":"ROW()","v":1872},"Variation",null,null,null,{"$f":"F1871-E1871","v":2.5816759288043478},{"$f":"G1871-F1871","v":0.36669321899785023},{"$f":"H1871-G1871","v":0},{"$f":"I1871-H1871","v":-1.9819229867415356E-2},{"$f":"J1871-I1871","v":0},{"$f":"K1871-J1871","v":0.77527623206521756},{"$f":"L1871-K1871","v":-2.8338748901099109E-2},{"$f":"M1871-L1871","v":-2.7722689142379409E-2},{"$f":"N1871-M1871","v":0},{"$f":"O1871-N1871","v":-0.62739353945652176},{"$f":"P1871-O1871","v":-2.0828254642857313E-2},{"$f":"Q1871-P1871","v":-2.0375466498447015E-2},{"$f":"R1871-Q1871","v":0},{"$f":"S1871-R1871","v":1.4593287686413037},{"$f":"T1871-S1871","v":-3.6412046373625273E-2},{"$f":"U1871-T1871","v":-3.5620480148113032E-2},{"$f":"V1871-U1871","v":0},{"$f":"W1871-V1871","v":-0.70802155922807275},{"$f":"X1871-W1871","v":0},{"$f":"Y1871-X1871","v":-2.7537414502719404E-2},{"$f":"Z1871-Y1871","v":0},{"$f":"AA1871-Z1871","v":-6.9904719747468924E-2},{"$f":"AB1871-AA1871","v":-2.6769230769230656E-2},{"$f":"AC1871-AB1871","v":-2.6187290969899468E-2},{"$f":"AD1871-AC1871","v":0},{"$f":"AE1871-AD1871","v":0.38608152173913002},{"$f":"AF1871-AE1871","v":-3.0429945054944785E-2},{"$f":"AG1871-AF1871","v":-2.9768424510272506E-2},{"$f":"AH1871-AG1871","v":0},{"$f":"AI1871-AH1871","v":6.4573369565217309E-2},{"$f":"AJ1871-AI1871","v":-3.0478021978022074E-2},{"$f":"AK1871-AJ1871","v":-2.9815456282847652E-2},{"$f":"AL1871-AK1871","v":0},{"$f":"AM1871-AL1871","v":-0.18220377448638292},{"$f":"AN1871-AM1871","v":0},{"$f":"AO1871-AN1871","v":-2.7510899426660185E-2},{"$f":"AP1871-AO1871","v":0},{"$f":"AQ1871-AP1871","v":0.25475815217391284},{"$f":"AR1871-AQ1871","v":-3.0310439560439661E-2},{"$f":"AS1871-AR1871","v":-2.9651516961299418E-2},{"$f":"AT1871-AS1871","v":0},{"$f":"AU1871-AT1871","v":0},{"$f":"AV1871-AU1871","v":0},{"$f":"AW1871-AV1871","v":0},{"$f":"AX1871-AW1871","v":0},{"$f":"AY1871-AX1871","v":0},0,{"$f":"BA1871-AZ1871","v":0},{"$f":"BB1871-BA1871","v":0},{"$f":"BC1871-BB1871","v":0},{"$f":"BD1871-BC1871","v":0},{"$f":"BE1871-BD1871","v":0},{"$f":"BF1871-BE1871","v":0},{"$f":"BG1871-BF1871","v":0},{"$f":"BH1871-BG1871","v":0},{"$f":"BI1871-BH1871","v":0},{"$f":"BJ1871-BI1871","v":0},{"$f":"BK1871-BJ1871","v":0},{"$f":"BL1871-BK1871","v":0},{"$f":"BM1871-BL1871","v":0},{"$f":"BN1871-BM1871","v":0}]

{"sheet":"2019 Capex NGR 77(2)(a)","index":4,"n_rows":84,"n_cols":14,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Rule 77 Adjustment"]
["Ref",{"$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}]
[{"$f":"ROW()","v":4},"Inputs"]
[{"$f":"ROW()","v":5},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"]
[{"$f":"ROW()","v":6},null,null,"Pipeline and laterals",null,null,null,0,{"$f":"H6*(Inputs!$BD$16/Inputs!$BC$16)","v":0},{"$f":"Inputs!BD128","v":2.7999999999999994E-2},{"$f":"J6-I6","v":2.7999999999999994E-2},{"$f":"K6/$K$22*$G$48","v":4.1814250421080435E-3},{"$f":"K6/$K$22*$G$51","v":4.8975210691127773E-3}]
[{"$f":"ROW()","v":7},null,null,"Main line valve and scraper stations",null,null,null,0,{"$f":"H7*(Inputs!$BD$16/Inputs!$BC$16)","v":0},{"$f":"Inputs!BD129","v":0},0,0,0]
[{"$f":"ROW()","v":8},null,null,"Compressor stations",null,null,null,0.90002337942494104,{"$f":"H8*(Inputs!$BD$16/Inputs!$BC$16)","v":0.91658822689901986},{"$f":"Inputs!BD130","v":0.13300000000000001},-0.78358822689901986,-0.11701840838059294,-0.1370585660980955]
[{"$f":"ROW()","v":9},null,null,"Receipt and delivery point facilities",null,null,null,0.12306634492736951,{"$f":"H9*(Inputs!$BD$16/Inputs!$BC$16)","v":0.12533136968063399},{"$f":"Inputs!BD131","v":0.35099999999999992},0.22566863031936593,3.3700587929843547E-2,3.9472031129532757E-2]
[{"$f":"ROW()","v":10},null,null,"SCADA and communications",null,null,null,0,{"$f":"H10*(Inputs!$BD$16/Inputs!$BC$16)","v":0},{"$f":"Inputs!BD132","v":0.39699999999999996},0.39699999999999996,5.9286633632746187E-2,6.9439852301349025E-2]
[{"$f":"ROW()","v":11},null,null,"Cathodic protection",null,null,null,7.3539882869799789E-2,{"$f":"H11*(Inputs!$BD$16/Inputs!$BC$16)","v":7.4893377646544579E-2},{"$f":"Inputs!BD133","v":1E-3},-7.3893377646544578E-2,-1.1034986419186011E-2,-1.2924799067566403E-2]
[{"$f":"ROW()","v":12},null,null,"Maintenance bases and depots",null,null,null,0.30598762452818773,{"$f":"H12*(Inputs!$BD$16/Inputs!$BC$16)","v":0.31161929859925869},{"$f":"Inputs!BD134","v":5.5851212930427066E-2},-0.25576808566883164,-3.8195538513846009E-2,-4.4736771013205175E-2]
[{"$f":"ROW()","v":13},null,null,"Other assets",null,null,null,0.21905462340875448,{"$f":"H13*(Inputs!$BD$16/Inputs!$BC$16)","v":0.22308630359419171},{"$f":"Inputs!BD135","v":0.33699999999999997},{"$f":"J13-I13","v":0.11391369640580826},1.7011485099654992E-2,1.9924811721712947E-2]
[{"$f":"ROW()","v":14},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Inputs!BD136","v":0},0,0,0]
[{"$f":"ROW()","v":15},null,null,"Non-depreciable assets",null,null,null,0,{"$f":"H15*(Inputs!$BD$16/Inputs!$BC$16)","v":0},{"$f":"Inputs!BD137","v":0},{"$f":"J15-I15","v":0},0,0]
[{"$f":"ROW()","v":16},null,null,"Shared support assets - IOT & cyber security",null,null,null,null,null,{"$f":"Inputs!BD138","v":0},0,0,0]
[{"$f":"ROW()","v":17},null,null,"Shared support assets (net IOT & cyber security)",null,null,null,null,null,{"$f":"Inputs!BD139","v":0},0,0,0]
[{"$f":"ROW()","v":18},null,null,"Miscellaneous assets",null,null,null,null,null,{"$f":"Inputs!BD140","v":0},0,0,0]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"SUM(H6:H21)","v":1.6216718551590523},{"$f":"SUM(I6:I21)","v":1.6515185764196489},{"$f":"SUM(J6:J21)","v":1.3028512129304268},{"$f":"SUM(K6:K21)","v":-0.34866736348922189},{"$f":"SUM(L6:L21)","v":-5.2068801609272179E-2},{"$f":"SUM(M6:M21)","v":-6.0985919957159553E-2}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,"Source: AA4 model"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,2019,2020,2021,202,2023,2024]
[{"$f":"ROW()","v":26},null,"Actual capex [$m 31/12/2019]"]
[{"$f":"ROW()","v":27},null,null,"2019 Actual Capex",null,null,null,null,{"$f":"J22","v":1.3028512129304268}]
[{"$f":"ROW()","v":28},null,null,"Adjustments"]
[{"$f":"ROW()","v":29},null,null,"2019 Actual modelled capex",null,null,null,null,{"$f":"I27-I28","v":1.3028512129304268}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,"Actual Inflation",null,null,null,null,null,2019,2020,2021,202,2023,2024]
[{"$f":"ROW()","v":32},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},{"$f":"Inputs!BH16","v":136.1},{"$f":"Inputs!BI16","v":140.18299999999999}]
[{"$f":"ROW()","v":33},null,null,"Inflation (Dec-Dec)",null,null,null,null,null,{"$f":"(J32-I32)/I32","v":8.6058519793459545E-3},{"$f":"(K32-J32)/J32","v":3.4982935153583569E-2},7.8318219291014138E-2,4.0519877675840844E-2,2.9999999999999988E-2]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,"Actual WACC"]
[{"$f":"ROW()","v":36},null,null,"Nominal WACC",null,null,null,null,null,{"$f":"WACC!I34","v":5.6319999999999995E-2},{"$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":"ROW()","v":37},null,null,"Discounting Factor",null,null,null,null,null,{"$f":"1/(1+J36)","v":0.9466828233868525},{"$f":"J37/(1+K36)","v":0.90949406578397851},{"$f":"K37/(1+L36)","v":0.87393706246070235},0.84051644747615539,0.80873323147902965]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,null,"Real WACC",null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":40},null,null,"Discounting Factor",null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},"Calculation of total adjustment to AA5 RAB",null,null,null,null,null,null,2019,2020,2021,202,2023,2024]
[{"$f":"ROW()","v":43},null,null,"Actual less forecast 2019 capex","$ million real 2019",null,null,null,{"$f":"K22","v":-0.34866736348922189}]
[{"$f":"ROW()","v":44},null,null,"Potential writedown of overhead included in capex","$ million real 2019"]
[{"$f":"ROW()","v":45},null,null,"Total forecast capex reduction","$ million real 2019",null,null,null,{"$f":"I43+I44","v":-0.34866736348922189}]
[{"$f":"ROW()","v":46},null,null,"Real return on asset difference","$ million real 2019",null,null,null,null,{"$f":"$I$45*J39","v":-1.0166132307312047E-2},{"$f":"$I$45*K39","v":-1.0095978255037882E-2},{"$f":"$I$45*L39","v":-9.7774409366040618E-3},{"$f":"$I$45*M39","v":-9.6181722773869965E-3},{"$f":"$I$45*N39","v":-9.5537063915135285E-3}]
[{"$f":"ROW()","v":47},null,null,"Return on return received (compounding)","$ million real 2019",null,null,null,null,0,{"$f":"K39*J48","v":-2.9436953801852822E-4},{"$f":"L39*SUM($J$48:K48)","v":-5.7645134329311091E-4},{"$f":"M39*SUM($J$48:L48)","v":-8.5267885051354929E-4},{"$f":"N39*SUM($J$48:M48)","v":-1.1338717095924526E-3}]
[{"$f":"ROW()","v":48},null,null,"Total benefit asset base adjustment","$ million real 2019",null,{"$f":"SUM(J48:N48)","v":-5.2068801609272158E-2},null,null,{"$f":"SUM(J43:J47)","v":-1.0166132307312047E-2},{"$f":"SUM(K46:K47)","v":-1.039034779305641E-2},-1.0353892279897173E-2,-1.0470851127900546E-2,-1.0687578101105981E-2]
[{"$f":"ROW()","v":49},null,null,"Total asset base adjustment","$ million real 2019",null,null,null,{"$f":"I45","v":-0.34866736348922189}]
[{"$f":"ROW()","v":50},null,null,"Inflator 2019 to 2023",null,{"$f":"M32/I32","v":1.1712564543889845}]
[{"$f":"ROW()","v":51},null,null,"Benefit received to deduct from actual 2019 capex","$ million real 2023",null,{"$f":"SUM(I51:N51)","v":-6.0985919957159559E-2},null,null,{"$f":"J48*$F$50","v":-1.1907148081111615E-2},{"$f":"K48*$F$50","v":-1.216976191596366E-2},{"$f":"L48*$F$50","v":-1.2127063160877843E-2},{"$f":"M48*$F$50","v":-1.2264051966499693E-2},{"$f":"N48*$F$50","v":-1.2517894832706747E-2}]
[{"$f":"ROW()","v":52},null,null,"Actual less forecast 2019 capex","$ million real 2023",null,-0.40837889992154131,null,{"$f":"I49*$F$50","v":-0.40837889992154131}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},null,null,"Total adjustment to AA5 opening asset base","$ million real 2023",null,{"$f":"G51+G52","v":-0.46936481987870088}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},"Nominal cross check of total adjustment to RAB"]
[{"$f":"ROW()","v":57},null,"2019 Difference Account"]
[{"$f":"ROW()","v":58},null,null,"Opening Value (start period)","$ Million nominal",null,null,null,null,{"$f":"I64","v":-0.46936481987870088},{"$f":"J64","v":-0.47340410404288935},-0.48996516911606208,-0.52833836867585271,-0.5497465747460516]
[{"$f":"ROW()","v":59},null,null,"Inflation on Opening Value (start period)","$ Million nominal",null,null,null,null,{"$f":"J58*J33","v":-4.0392841641884751E-3},{"$f":"K58*K33","v":-1.6561065073172728E-2},{"$f":"L58*L33","v":-3.8373199559790579E-2},{"$f":"M58*M33","v":-2.1408206070198853E-2},{"$f":"N58*N33","v":-1.6492397242381541E-2}]
[{"$f":"ROW()","v":60},null,null,"Opening Value (end period)","$ Million nominal",null,null,null,null,{"$f":"SUM(J58:J59)","v":-0.47340410404288935},-0.48996516911606208,-0.52833836867585271,-0.5497465747460516,-0.56623897198843309]
[{"$f":"ROW()","v":61},null,null,"Capex","$ Million nominal"]
[{"$f":"ROW()","v":62},null,null,"Depreciation","$ Million nominal"]
[{"$f":"ROW()","v":63},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$ Million nominal"]
[{"$f":"ROW()","v":64},null,null,"Closing Value","$ Million nominal",null,null,null,{"$f":"G54","v":-0.46936481987870088},{"$f":"SUM(J60:J63)","v":-0.47340410404288935},-0.48996516911606208,-0.52833836867585271,-0.5497465747460516,-0.56623897198843309]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66},"Nominal cross check of cost of service"]
[{"$f":"ROW()","v":67},null,"Cost of Service",null,null,"PV"]
[{"$f":"ROW()","v":68},null,null,"Return on Asset","$ Million nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J68:N68)","v":-9.5182317947390113E-2},null,null,null,{"$f":"J58*J36","v":-2.6434626655568432E-2},{"$f":"K58*K36","v":-1.9357257112261723E-2},{"$f":"L58*L36","v":-1.9934722870656101E-2},{"$f":"M58*M36","v":-2.1007790215289254E-2},{"$f":"N58*N36","v":-2.1605040387519828E-2}]
[{"$f":"ROW()","v":69},null,null,"less Inflationary Gain in Return on Asset","$ Million nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J69:N69)","v":8.3753771674258418E-2},null,null,null,{"$f":"-J59","v":4.0392841641884751E-3},{"$f":"-K59","v":1.6561065073172728E-2},3.8373199559790579E-2,2.1408206070198853E-2,1.6492397242381541E-2]
[{"$f":"ROW()","v":70},null,null,"Net Cost of Service Adjustment","$ Million nominal",-1.1428546273131696E-2,null,null,null,{"$f":"SUM(J68:J69)","v":-2.2395342491379956E-2},{"$f":"SUM(K68:K69)","v":-2.7961920390889954E-3},1.8438476689134477E-2,4.0041585490959916E-4,-5.1126431451382869E-3]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72},null,"Cost of Service",null,null,"PV",null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":73},null,null,"Return on Asset difference","$ Million nominal",{"$f":"SUM(J73:N73)","v":-9.5182317947390113E-2},null,null,null,{"$f":"J68*J$37","v":-2.5025206997470874E-2},{"$f":"K68*K$37","v":-1.7605310473456749E-2},-1.7421693146549372E-2,-1.7657393201079261E-2,-1.7472714128833857E-2]
[{"$f":"ROW()","v":74},null,null,"less Inflationary Gain in Return on Asset","$ Million nominal",{"$f":"SUM(J74:N74)","v":8.3753771674258418E-2},null,null,null,{"$f":"J69*J$37","v":3.8239209370157482E-3},1.5062190407112905E-2,3.3535761300501697E-2,1.7993949312961006E-2,1.3337949716667061E-2]
[{"$f":"ROW()","v":75},null,null,"Net Cost of Service Adjustment","$ Million nominal",-1.1428546273131696E-2,null,null,null,{"$f":"SUM(J73:J74)","v":-2.1201286060455127E-2},{"$f":"SUM(K73:K74)","v":-2.543120066343843E-3},1.6114068153952325E-2,3.365561118817452E-4,-4.1347644121667963E-3]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},"Credit Foncier Check ($ nominal)"]
[{"$f":"ROW()","v":79},null,"Net Cash Flow",null,null,"PV"]
[{"$f":"ROW()","v":80},null,null,"RAB Difference at start of period",null,{"$f":"SUMPRODUCT($J$37:$N$37,J80:N80)+I80","v":0.46936481987870088},null,null,{"$f":"-I64","v":0.46936481987870088}]
[{"$f":"ROW()","v":81},null,null,"Additional revenue requirement over period",null,{"$f":"SUMPRODUCT($J$37:$N$37,J81:N81)+I81","v":-1.1428546273131696E-2},null,null,null,{"$f":"J70","v":-2.2395342491379956E-2},{"$f":"K70","v":-2.7961920390889954E-3},1.8438476689134477E-2,4.0041585490959916E-4,-5.1126431451382869E-3]
[{"$f":"ROW()","v":82},null,null,"RAB Difference at end of period",null,-0.45793627360556927,null,null,null,null,null,null,null,{"$f":"N64","v":-0.56623897198843309}]
[{"$f":"ROW()","v":83},null,null,"Net Cash Flow (should be 0)",null,{"$f":"SUM(F80:F82)","v":0}]
[{"$f":"ROW()","v":84},null,null,null,"Check",{"$f":"IF(F83=0,\"OK\",\"Check\")","v":"OK"}]

{"sheet":"Adjustments","index":5,"n_rows":140,"n_cols":63,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Adjustments"]
["Ref",{"$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},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Historic","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",null,{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":1},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":1},{"$f":"Inputs!U6","v":1},{"$f":"Inputs!V6","v":1},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1},{"$f":"Inputs!AA6","v":1},{"$f":"Inputs!AB6","v":1},{"$f":"Inputs!AC6","v":1},{"$f":"Inputs!AD6","v":1},{"$f":"Inputs!AE6","v":1},{"$f":"Inputs!AF6","v":1},{"$f":"Inputs!AG6","v":1},{"$f":"Inputs!AH6","v":1},{"$f":"Inputs!AI6","v":1},{"$f":"Inputs!AJ6","v":1},{"$f":"Inputs!AK6","v":1},{"$f":"Inputs!AL6","v":1},{"$f":"Inputs!AM6","v":1},{"$f":"Inputs!AN6","v":1},{"$f":"Inputs!AO6","v":1},{"$f":"Inputs!AP6","v":1},{"$f":"Inputs!AQ6","v":1},{"$f":"Inputs!AR6","v":1},{"$f":"Inputs!AS6","v":1},{"$f":"Inputs!AT6","v":1},{"$f":"Inputs!AU6","v":2},{"$f":"Inputs!AV6","v":2},{"$f":"Inputs!AW6","v":2},{"$f":"Inputs!AX6","v":2},{"$f":"Inputs!AY6","v":2},{"$f":"Inputs!AZ6","v":3},{"$f":"Inputs!BA6","v":3},{"$f":"Inputs!BB6","v":3},{"$f":"Inputs!BC6","v":3},{"$f":"Inputs!BD6","v":3},{"$f":"Inputs!BE6","v":4},{"$f":"Inputs!BF6","v":4},{"$f":"Inputs!BG6","v":4},{"$f":"Inputs!BH6","v":4},{"$f":"Inputs!BI6","v":4},{"$f":"Inputs!BJ6","v":5},{"$f":"Inputs!BK6","v":5},{"$f":"Inputs!BL6","v":5},{"$f":"Inputs!BM6","v":5},{"$f":"Inputs!BN6","v":5}]
[{"$f":"ROW()","v":7},"Start Date","1999-01-01",{"$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"},{"$f":"BE8+1","v":"2024-01-01"},"2025-01-01",{"$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",{"$f":"C7+C9-1","v":"1999-12-31"},{"$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",{"$f":"BG7+BG9-1","v":"2025-12-31"},"2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$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,{"$f":"Inputs!BE$11","v":366},{"$f":"Inputs!BF$11","v":365},{"$f":"Inputs!BG$11","v":365},{"$f":"Inputs!BH$11","v":365},{"$f":"Inputs!BI$11","v":366},{"$f":"Inputs!BJ$11","v":365},{"$f":"Inputs!BK$11","v":365},{"$f":"Inputs!BL$11","v":365},{"$f":"Inputs!BM$11","v":366},{"$f":"Inputs!BN$11","v":365}]
[{"$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,{"$f":"ROUND(YEARFRAC(BB7,BB8),2)","v":1},1,1,1,1,{"$f":"ROUND(YEARFRAC(BG7,BG8),2)","v":1},1,1,1,1]
[{"$f":"ROW()","v":11},"Period End CPI",null,{"$f":"Inputs!G16","v":69.7},{"$f":"Inputs!H16","v":70.2},{"$f":"Inputs!I16","v":72.900000000000006},{"$f":"Inputs!J16","v":73.099999999999994},{"$f":"Inputs!K16","v":73.900000000000006},{"$f":"Inputs!L16","v":74.5},{"$f":"Inputs!M16","v":74.7},{"$f":"Inputs!N16","v":75.400000000000006},{"$f":"Inputs!O16","v":76.099999999999994},{"$f":"Inputs!P16","v":76.599999999999994},{"$f":"Inputs!Q16","v":77.099999999999994},{"$f":"Inputs!R16","v":77.599999999999994},{"$f":"Inputs!S16","v":78.599999999999994},{"$f":"Inputs!T16","v":78.599999999999994},{"$f":"Inputs!U16","v":79.099999999999994},{"$f":"Inputs!V16","v":79.5},{"$f":"Inputs!W16","v":80.2},{"$f":"Inputs!X16","v":80.599999999999994},{"$f":"Inputs!Y16","v":80.900000000000006},{"$f":"Inputs!Z16","v":81.5},{"$f":"Inputs!AA16","v":82.1},{"$f":"Inputs!AB16","v":82.6},{"$f":"Inputs!AC16","v":83.4},{"$f":"Inputs!AD16","v":83.8},{"$f":"Inputs!AE16","v":84.5},{"$f":"Inputs!AF16","v":85.9},{"$f":"Inputs!AG16","v":86.7},{"$f":"Inputs!AH16","v":86.6},{"$f":"Inputs!AI16","v":86.6},{"$f":"Inputs!AJ16","v":87.7},{"$f":"Inputs!AK16","v":88.3},{"$f":"Inputs!AL16","v":89.1},{"$f":"Inputs!AM16","v":90.3},{"$f":"Inputs!AN16","v":91.6},{"$f":"Inputs!AO16","v":92.7},{"$f":"Inputs!AP16","v":92.4},{"$f":"Inputs!AQ16","v":92.5},{"$f":"Inputs!AR16","v":92.9},{"$f":"Inputs!AS16","v":93.8},{"$f":"Inputs!AT16","v":94.3},{"$f":"Inputs!AU16","v":96.9},{"$f":"Inputs!AV16","v":99.8},{"$f":"Inputs!AW16","v":102},{"$f":"Inputs!AX16","v":104.8},{"$f":"Inputs!AY16","v":106.6},{"$f":"Inputs!AZ16","v":108.4},{"$f":"Inputs!BA16","v":110},{"$f":"Inputs!BB16","v":112.1},{"$f":"Inputs!BC16","v":114.1},{"$f":"Inputs!BD16","v":116.2},{"$f":"Inputs!BE16","v":117.2},{"$f":"Inputs!BF16","v":121.3},{"$f":"Inputs!BG16","v":130.80000000000001},{"$f":"Inputs!BH16","v":136.1},{"$f":"Inputs!BI16","v":140.18299999999999},{"$f":"Inputs!BJ16","v":143.70159329999998},{"$f":"Inputs!BK16","v":147.30850329182996},{"$f":"Inputs!BL16","v":151.00594672445487},{"$f":"Inputs!BM16","v":154.79619598723866},{"$f":"Inputs!BN16","v":158.68158050651834}]
[{"$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":4.0519877675840865E-2},{"$f":"Inputs!BI17","v":0.03},{"$f":"Inputs!BJ17","v":2.5100000000000001E-2},{"$f":"Inputs!BK17","v":2.5100000000000001E-2},{"$f":"Inputs!BL17","v":2.5100000000000001E-2},{"$f":"Inputs!BM17","v":2.5100000000000001E-2},{"$f":"Inputs!BN17","v":2.5100000000000001E-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":1.2555350553505533},{"$f":"Inputs!BA19","v":1.2372727272727273},{"$f":"Inputs!BB19","v":1.2140945584299732},{"$f":"Inputs!BC19","v":1.1928133216476775},{"$f":"Inputs!BD19","v":1.1712564543889845},{"$f":"Inputs!BE19","v":1.1612627986348123},{"$f":"Inputs!BF19","v":1.1220115416323166},{"$f":"Inputs!BG19","v":1.0405198776758409},{"$f":"Inputs!BH19","v":1},{"$f":"Inputs!BI19","v":0.970873786407767},{"$f":"Inputs!BJ19","v":0.94710153780876705},{"$f":"Inputs!BK19","v":0.92391136260732332},{"$f":"Inputs!BL19","v":0.90128900849412097},{"$f":"Inputs!BM19","v":0.87922057213356863},{"$f":"Inputs!BN19","v":0.85769249061903097}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},{"$f":"\"Opex Cost Pass Through ($m)\"","v":"Opex Cost Pass Through ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":17},"Cost Pass Through"]
[{"$f":"ROW()","v":18},"Totals",null,{"$f":"D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA17","v":0},{"$f":"BB17","v":0},0,0,0,0,{"$f":"BG17","v":0},0,0,0,0]
[{"$f":"ROW()","v":19},{"$f":"\"ICB Adjustment ($m)\"","v":"ICB Adjustment ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&$C$14","v":"$ 31/12/2023"},"$ 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"},{"$f":"\"$ \"&$C$14","v":"$ 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$14","v":0},{"$f":"(-AX51-AX66)*AX$10*AX$14","v":0},0,0,0,0,0,0,0,0,{"$f":"(-BG51-BG66)*BG$10*BG$14","v":0},0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(-BG52-BG67)*BG$10*BG$14","v":0},0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(-BG53-BG68)*BG$10*BG$14","v":0},0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(-BG54-BG69)*BG$10*BG$14","v":0},0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(-BG55-BG70)*BG$10*BG$14","v":0},0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(-BG56-BG71)*BG$10*BG$14","v":0},0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(-BG57-BG72)*BG$10*BG$14","v":0},0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(-BG58-BG73)*BG$10*BG$14","v":0},0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(-BG59-BG74)*BG$10*BG$14","v":0},0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(-BG60-BG75)*BG$10*BG$14","v":0},0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},"Totals",null,{"$f":"SUM(D20:D32)","v":0},{"$f":"SUM(E20:E32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},{"$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"},{"$f":"\"$ \"&$C$14","v":"$ 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)*D$10","v":0},{"$f":"(-E82-E97+E112+E127)*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)*AW$10*AW$14","v":0},0,0,0,{"$f":"(-BA82-BA97+BA112+BA127)*BA$10*BA$14","v":4.8975210691127773E-3},{"$f":"(-BB82-BB97+BB112+BB127)*BB$10*BB$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},"Main line valve and scraper stations",null,{"$f":"(-D83-D98+D113+D128)*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)*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,{"$f":"(-D84-D99+D114+D129)*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":"(-AW84-AW99+AW114+AW129)*AW$10*AW$14","v":0},0,0,0,-0.13705856609809552,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},"Receipt and delivery point facilities",null,{"$f":"(-D85-D100+D115+D130)*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":"(-AW85-AW100+AW115+AW130)*AW$10*AW$14","v":0},0,0,0,3.9472031129532757E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},"SCADA and communications",null,{"$f":"(-D86-D101+D116+D131)*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":"(-AW86-AW101+AW116+AW131)*AW$10*AW$14","v":0},0,0,0,6.9439852301349025E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},"Cathodic protection",null,{"$f":"(-D87-D102+D117+D132)*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":"(-AW87-AW102+AW117+AW132)*AW$10*AW$14","v":0},0,0,0,-1.2924799067566403E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":41},"Maintenance bases and depots",null,{"$f":"(-D88-D103+D118+D133)*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":"(-AW88-AW103+AW118+AW133)*AW$10*AW$14","v":0},0,0,0,-4.4736771013205182E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},"Other assets",null,{"$f":"(-D89-D104+D119+D134)*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":"(-AW89-AW104+AW119+AW134)*AW$10*AW$14","v":0},0,0,0,1.9924811721712947E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},"Equity Raising Cost",null,{"$f":"(-D90-D105+D120+D135)*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":"(-AW90-AW105+AW120+AW135)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},"Non-depreciable assets",null,{"$f":"(-D91-D106+D121+D136)*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":"(-AW91-AW106+AW121+AW136)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},"Shared support assets - IOT & cyber security",null,{"$f":"(-D92-D107+D122+D137)*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":"(-AW92-AW107+AW122+AW137)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":46},"Shared support assets (net IOT & cyber security)",null,{"$f":"(-D93-D108+D123+D138)*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":"(-AW93-AW108+AW123+AW138)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},"Miscellaneous assets",null,{"$f":"(-D94-D109+D124+D139)*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":"(-AW94-AW109+AW124+AW139)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},"Totals",null,{"$f":"SUM(D35:D47)","v":0},{"$f":"SUM(E35:E47)","v":0},{"$f":"SUM(F35:F47)","v":0},{"$f":"SUM(G35:G47)","v":0},{"$f":"SUM(H35:H47)","v":0},{"$f":"SUM(I35:I47)","v":0},{"$f":"SUM(J35:J47)","v":0},{"$f":"SUM(K35:K47)","v":0},{"$f":"SUM(L35:L47)","v":0},{"$f":"SUM(M35:M47)","v":0},{"$f":"SUM(N35:N47)","v":0},{"$f":"SUM(O35:O47)","v":0},{"$f":"SUM(P35:P47)","v":0},{"$f":"SUM(Q35:Q47)","v":0},{"$f":"SUM(R35:R47)","v":0},{"$f":"SUM(S35:S47)","v":0},{"$f":"SUM(T35:T47)","v":0},{"$f":"SUM(U35:U47)","v":0},{"$f":"SUM(V35:V47)","v":0},{"$f":"SUM(W35:W47)","v":0},{"$f":"SUM(X35:X47)","v":0},{"$f":"SUM(Y35:Y47)","v":0},{"$f":"SUM(Z35:Z47)","v":0},{"$f":"SUM(AA35:AA47)","v":0},{"$f":"SUM(AB35:AB47)","v":0},{"$f":"SUM(AC35:AC47)","v":0},{"$f":"SUM(AD35:AD47)","v":0},{"$f":"SUM(AE35:AE47)","v":0},{"$f":"SUM(AF35:AF47)","v":0},{"$f":"SUM(AG35:AG47)","v":0},{"$f":"SUM(AH35:AH47)","v":0},{"$f":"SUM(AI35:AI47)","v":0},{"$f":"SUM(AJ35:AJ47)","v":0},{"$f":"SUM(AK35:AK47)","v":0},{"$f":"SUM(AL35:AL47)","v":0},{"$f":"SUM(AM35:AM47)","v":0},{"$f":"SUM(AN35:AN47)","v":0},{"$f":"SUM(AO35:AO47)","v":0},{"$f":"SUM(AP35:AP47)","v":0},{"$f":"SUM(AQ35:AQ47)","v":0},{"$f":"SUM(AR35:AR47)","v":0},{"$f":"SUM(AS35:AS47)","v":0},{"$f":"SUM(AT35:AT47)","v":0},{"$f":"SUM(AU35:AU47)","v":0},{"$f":"SUM(AV35:AV47)","v":0},{"$f":"SUM(AW35:AW47)","v":0},{"$f":"SUM(AX35:AX47)","v":0},{"$f":"SUM(AY35:AY47)","v":0},{"$f":"SUM(AZ35:AZ47)","v":0},{"$f":"SUM(BA35:BA47)","v":-6.098591995715958E-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,{"$f":"SUM(D51:D63)","v":0},{"$f":"SUM(E51:E63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},"Redundant Assets",null,"$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:D78)","v":0},{"$f":"SUM(E66:E78)","v":0},{"$f":"SUM(F66:F78)","v":0},{"$f":"SUM(G66:G78)","v":0},{"$f":"SUM(H66:H78)","v":0},{"$f":"SUM(I66:I78)","v":0},{"$f":"SUM(J66:J78)","v":0},{"$f":"SUM(K66:K78)","v":0},{"$f":"SUM(L66:L78)","v":0},{"$f":"SUM(M66:M78)","v":0},{"$f":"SUM(N66:N78)","v":0},{"$f":"SUM(O66:O78)","v":0},{"$f":"SUM(P66:P78)","v":0},{"$f":"SUM(Q66:Q78)","v":0},{"$f":"SUM(R66:R78)","v":0},{"$f":"SUM(S66:S78)","v":0},{"$f":"SUM(T66:T78)","v":0},{"$f":"SUM(U66:U78)","v":0},{"$f":"SUM(V66:V78)","v":0},{"$f":"SUM(W66:W78)","v":0},{"$f":"SUM(X66:X78)","v":0},{"$f":"SUM(Y66:Y78)","v":0},{"$f":"SUM(Z66:Z78)","v":0},{"$f":"SUM(AA66:AA78)","v":0},{"$f":"SUM(AB66:AB78)","v":0},{"$f":"SUM(AC66:AC78)","v":0},{"$f":"SUM(AD66:AD78)","v":0},{"$f":"SUM(AE66:AE78)","v":0},{"$f":"SUM(AF66:AF78)","v":0},{"$f":"SUM(AG66:AG78)","v":0},{"$f":"SUM(AH66:AH78)","v":0},{"$f":"SUM(AI66:AI78)","v":0},{"$f":"SUM(AJ66:AJ78)","v":0},{"$f":"SUM(AK66:AK78)","v":0},{"$f":"SUM(AL66:AL78)","v":0},{"$f":"SUM(AM66:AM78)","v":0},{"$f":"SUM(AN66:AN78)","v":0},{"$f":"SUM(AO66:AO78)","v":0},{"$f":"SUM(AP66:AP78)","v":0},{"$f":"SUM(AQ66:AQ78)","v":0},{"$f":"SUM(AR66:AR78)","v":0},{"$f":"SUM(AS66:AS78)","v":0},{"$f":"SUM(AT66:AT78)","v":0},{"$f":"SUM(AU66:AU78)","v":0},{"$f":"SUM(AV66:AV78)","v":0},{"$f":"SUM(AW66:AW78)","v":0},{"$f":"SUM(AX66:AX78)","v":0},{"$f":"SUM(AY66:AY78)","v":0},{"$f":"SUM(AZ66:AZ78)","v":0},{"$f":"SUM(BA66:BA78)","v":0},{"$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:D94)","v":0},{"$f":"SUM(E82:E94)","v":0},{"$f":"SUM(F82:F94)","v":0},{"$f":"SUM(G82:G94)","v":0},{"$f":"SUM(H82:H94)","v":0},{"$f":"SUM(I82:I94)","v":0},{"$f":"SUM(J82:J94)","v":0},{"$f":"SUM(K82:K94)","v":0},{"$f":"SUM(L82:L94)","v":0},{"$f":"SUM(M82:M94)","v":0},{"$f":"SUM(N82:N94)","v":0},{"$f":"SUM(O82:O94)","v":0},{"$f":"SUM(P82:P94)","v":0},{"$f":"SUM(Q82:Q94)","v":0},{"$f":"SUM(R82:R94)","v":0},{"$f":"SUM(S82:S94)","v":0},{"$f":"SUM(T82:T94)","v":0},{"$f":"SUM(U82:U94)","v":0},{"$f":"SUM(V82:V94)","v":0},{"$f":"SUM(W82:W94)","v":0},{"$f":"SUM(X82:X94)","v":0},{"$f":"SUM(Y82:Y94)","v":0},{"$f":"SUM(Z82:Z94)","v":0},{"$f":"SUM(AA82:AA94)","v":0},{"$f":"SUM(AB82:AB94)","v":0},{"$f":"SUM(AC82:AC94)","v":0},{"$f":"SUM(AD82:AD94)","v":0},{"$f":"SUM(AE82:AE94)","v":0},{"$f":"SUM(AF82:AF94)","v":0},{"$f":"SUM(AG82:AG94)","v":0},{"$f":"SUM(AH82:AH94)","v":0},{"$f":"SUM(AI82:AI94)","v":0},{"$f":"SUM(AJ82:AJ94)","v":0},{"$f":"SUM(AK82:AK94)","v":0},{"$f":"SUM(AL82:AL94)","v":0},{"$f":"SUM(AM82:AM94)","v":0},{"$f":"SUM(AN82:AN94)","v":0},{"$f":"SUM(AO82:AO94)","v":0},{"$f":"SUM(AP82:AP94)","v":0},{"$f":"SUM(AQ82:AQ94)","v":0},{"$f":"SUM(AR82:AR94)","v":0},{"$f":"SUM(AS82:AS94)","v":0},{"$f":"SUM(AT82:AT94)","v":0},{"$f":"SUM(AU82:AU94)","v":0},{"$f":"SUM(AV82:AV94)","v":0},{"$f":"SUM(AW82:AW94)","v":0},{"$f":"SUM(AX82:AX94)","v":0},{"$f":"SUM(AY82:AY94)","v":0},{"$f":"SUM(AZ82:AZ94)","v":0},{"$f":"SUM(BA82:BA94)","v":0},{"$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,{"$f":"SUM(D97:D109)","v":0},{"$f":"SUM(E97:E109)","v":0},{"$f":"SUM(F97:F109)","v":0},{"$f":"SUM(G97:G109)","v":0},{"$f":"SUM(H97:H109)","v":0},{"$f":"SUM(I97:I109)","v":0},{"$f":"SUM(J97:J109)","v":0},{"$f":"SUM(K97:K109)","v":0},{"$f":"SUM(L97:L109)","v":0},{"$f":"SUM(M97:M109)","v":0},{"$f":"SUM(N97:N109)","v":0},{"$f":"SUM(O97:O109)","v":0},{"$f":"SUM(P97:P109)","v":0},{"$f":"SUM(Q97:Q109)","v":0},{"$f":"SUM(R97:R109)","v":0},{"$f":"SUM(S97:S109)","v":0},{"$f":"SUM(T97:T109)","v":0},{"$f":"SUM(U97:U109)","v":0},{"$f":"SUM(V97:V109)","v":0},{"$f":"SUM(W97:W109)","v":0},{"$f":"SUM(X97:X109)","v":0},{"$f":"SUM(Y97:Y109)","v":0},{"$f":"SUM(Z97:Z109)","v":0},{"$f":"SUM(AA97:AA109)","v":0},{"$f":"SUM(AB97:AB109)","v":0},{"$f":"SUM(AC97:AC109)","v":0},{"$f":"SUM(AD97:AD109)","v":0},{"$f":"SUM(AE97:AE109)","v":0},{"$f":"SUM(AF97:AF109)","v":0},{"$f":"SUM(AG97:AG109)","v":0},{"$f":"SUM(AH97:AH109)","v":0},{"$f":"SUM(AI97:AI109)","v":0},{"$f":"SUM(AJ97:AJ109)","v":0},{"$f":"SUM(AK97:AK109)","v":0},{"$f":"SUM(AL97:AL109)","v":0},{"$f":"SUM(AM97:AM109)","v":0},{"$f":"SUM(AN97:AN109)","v":0},{"$f":"SUM(AO97:AO109)","v":0},{"$f":"SUM(AP97:AP109)","v":0},{"$f":"SUM(AQ97:AQ109)","v":0},{"$f":"SUM(AR97:AR109)","v":0},{"$f":"SUM(AS97:AS109)","v":0},{"$f":"SUM(AT97:AT109)","v":0},{"$f":"SUM(AU97:AU109)","v":0},{"$f":"SUM(AV97:AV109)","v":0},{"$f":"SUM(AW97:AW109)","v":0},{"$f":"SUM(AX97:AX109)","v":0},{"$f":"SUM(AY97:AY109)","v":0},{"$f":"SUM(AZ97:AZ109)","v":0},{"$f":"SUM(BA97:BA109)","v":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:D124)","v":0},{"$f":"SUM(E112:E124)","v":0},{"$f":"SUM(F112:F124)","v":0},{"$f":"SUM(G112:G124)","v":0},{"$f":"SUM(H112:H124)","v":0},{"$f":"SUM(I112:I124)","v":0},{"$f":"SUM(J112:J124)","v":0},{"$f":"SUM(K112:K124)","v":0},{"$f":"SUM(L112:L124)","v":0},{"$f":"SUM(M112:M124)","v":0},{"$f":"SUM(N112:N124)","v":0},{"$f":"SUM(O112:O124)","v":0},{"$f":"SUM(P112:P124)","v":0},{"$f":"SUM(Q112:Q124)","v":0},{"$f":"SUM(R112:R124)","v":0},{"$f":"SUM(S112:S124)","v":0},{"$f":"SUM(T112:T124)","v":0},{"$f":"SUM(U112:U124)","v":0},{"$f":"SUM(V112:V124)","v":0},{"$f":"SUM(W112:W124)","v":0},{"$f":"SUM(X112:X124)","v":0},{"$f":"SUM(Y112:Y124)","v":0},{"$f":"SUM(Z112:Z124)","v":0},{"$f":"SUM(AA112:AA124)","v":0},{"$f":"SUM(AB112:AB124)","v":0},{"$f":"SUM(AC112:AC124)","v":0},{"$f":"SUM(AD112:AD124)","v":0},{"$f":"SUM(AE112:AE124)","v":0},{"$f":"SUM(AF112:AF124)","v":0},{"$f":"SUM(AG112:AG124)","v":0},{"$f":"SUM(AH112:AH124)","v":0},{"$f":"SUM(AI112:AI124)","v":0},{"$f":"SUM(AJ112:AJ124)","v":0},{"$f":"SUM(AK112:AK124)","v":0},{"$f":"SUM(AL112:AL124)","v":0},{"$f":"SUM(AM112:AM124)","v":0},{"$f":"SUM(AN112:AN124)","v":0},{"$f":"SUM(AO112:AO124)","v":0},{"$f":"SUM(AP112:AP124)","v":0},{"$f":"SUM(AQ112:AQ124)","v":0},{"$f":"SUM(AR112:AR124)","v":0},{"$f":"SUM(AS112:AS124)","v":0},{"$f":"SUM(AT112:AT124)","v":0},{"$f":"SUM(AU112:AU124)","v":0},{"$f":"SUM(AV112:AV124)","v":0},{"$f":"SUM(AW112:AW124)","v":0},{"$f":"SUM(AX112:AX124)","v":0},{"$f":"SUM(AY112:AY124)","v":0},{"$f":"SUM(AZ112:AZ124)","v":0},{"$f":"SUM(BA112:BA124)","v":0},{"$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"]
[{"$f":"ROW()","v":127},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L6","v":4.1814250421080435E-3}]
[{"$f":"ROW()","v":128},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L7","v":0}]
[{"$f":"ROW()","v":129},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L8","v":-0.11701840838059294}]
[{"$f":"ROW()","v":130},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L9","v":3.3700587929843547E-2}]
[{"$f":"ROW()","v":131},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L10","v":5.9286633632746187E-2}]
[{"$f":"ROW()","v":132},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L11","v":-1.1034986419186011E-2}]
[{"$f":"ROW()","v":133},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L12","v":-3.8195538513846009E-2}]
[{"$f":"ROW()","v":134},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L13","v":1.7011485099654992E-2}]
[{"$f":"ROW()","v":135},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L14","v":0}]
[{"$f":"ROW()","v":136},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L15","v":0}]
[{"$f":"ROW()","v":137},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L16","v":0}]
[{"$f":"ROW()","v":138},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L17","v":0}]
[{"$f":"ROW()","v":139},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!L18","v":0}]
[{"$f":"ROW()","v":140},"Totals",null,{"$f":"SUM(D127:D139)","v":0},{"$f":"SUM(E127:E139)","v":0},{"$f":"SUM(F127:F139)","v":0},{"$f":"SUM(G127:G139)","v":0},{"$f":"SUM(H127:H139)","v":0},{"$f":"SUM(I127:I139)","v":0},{"$f":"SUM(J127:J139)","v":0},{"$f":"SUM(K127:K139)","v":0},{"$f":"SUM(L127:L139)","v":0},{"$f":"SUM(M127:M139)","v":0},{"$f":"SUM(N127:N139)","v":0},{"$f":"SUM(O127:O139)","v":0},{"$f":"SUM(P127:P139)","v":0},{"$f":"SUM(Q127:Q139)","v":0},{"$f":"SUM(R127:R139)","v":0},{"$f":"SUM(S127:S139)","v":0},{"$f":"SUM(T127:T139)","v":0},{"$f":"SUM(U127:U139)","v":0},{"$f":"SUM(V127:V139)","v":0},{"$f":"SUM(W127:W139)","v":0},{"$f":"SUM(X127:X139)","v":0},{"$f":"SUM(Y127:Y139)","v":0},{"$f":"SUM(Z127:Z139)","v":0},{"$f":"SUM(AA127:AA139)","v":0},{"$f":"SUM(AB127:AB139)","v":0},{"$f":"SUM(AC127:AC139)","v":0},{"$f":"SUM(AD127:AD139)","v":0},{"$f":"SUM(AE127:AE139)","v":0},{"$f":"SUM(AF127:AF139)","v":0},{"$f":"SUM(AG127:AG139)","v":0},{"$f":"SUM(AH127:AH139)","v":0},{"$f":"SUM(AI127:AI139)","v":0},{"$f":"SUM(AJ127:AJ139)","v":0},{"$f":"SUM(AK127:AK139)","v":0},{"$f":"SUM(AL127:AL139)","v":0},{"$f":"SUM(AM127:AM139)","v":0},{"$f":"SUM(AN127:AN139)","v":0},{"$f":"SUM(AO127:AO139)","v":0},{"$f":"SUM(AP127:AP139)","v":0},{"$f":"SUM(AQ127:AQ139)","v":0},{"$f":"SUM(AR127:AR139)","v":0},{"$f":"SUM(AS127:AS139)","v":0},{"$f":"SUM(AT127:AT139)","v":0},{"$f":"SUM(AU127:AU139)","v":0},{"$f":"SUM(AV127:AV139)","v":0},{"$f":"SUM(AW127:AW139)","v":0},{"$f":"SUM(AX127:AX139)","v":0},{"$f":"SUM(AY127:AY139)","v":0},{"$f":"SUM(AZ127:AZ139)","v":0},{"$f":"SUM(BA127:BA139)","v":-5.2068801609272179E-2},{"$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}]

{"sheet":"Load_Yarraloola","index":6,"n_rows":30,"n_cols":93,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Load"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","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,{"$f":"Inputs!BE6","v":4},{"$f":"Inputs!BF6","v":4},{"$f":"Inputs!BG6","v":4},{"$f":"Inputs!BH6","v":4},{"$f":"Inputs!BI6","v":4},{"$f":"Inputs!BJ6","v":5},{"$f":"Inputs!BK6","v":5},{"$f":"Inputs!BL6","v":5},{"$f":"Inputs!BM6","v":5},{"$f":"Inputs!BN6","v":5}]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$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",{"$f":"BO8+1","v":"2016-01-01"},"2016-04-01","2016-07-01","2016-10-01","2017-01-01","2017-04-01","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01",{"$f":"CK8+1","v":"2026-01-01"},{"$f":"CL8+1","v":"2027-01-01"},{"$f":"CM8+1","v":"2028-01-01"},{"$f":"CN8+1","v":"2029-01-01"}]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30",{"$f":"BO7+BO11-1","v":"2015-12-31"},"2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31",{"$f":"CF7+CF11-1","v":"2020-12-31"},"2021-12-31",{"$f":"CH7+CH11-1","v":"2022-12-31"},"2023-12-31","2024-12-31",{"$f":"CK7+CK11-1","v":"2025-12-31"},"2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$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",{"$f":"CH8","v":"2022-12-31"},"2023-12-31","2024-12-31",{"$f":"CK8","v":"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,{"$f":"Inputs!BE$11","v":366},{"$f":"Inputs!BF$11","v":365},{"$f":"Inputs!BG$11","v":365},{"$f":"Inputs!BH$11","v":365},{"$f":"Inputs!BI$11","v":366},{"$f":"Inputs!BJ$11","v":365},{"$f":"Inputs!BK$11","v":365},{"$f":"Inputs!BL$11","v":365},{"$f":"Inputs!BM$11","v":366},{"$f":"Inputs!BN$11","v":365}]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(BO7,BO8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(CF7,CF8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(CH7,CH8),2)","v":1},1,1,{"$f":"ROUND(YEARFRAC(CK7,CK8),2)","v":1},1,1,1,1]
[{"$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},"Total",null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},110.36300148588411,110.36300148588411,110.36300148588411,110.36300148588411,110.36300148588411]
[{"$f":"ROW()","v":20},"Throughput [TJ/day]"]
[{"$f":"ROW()","v":21},"Total",null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},94.239695732697598,94.239695732697598,94.239695732697598,94.239695732697598,94.239695732697598]
[{"$f":"ROW()","v":22},"km from Receipt"]
[{"$f":"ROW()","v":23},"Calculated Load"]
[{"$f":"ROW()","v":24},"Reserved Capacity [TJ/day]",null,{"$f":"Load_Yarraloola!D19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!E19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!F19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!G19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!H19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!I19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!J19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!K19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!L19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!M19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!N19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!O19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!P19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!Q19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!R19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!S19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!T19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!U19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!V19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!W19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!X19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!Y19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!Z19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AA19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AB19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AC19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AD19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AE19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AF19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AG19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AH19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AI19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AJ19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AK19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AL19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AM19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AN19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AO19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AP19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AQ19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AR19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AS19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AT19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AU19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AV19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AW19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AX19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AY19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!AZ19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BA19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BB19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BC19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BD19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BE19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BF19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BG19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BH19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BI19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BJ19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BK19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BL19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BM19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BN19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BO19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BP19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BQ19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BR19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BS19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BT19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BU19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BV19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BW19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BX19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BY19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BZ19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CA19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CB19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CC19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CD19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CE19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CF19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CG19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CH19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CI19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CJ19","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CK19","v":110.36300148588411},{"$f":"Load_Yarraloola!CL19","v":110.36300148588411},{"$f":"Load_Yarraloola!CM19","v":110.36300148588411},{"$f":"Load_Yarraloola!CN19","v":110.36300148588411},{"$f":"Load_Yarraloola!CO19","v":110.36300148588411}]
[{"$f":"ROW()","v":25},"Reserved Capacity x Distance (PJkms per day)",null,{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},112.19055010921247,112.19055010921247,112.19055010921247,112.19055010921247,112.19055010921247]
[{"$f":"ROW()","v":26},"Throughput x Distance (PJkms per day)",null,{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},96.754680080530179,96.754680080530179,96.754680080530179,96.754680080530179,96.754680080530179]
[{"$f":"ROW()","v":27},"Tariff Allocation"]
[{"$f":"ROW()","v":28},"Toll Charge Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.113]
[{"$f":"ROW()","v":29},"Reservation Charge Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72199999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72199999999999998]
[{"$f":"ROW()","v":30},"Throughput Charge Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16500000000000004]

{"sheet":"Load_NGI","index":7,"n_rows":31,"n_cols":93,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Load"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","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,{"$f":"Inputs!BE6","v":4},{"$f":"Inputs!BF6","v":4},{"$f":"Inputs!BG6","v":4},{"$f":"Inputs!BH6","v":4},{"$f":"Inputs!BI6","v":4},{"$f":"Inputs!BJ6","v":5},{"$f":"Inputs!BK6","v":5},{"$f":"Inputs!BL6","v":5},{"$f":"Inputs!BM6","v":5},{"$f":"Inputs!BN6","v":5}]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$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","2025-12-31","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,{"$f":"Inputs!BE$11","v":366},{"$f":"Inputs!BF$11","v":365},{"$f":"Inputs!BG$11","v":365},{"$f":"Inputs!BH$11","v":365},{"$f":"Inputs!BI$11","v":366},{"$f":"Inputs!BJ$11","v":365},{"$f":"Inputs!BK$11","v":365},{"$f":"Inputs!BL$11","v":365},{"$f":"Inputs!BM$11","v":366},{"$f":"Inputs!BN$11","v":365}]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$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]"]
[{"$f":"ROW()","v":19},"Total",null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},12.899999999999999,14.299999999999999,14.299999999999999,14.299999999999999,14.299999999999999]
[{"$f":"ROW()","v":20},"Throughput [TJ/day]"]
[{"$f":"ROW()","v":21},"Total",null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},11.400224089807256,12.637457711956882,12.637457711956882,12.637457711956882,12.637457711956882]
[{"$f":"ROW()","v":22},"km from Receipt"]
[{"$f":"ROW()","v":23},"GGP customers from NGI"]
[{"$f":"ROW()","v":24},"Calculated Load"]
[{"$f":"ROW()","v":25},"Reserved Capacity [TJ/day]",null,{"$f":"Load_NGI!D19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!E19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!F19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!G19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!H19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!I19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!J19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!K19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!L19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!M19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!N19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!O19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!P19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!Q19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!R19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!S19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!T19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!U19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!V19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!W19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!X19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!Y19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!Z19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AA19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AB19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AC19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AD19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AE19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AF19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AG19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AH19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AI19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AJ19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AK19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AL19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AM19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AN19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AO19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AP19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AQ19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AR19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AS19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AT19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AU19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AV19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AW19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AX19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AY19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!AZ19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BA19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BB19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BC19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BD19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BE19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BF19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BG19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BH19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BI19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BJ19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BK19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BL19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BM19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BN19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BO19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BP19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BQ19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BR19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BS19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BT19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BU19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BV19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BW19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BX19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BY19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!BZ19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!CA19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!CB19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!CC19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!CD19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!CE19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!CF19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!CG19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!CH19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!CI19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!CJ19","v":{"$error":"#REF!"}},{"$f":"Load_NGI!CK19","v":12.899999999999999},{"$f":"Load_NGI!CL19","v":14.299999999999999},{"$f":"Load_NGI!CM19","v":14.299999999999999},{"$f":"Load_NGI!CN19","v":14.299999999999999},{"$f":"Load_NGI!CO19","v":14.299999999999999}]
[{"$f":"ROW()","v":26},"Reserved Capacity x Distance (PJkms per day)",null,{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},0.67491000000000123,1.1148040000000012,1.1148040000000012,1.1148040000000012,1.1148040000000012]
[{"$f":"ROW()","v":27},"Throughput x Distance (PJkms per day)",null,{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(#REF!,#REF!)/1000","v":{"$error":"#REF!"}},0.59644381708928906,0.98519499350492268,0.98519499350492268,0.98519499350492268,0.98519499350492268]
[{"$f":"ROW()","v":28},"Tariff Allocation"]
[{"$f":"ROW()","v":29},"Toll Charge Allocation"]
[{"$f":"ROW()","v":30},"Reservation Charge Allocation"]
[{"$f":"ROW()","v":31},"Throughput Charge Allocation"]

{"sheet":"Load_Total","index":8,"n_rows":28,"n_cols":93,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Load"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","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,{"$f":"Inputs!BE6","v":4},{"$f":"Inputs!BF6","v":4},{"$f":"Inputs!BG6","v":4},{"$f":"Inputs!BH6","v":4},{"$f":"Inputs!BI6","v":4},{"$f":"Inputs!BJ6","v":5},{"$f":"Inputs!BK6","v":5},{"$f":"Inputs!BL6","v":5},{"$f":"Inputs!BM6","v":5},{"$f":"Inputs!BN6","v":5}]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$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","2025-12-31","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,{"$f":"Inputs!BE$11","v":366},{"$f":"Inputs!BF$11","v":365},{"$f":"Inputs!BG$11","v":365},{"$f":"Inputs!BH$11","v":365},{"$f":"Inputs!BI$11","v":366},{"$f":"Inputs!BJ$11","v":365},{"$f":"Inputs!BK$11","v":365},{"$f":"Inputs!BL$11","v":365},{"$f":"Inputs!BM$11","v":366},{"$f":"Inputs!BN$11","v":365}]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$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,{"$f":"Load_Yarraloola!CK24","v":110.36300148588411},{"$f":"Load_Yarraloola!CL24","v":110.36300148588411},{"$f":"Load_Yarraloola!CM24","v":110.36300148588411},{"$f":"Load_Yarraloola!CN24","v":110.36300148588411},{"$f":"Load_Yarraloola!CO24","v":110.36300148588411}]
[{"$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,{"$f":"Load_Yarraloola!CK25","v":112.19055010921247},{"$f":"Load_Yarraloola!CL25","v":112.19055010921247},{"$f":"Load_Yarraloola!CM25","v":112.19055010921247},{"$f":"Load_Yarraloola!CN25","v":112.19055010921247},{"$f":"Load_Yarraloola!CO25","v":112.19055010921247}]
[{"$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,{"$f":"Load_Yarraloola!CK26","v":96.754680080530179},{"$f":"Load_Yarraloola!CL26","v":96.754680080530179},{"$f":"Load_Yarraloola!CM26","v":96.754680080530179},{"$f":"Load_Yarraloola!CN26","v":96.754680080530179},{"$f":"Load_Yarraloola!CO26","v":96.754680080530179}]
[{"$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!CK25","v":12.899999999999999},{"$f":"Load_NGI!CL25","v":14.299999999999999},{"$f":"Load_NGI!CM25","v":14.299999999999999},{"$f":"Load_NGI!CN25","v":14.299999999999999},{"$f":"Load_NGI!CO25","v":14.299999999999999}]
[{"$f":"ROW()","v":19},"Reserved Capacity x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_NGI!CK26","v":0.67491000000000123},{"$f":"Load_NGI!CL26","v":1.1148040000000012},{"$f":"Load_NGI!CM26","v":1.1148040000000012},{"$f":"Load_NGI!CN26","v":1.1148040000000012},{"$f":"Load_NGI!CO26","v":1.1148040000000012}]
[{"$f":"ROW()","v":20},"Throughput x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_NGI!CK27","v":0.59644381708928906},{"$f":"Load_NGI!CL27","v":0.98519499350492268},{"$f":"Load_NGI!CM27","v":0.98519499350492268},{"$f":"Load_NGI!CN27","v":0.98519499350492268},{"$f":"Load_NGI!CO27","v":0.98519499350492268}]
[{"$f":"ROW()","v":21},"Calculated Load (Total)"]
[{"$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,{"$f":"CK14+CK18","v":123.2630014858841},{"$f":"CL14+CL18","v":124.66300148588411},124.66300148588411,124.66300148588411,124.66300148588411]
[{"$f":"ROW()","v":23},"Reserved Capacity x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK15+CK19","v":112.86546010921246},113.30535410921247,113.30535410921247,113.30535410921247,113.30535410921247]
[{"$f":"ROW()","v":24},"Throughput x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97.351123897619473,97.739875074035098,97.739875074035098,97.739875074035098,97.739875074035098]
[{"$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":9,"n_rows":99,"n_cols":11,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Cost of Service"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11}]
[{"$f":"ROW()","v":4},"Actual or Forecast",null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type",null,null,"Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,null,{"$f":"Inputs!BH6","v":4},{"$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,{"$f":"Inputs!BH7","v":"2023-01-01"},{"$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,{"$f":"Inputs!BH8","v":"2023-12-31"},{"$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,{"$f":"Inputs!BH9","v":2023},{"$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,{"$f":"Inputs!BH10","v":"-"},{"$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,{"$f":"Inputs!BH11","v":365},{"$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,{"$f":"ROUND(YEARFRAC(E7,E8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(G7,G8),2)","v":1},1,1,1,1]
[{"$f":"ROW()","v":13},"Financial Parameters"]
[{"$f":"ROW()","v":14},"Period End CPI",null,null,{"$f":"Inputs!BH16","v":136.1},{"$f":"Inputs!BI16","v":140.18299999999999},{"$f":"Inputs!BJ16","v":143.70159329999998},{"$f":"Inputs!BK16","v":147.30850329182996},{"$f":"Inputs!BL16","v":151.00594672445487},{"$f":"Inputs!BM16","v":154.79619598723866},{"$f":"Inputs!BN16","v":158.68158050651834}]
[{"$f":"ROW()","v":15},"Inflation over period",null,null,null,{"$f":"Inputs!BI17","v":0.03},{"$f":"Inputs!BJ17","v":2.5100000000000001E-2},{"$f":"Inputs!BK17","v":2.5100000000000001E-2},{"$f":"Inputs!BL17","v":2.5100000000000001E-2},{"$f":"Inputs!BM17","v":2.5100000000000001E-2},{"$f":"Inputs!BN17","v":2.5100000000000001E-2}]
[{"$f":"ROW()","v":16},{"$f":"\"Inflation Factor (convert Real \"&Inputs!D19&\" $ to nominal $)\"","v":"Inflation Factor (convert Real 31/12/2023 $ to nominal $)"},null,null,{"$f":"1/Inputs!BH19","v":1},{"$f":"1/Inputs!BI19","v":1.03},{"$f":"1/Inputs!BJ19","v":1.0558529999999999},{"$f":"1/Inputs!BK19","v":1.0823549102999999},{"$f":"1/Inputs!BL19","v":1.1095220185485297},{"$f":"1/Inputs!BM19","v":1.1373710212140975},{"$f":"1/Inputs!BN19","v":1.1659190338465713}]
[{"$f":"ROW()","v":17},{"$f":"\"Deflation Factor (convert nominal $ to Real \"&Inputs!D19&\" $)\"","v":"Deflation Factor (convert nominal $ to Real 31/12/2023 $)"},null,null,{"$f":"Inputs!BH19","v":1},{"$f":"Inputs!BI19","v":0.970873786407767},{"$f":"Inputs!BJ19","v":0.94710153780876705},{"$f":"Inputs!BK19","v":0.92391136260732332},{"$f":"Inputs!BL19","v":0.90128900849412097},{"$f":"Inputs!BM19","v":0.87922057213356863},{"$f":"Inputs!BN19","v":0.85769249061903097}]
[{"$f":"ROW()","v":18},"Post-Tax WACC (%, Nominal)",null,null,null,{"$f":"G18","v":7.457999999999998E-2},{"$f":"WACC!O$34","v":7.457999999999998E-2},{"$f":"WACC!P$34","v":7.457999999999998E-2},{"$f":"WACC!Q$34","v":7.457999999999998E-2},{"$f":"WACC!R$34","v":7.457999999999998E-2},{"$f":"WACC!S$34","v":7.457999999999998E-2}]
[{"$f":"ROW()","v":19},"Discount Factor (Nominal)",null,null,1,{"$f":"E19/(1+F18)","v":0.93059613988721168},{"$f":"F19/(1+G18)","v":0.86600917557297885},{"$f":"G19/(1+H18)","v":0.80590479589512065},0.74997189217659044,0.69792094788344317,{"$f":"J19/(1+K18)","v":0.6494825400467561}]
[{"$f":"ROW()","v":20},"Post-Tax WACC (%,  Real)",null,null,null,{"$f":"(1+F18)/(1+F15)-1","v":4.3281553398058392E-2},{"$f":"WACC!O$35","v":4.8268461613501401E-2},{"$f":"WACC!P$35","v":4.8268461613501401E-2},{"$f":"WACC!Q$35","v":4.8268461613501401E-2},{"$f":"WACC!R$35","v":4.8268461613501401E-2},{"$f":"WACC!S$35","v":4.8268461613501401E-2}]
[{"$f":"ROW()","v":21},"Discount Factor (Real)",null,null,1,{"$f":"E21/(1+F20)","v":0.95851402408382802},{"$f":"F21/(1+G20)","v":0.91437838605625621},{"$f":"G21/(1+H20)","v":0.87227501307140276},0.83211032766243065,0.79379506122090249,{"$f":"J21/(1+K20)","v":0.75724405559153052}]
[{"$f":"ROW()","v":22}]
[{"$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,{"$f":"Assets!BG19","v":445.27155601268254},{"$f":"Assets!BH19","v":452.57575132681114},{"$f":"Assets!BI19","v":444.04313520457492},{"$f":"Assets!BJ19","v":432.10562845187911},{"$f":"Assets!BK19","v":419.12323983846858}]
[{"$f":"ROW()","v":25},"Capex",null,null,null,null,{"$f":"Assets!BG20","v":27.998874787399252},{"$f":"Assets!BH20","v":11.96379719165666},{"$f":"Assets!BI20","v":8.0590503686516399},{"$f":"Assets!BJ20","v":5.8660346541674908},{"$f":"Assets!BK20","v":2.7285330111905886}]
[{"$f":"ROW()","v":26},"Depreciation",null,null,null,null,{"$f":"Assets!BG21","v":20.694679473270636},{"$f":"Assets!BH21","v":20.496413313892894},{"$f":"Assets!BI21","v":19.996557121347461},{"$f":"Assets!BJ21","v":18.84842326757801},{"$f":"Assets!BK21","v":18.058753916788667}]
[{"$f":"ROW()","v":27},"Asset Adjustment",null,null,null,null,{"$f":"Assets!BG23","v":0},{"$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,{"$f":"Assets!BF24","v":445.27155601268254},{"$f":"Assets!BG24","v":452.57575132681114},{"$f":"Assets!BH24","v":444.04313520457492},{"$f":"Assets!BI24","v":432.10562845187911},{"$f":"Assets!BJ24","v":419.12323983846858},{"$f":"Assets!BK24","v":403.7930189328705}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"Asset Base [m$ nominal]"]
[{"$f":"ROW()","v":31},"Opening Capital Base (start year)",null,null,null,null,{"$f":"F37","v":458.62970269306305},477.85346476566747,480.61226777367841,479.43070910610993,{"$f":"J37","v":476.69862730964013}]
[{"$f":"ROW()","v":32},"Inflationary Gain",null,null,null,null,{"$f":"G31*G15","v":11.511605537595884},{"$f":"H31*H15","v":11.994121965618254},{"$f":"I31*I15","v":12.063367921119328},{"$f":"J31*J15","v":12.03371079856336},{"$f":"K31*K15","v":11.965135545471968}]
[{"$f":"ROW()","v":33},"Opening Capital Base (inflated over one year)",null,null,null,null,{"$f":"G31+G32","v":470.14130823065892},{"$f":"H31+H32","v":489.84758673128573},492.67563569479773,491.46441990467326,{"$f":"K31+K32","v":488.66376285511211}]
[{"$f":"ROW()","v":34},"Capex",null,null,null,null,{"$f":"G25*G$16","v":29.562695940899861},{"$f":"H25*H$16","v":12.949074636222935},8.9416938326106408,6.6718578250877645,3.1812485722258068]
[{"$f":"ROW()","v":35},"Depreciation",null,null,null,null,{"$f":"G26*G$16","v":21.850539405891219},22.184393593830265,22.186620421298411,21.437650420120757,21.055044919135227]
[{"$f":"ROW()","v":36},"Asset Adjustment",null,null,null,null,{"$f":"G27*G$16","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},"Closing Capital Base",null,null,null,{"$f":"F28*F16","v":458.62970269306305},477.85346476566747,480.61226777367841,479.43070910610993,476.69862730964013,470.78996650820261]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},"Cost of Service Building Blocks [m$ nominal]","PV","Sum"]
[{"$f":"ROW()","v":40},"Return on Asset  ",{"$f":"SUMPRODUCT(E$19:K$19,E40:K40)","v":133.26996967418867},{"$f":"SUM(G40:K40)","v":176.99510346951968},null,null,{"$f":"G31*G18","v":34.204603226848633},{"$f":"H31*H18","v":35.638311402223472},{"$f":"I31*I18","v":35.844062930560924},{"$f":"J31*J18","v":35.755942285133671},{"$f":"K31*K18","v":35.552183624752949}]
[{"$f":"ROW()","v":41},"Depreciation",{"$f":"SUMPRODUCT(E$19:K$19,E41:K41)","v":82.077287862861553},{"$f":"SUM(G41:K41)","v":108.71424876027588},null,null,{"$f":"G35","v":21.850539405891219},{"$f":"H35","v":22.184393593830265},{"$f":"I35","v":22.186620421298411},{"$f":"J35","v":21.437650420120757},{"$f":"K35","v":21.055044919135227}]
[{"$f":"ROW()","v":42},"Inflationary Gain",-44.852188774767185,-59.567941768368797,null,null,{"$f":"-G32","v":-11.511605537595884},{"$f":"-H32","v":-11.994121965618254},{"$f":"-I32","v":-12.063367921119328},{"$f":"-J32","v":-12.03371079856336},{"$f":"-K32","v":-11.965135545471968}]
[{"$f":"ROW()","v":43},"Opex",112.40378472619514,149.72803268038479,null,null,{"$f":"Inputs!BJ1858+Adjustments!BG18","v":28.145963977815263},{"$f":"Inputs!BK1858+Adjustments!BH18","v":29.109439524267227},{"$f":"Inputs!BL1858+Adjustments!BI18","v":29.851035799367267},{"$f":"Inputs!BM1858+Adjustments!BJ18","v":31.186314408171995},{"$f":"Inputs!BN1858+Adjustments!BK18","v":31.435278970763051}]
[{"$f":"ROW()","v":44},"Tax (net)",12.587516235153899,{"$f":"SUM(G44:K44)","v":16.744565664369734},null,null,{"$f":"Tax_CoRE!G48","v":3.400970866651873},{"$f":"Tax_CoRE!H48","v":3.082759597568304},{"$f":"Tax_CoRE!I48","v":3.2667058321853499},{"$f":"Tax_CoRE!J48","v":3.4132222841231852},{"$f":"Tax_CoRE!K48","v":3.5809070838410215}]
[{"$f":"ROW()","v":45},"Total Building Block Revenue Requirement ",{"$f":"SUMPRODUCT(E$19:K$19,E45:K45)","v":295.48636972363209},{"$f":"SUM(G45:K45)","v":392.61400880618129},null,null,{"$f":"SUM(G40:G44)","v":76.090471939611106},{"$f":"SUM(H40:H44)","v":78.020782152271011},{"$f":"SUM(I40:I44)","v":79.085057062292634},{"$f":"SUM(J40:J44)","v":79.759418598986244},{"$f":"SUM(K40:K44)","v":79.658279053020294}]
[{"$f":"ROW()","v":46},"Total Tariff Revenue",295.48636973363205,{"$f":"SUM(G46:K46)","v":392.03675989558428},null,null,{"$f":"G73","v":78.067584945130903},{"$f":"H73","v":78.438568690565006},78.438568690565006,78.653468878758332,{"$f":"K73","v":78.438568690565006}]
[{"$f":"ROW()","v":47},"CHECK",{"$f":"IF(ROUND(C45-C46,6)=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]"},"PV","PV"]
[{"$f":"ROW()","v":51},"Return on Asset",{"$f":"SUMPRODUCT(E$21:K$21,E51:K51)","v":88.417780899421984},{"$f":"SUM(G51:K51)","v":105.85849526883966},null,null,{"$f":"G24*G20","v":21.492573008982205},{"$f":"H24*H20","v":21.845135280119738},{"$f":"I24*I20","v":21.433279026360836},{"$f":"J24*J20","v":20.857073939907426},{"$f":"K24*K20","v":20.230434013469463}]
[{"$f":"ROW()","v":52},"Depreciation",{"$f":"SUMPRODUCT(E$21:K$21,E52:K52)","v":82.077287862861539},98.094827092877665,null,null,{"$f":"G26","v":20.694679473270636},{"$f":"H26","v":20.496413313892894},{"$f":"I26","v":19.996557121347461},{"$f":"J26","v":18.84842326757801},{"$f":"K26","v":18.058753916788667}]
[{"$f":"ROW()","v":53},"Opex",112.40378472619511,134.83749007066257,null,null,{"$f":"G43*G17","v":26.657085766498998},{"$f":"H43*H17","v":26.894541935601207},{"$f":"I43*I17","v":26.904410458134233},{"$f":"J43*J17","v":27.419649196690337},{"$f":"K43*K17","v":26.961802713737811}]
[{"$f":"ROW()","v":54},"Tax",{"$f":"SUMPRODUCT(E$21:K$21,E54:K54)","v":12.587516235153895},{"$f":"SUM(G54:K54)","v":15.085799783642006},null,null,{"$f":"G44*G$17","v":3.221064737848804},{"$f":"H44*H$17","v":2.8481966203801354},2.9442460605322962,3.0009752494658328,3.0713171154149368]
[{"$f":"ROW()","v":55},"Total Building Block Revenue Requirement (Including Tax)",{"$f":"SUMPRODUCT(E$21:K$21,E55:K55)","v":295.48636972363255},353.8766122160219,null,null,{"$f":"SUM(G53,G52,G51,G54)","v":72.065402986600645},{"$f":"SUM(H53,H52,H51,H54)","v":72.084287149993969},{"$f":"SUM(I53,I52,I51,I54)","v":71.278492666374831},70.126121653641604,68.32230775941089]
[{"$f":"ROW()","v":56},"Total Tariff Revenue",295.48636973363193,353.53395368590981,null,null,{"$f":"G46*G$17","v":73.937929754550026},{"$f":"H46*H$17","v":72.470284879868046},70.69581980281734,69.153747907871733,67.276171340802648]
[{"$f":"ROW()","v":57},"CHECK",{"$f":"IF(ROUND(C45-C55,6)=0,\"OK\",\"Error\")","v":"OK"}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59},"Tariff Calculation"]
[{"$f":"ROW()","v":60},"X Factor",null,null,null,null,"X Factor 2025","X Factor 2026","X Factor 2027","X Factor 2028","X Factor 2029"]
[{"$f":"ROW()","v":61},"1. Toll charge",null,null,null,null,{"$f":"SolverSheet!I13","v":0.48160942451888522},{"$f":"IF(H$9>Recalc_From_Year,\"\",SolverSheet!J13)","v":""},{"$f":"IF(I$9>Recalc_From_Year,\"\",SolverSheet!K13)","v":""},{"$f":"IF(J$9>Recalc_From_Year,\"\",SolverSheet!L13)","v":""},{"$f":"IF(K$9>Recalc_From_Year,\"\",SolverSheet!M13)","v":""}]
[{"$f":"ROW()","v":62},"2. Reservation charge",null,null,null,null,{"$f":"SolverSheet!I14","v":0.71567922003219164},{"$f":"IF(H$9>Recalc_From_Year,\"\",SolverSheet!J14)","v":""},{"$f":"IF(I$9>Recalc_From_Year,\"\",SolverSheet!K14)","v":""},{"$f":"IF(J$9>Recalc_From_Year,\"\",SolverSheet!L14)","v":""},{"$f":"IF(K$9>Recalc_From_Year,\"\",SolverSheet!M14)","v":""}]
[{"$f":"ROW()","v":63},"3. Throughput charge",null,null,null,null,{"$f":"SolverSheet!I15","v":0.68707895524554718},{"$f":"IF(H$9>Recalc_From_Year,\"\",SolverSheet!J15)","v":""},{"$f":"IF(I$9>Recalc_From_Year,\"\",SolverSheet!K15)","v":""},{"$f":"IF(J$9>Recalc_From_Year,\"\",SolverSheet!L15)","v":""},{"$f":"IF(K$9>Recalc_From_Year,\"\",SolverSheet!M15)","v":""}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},"Tariff [$ nominal]"]
[{"$f":"ROW()","v":66},"Toll charge",null,null,null,{"$f":"Revenue!CJ19","v":0.13167200000000001},{"$f":"F66*(1+G61)","v":0.19508647614525065},{"$f":"IF(H61=\"\",G66,G66*(1+H61))","v":0.19508647614525065},{"$f":"IF(I61=\"\",H66,H66*(1+I61))","v":0.19508647614525065},{"$f":"IF(J61=\"\",I66,I66*(1+J61))","v":0.19508647614525065},{"$f":"IF(K61=\"\",J66,J66*(1+K61))","v":0.19508647614525065}]
[{"$f":"ROW()","v":67},"Reservation charge",null,null,null,{"$f":"Revenue!CJ20","v":7.9799999999999999E-4},{"$f":"F67*(1+G62)","v":1.369112017585689E-3},{"$f":"IF(H62=\"\",G67,G67*(1+H62))","v":1.369112017585689E-3},1.369112017585689E-3,1.369112017585689E-3,1.369112017585689E-3]
[{"$f":"ROW()","v":68},"Throughput charge",null,null,null,{"$f":"Revenue!CJ21","v":2.1499999999999999E-4},{"$f":"F68*(1+G63)","v":3.6272197537779262E-4},{"$f":"IF(H63=\"\",G68,G68*(1+H63))","v":3.6272197537779262E-4},3.6272197537779262E-4,3.6272197537779262E-4,3.6272197537779262E-4]
[{"$f":"ROW()","v":69},"Tariff Revenue  [m$ nominal]","Building Block PV","Tariff Revenue PV"]
[{"$f":"ROW()","v":70},"Toll charge",{"$f":"C$45*Load_Total!CK26","v":33.389959778770425},{"$f":"SUMPRODUCT(E$19:K$19,E70:K70)","v":33.389959788770376},null,null,{"$f":"Revenue!CK14","v":8.7771347786232923},{"$f":"Revenue!CL14","v":8.8768239679335164},{"$f":"Revenue!CM14","v":8.8768239679335164},{"$f":"Revenue!CN14","v":8.9011440335990883},{"$f":"Revenue!CO14","v":8.8768239679335164}]
[{"$f":"ROW()","v":71},"Reservation charge",{"$f":"C$45*Load_Total!CK27","v":213.34115894046238},{"$f":"SUMPRODUCT(E$19:K$19,E71:K71)","v":213.34115894046241},null,null,{"$f":"Revenue!CK15","v":56.40179209913925},{"$f":"Revenue!CL15","v":56.62161851821957},{"$f":"Revenue!CM15","v":56.62161851821957},{"$f":"Revenue!CN15","v":56.776746240187293},{"$f":"Revenue!CO15","v":56.62161851821957}]
[{"$f":"ROW()","v":72},"Throughput charge",{"$f":"C$45*Load_Total!CK28","v":48.755251004399305},{"$f":"SUMPRODUCT(E$19:K$19,E72:K72)","v":48.755251004399298},null,null,{"$f":"Revenue!CK16","v":12.888658067368361},{"$f":"Revenue!CL16","v":12.940126204411932},{"$f":"Revenue!CM16","v":12.940126204411932},{"$f":"Revenue!CN16","v":12.975578604971965},{"$f":"Revenue!CO16","v":12.940126204411932}]
[{"$f":"ROW()","v":73},"Total Revenue",{"$f":"SUM(C70:C72)","v":295.48636972363209},{"$f":"SUM(D70:D72)","v":295.48636973363205},null,null,{"$f":"SUM(G70:G72)","v":78.067584945130903},{"$f":"SUM(H70:H72)","v":78.438568690565006},78.438568690565006,78.653468878758332,{"$f":"SUM(K70:K72)","v":78.438568690565006}]
[{"$f":"ROW()","v":74},"CHECK: Net Present Values",null,"NPV"]
[{"$f":"ROW()","v":75},"Toll charge",null,{"$f":"D70-C70","v":9.9999510894122068E-9}]
[{"$f":"ROW()","v":76},"Reservation charge",null,{"$f":"D71-C71","v":0}]
[{"$f":"ROW()","v":77},"Throughput charge",null,{"$f":"D72-C72","v":0}]
[{"$f":"ROW()","v":78},"Total Revenue",null,{"$f":"SUM(D75:D77)","v":9.9999510894122068E-9}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},"Credit Foncier Check",null,"PV"]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},"Total Tariff Revenue",null,{"$f":"SUMPRODUCT($E$19:$K$19,E82:K82)","v":295.48636973363205},null,null,{"$f":"G73","v":78.067584945130903},78.438568690565006,78.438568690565006,78.653468878758332,{"$f":"K73","v":78.438568690565006}]
[{"$f":"ROW()","v":83},"Opex",null,{"$f":"SUMPRODUCT($E$19:$K$19,E83:K83)","v":-112.40378472619514},null,null,{"$f":"-G43","v":-28.145963977815263},{"$f":"-H43","v":-29.109439524267227},{"$f":"-I43","v":-29.851035799367267},{"$f":"-J43","v":-31.186314408171995},{"$f":"-K43","v":-31.435278970763051}]
[{"$f":"ROW()","v":84},"Tax",null,{"$f":"SUMPRODUCT($E$19:$K$19,E84:K84)","v":-25.175032470307798},null,null,{"$f":"-Tax_CoRE!G46","v":-6.801941733303746},{"$f":"-Tax_CoRE!H46","v":-6.165519195136608},{"$f":"-Tax_CoRE!I46","v":-6.5334116643706999},{"$f":"-Tax_CoRE!J46","v":-6.8264445682463704},{"$f":"-Tax_CoRE!K46","v":-7.161814167682043}]
[{"$f":"ROW()","v":85},"Imputation Credits",null,{"$f":"SUMPRODUCT($E$19:$K$19,E85:K85)","v":12.587516235153899},null,null,{"$f":"-Tax_CoRE!G47","v":3.400970866651873},{"$f":"-Tax_CoRE!H47","v":3.082759597568304},{"$f":"-Tax_CoRE!I47","v":3.2667058321853499},{"$f":"-Tax_CoRE!J47","v":3.4132222841231852},{"$f":"-Tax_CoRE!K47","v":3.5809070838410215}]
[{"$f":"ROW()","v":86},"Over Depreciation"]
[{"$f":"ROW()","v":87},"Asset Opening Value",null,{"$f":"SUMPRODUCT($E$19:$K$19,E87:K87)","v":-426.79903096378399},null,{"$f":"-F37","v":-458.62970269306305}]
[{"$f":"ROW()","v":88},"Capex",null,{"$f":"SUMPRODUCT($E$19:$K$19,E88:K88)","v":-49.465901074774166},null,null,{"$f":"-G34","v":-29.562695940899861},{"$f":"-H34","v":-12.949074636222935},{"$f":"-I34","v":-8.9416938326106408},{"$f":"-J34","v":-6.6718578250877645},{"$f":"-K34","v":-3.1812485722258068}]
[{"$f":"ROW()","v":89},"Asset Residual Value",null,{"$f":"SUMPRODUCT($E$19:$K$19,E89:K89)","v":305.76986327627469},null,null,null,null,null,null,{"$f":"K37","v":470.78996650820261}]
[{"$f":"ROW()","v":90},"Net Cash Flow (should be 0)",null,{"$f":"SUMPRODUCT($E$19:$K$19,E90:K90)","v":9.9994963420613203E-9},null,{"$f":"SUM(F82:F89)","v":-458.62970269306305},16.957954159763911,33.297294932506531,36.379133226401748,37.382074361375388,511.03110057193771]
[{"$f":"ROW()","v":91}]
[{"$f":"ROW()","v":92},"IRR "]
[{"$f":"ROW()","v":93},"Net Cash Flow [m$ OD]",{"$f":"IRR(D93:K93,0.05)","v":9.1991005579893148E-2},{"$f":"D87","v":-426.79903096378399},null,null,{"$f":"G90","v":16.957954159763911},33.297294932506531,36.379133226401748,37.382074361375388,{"$f":"K90","v":511.03110057193771}]
[{"$f":"ROW()","v":94},{"$f":"\"Net Cash Flow [$m \"&Inputs!D19&\"]\"","v":"Net Cash Flow [$m 31/12/2023]"},{"$f":"IRR(D94:K94,0.05)","v":5.8231624128469939E-2},{"$f":"D87","v":-426.79903096378399},null,null,{"$f":"G93/G16","v":16.060904462802977},{"$f":"H93/H16","v":30.763749132230028},{"$f":"I93/I16","v":32.788112915499163},{"$f":"J93/J16","v":32.867088807548072},{"$f":"K93/K16","v":438.3075374333298}]
[{"$f":"ROW()","v":95},{"$f":"\"Real Tariff Revenue  [$m \"&Inputs!D19&\"]\"","v":"Real Tariff Revenue  [$m 31/12/2023]"},null,"PV"]
[{"$f":"ROW()","v":96},"Total Revenue",null,{"$f":"SUMPRODUCT($E$21:$K$21,E96:K96)","v":295.48636973363193},null,null,{"$f":"G73/G16","v":73.937929754550026},{"$f":"H73/H16","v":72.470284879868032},{"$f":"I73/I16","v":70.695819802817326},{"$f":"J73/J16","v":69.153747907871733},{"$f":"K73/K16","v":67.276171340802648}]
[{"$f":"ROW()","v":97},"Undiscounted Total Real Tariff Revenue",null,{"$f":"SUM(E96:K96)","v":353.53395368590975}]
[{"$f":"ROW()","v":98},"Real Return on Asset",null,"PV"]
[{"$f":"ROW()","v":99},null,null,{"$f":"SUMPRODUCT($E$21:$K$21,E99:K99)","v":88.417780899421984},null,null,{"$f":"G24*G20","v":21.492573008982205},{"$f":"H24*H20","v":21.845135280119738},{"$f":"I24*I20","v":21.433279026360836},{"$f":"J24*J20","v":20.857073939907426},{"$f":"K24*K20","v":20.230434013469463}]

{"sheet":"Revenue","index":10,"n_rows":25,"n_cols":93,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Revenue"]
["Ref",{"$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},"Historic, 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,{"$f":"Inputs!BE6","v":4},{"$f":"Inputs!BF6","v":4},{"$f":"Inputs!BG6","v":4},{"$f":"Inputs!BH6","v":4},{"$f":"Inputs!BI6","v":4},{"$f":"Inputs!BJ6","v":5},{"$f":"Inputs!BK6","v":5},{"$f":"Inputs!BL6","v":5},{"$f":"Inputs!BM6","v":5},{"$f":"Inputs!BN6","v":5}]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$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"},{"$f":"CK8+1","v":"2026-01-01"},{"$f":"CL8+1","v":"2027-01-01"},{"$f":"CM8+1","v":"2028-01-01"},{"$f":"CN8+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","2010-03-31","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"},"2025-12-31","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"]
[{"$f":"ROW()","v":11},"Days",92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"Inputs!BE$11","v":366},{"$f":"Inputs!BF$11","v":365},{"$f":"Inputs!BG$11","v":365},{"$f":"Inputs!BH$11","v":365},{"$f":"Inputs!BI$11","v":366},{"$f":"Inputs!BJ$11","v":365},{"$f":"Inputs!BK$11","v":365},{"$f":"Inputs!BL$11","v":365},{"$f":"Inputs!BM$11","v":366},{"$f":"Inputs!BN$11","v":365}]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$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":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CF19*CF23*CF11/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"CH19*CH23*CH11/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"CJ19*CJ23*CJ11/1000","v":{"$error":"#REF!"}},{"$f":"CK19*CK23*CK11/1000","v":8.7771347786232923},8.8768239679335164,8.8768239679335164,8.9011440335990883,8.8768239679335164]
[{"$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,{"$f":"BL20*BL24*BL11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CF20*CF24*CF11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"CH20*CH24*CH11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"CJ20*CJ24*CJ11","v":{"$error":"#REF!"}},{"$f":"CK20*CK24*CK11","v":56.40179209913925},56.62161851821957,56.62161851821957,56.776746240187293,56.62161851821957]
[{"$f":"ROW()","v":16},"Throughput charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL21*BL25*BL11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CF21*CF25*CF11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"CH21*CH25*CH11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"CJ21*CJ25*CJ11","v":{"$error":"#REF!"}},{"$f":"CK21*CK25*CK11","v":12.888658067368361},12.940126204411932,12.940126204411932,12.975578604971965,12.940126204411932]
[{"$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,{"$f":"SUM(BL14:BL16)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BP14:BP16)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(CE14:CE16)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(CK14:CK16)","v":78.067584945130903},78.438568690565006,78.438568690565006,78.653468878758332,78.438568690565006]
[{"$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,{"$f":"CoS!G66","v":0.19508647614525065},{"$f":"CoS!H66","v":0.19508647614525065},{"$f":"CoS!I66","v":0.19508647614525065},{"$f":"CoS!J66","v":0.19508647614525065},{"$f":"CoS!K66","v":0.19508647614525065}]
[{"$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,{"$f":"CoS!G67","v":1.369112017585689E-3},{"$f":"CoS!H67","v":1.369112017585689E-3},{"$f":"CoS!I67","v":1.369112017585689E-3},{"$f":"CoS!J67","v":1.369112017585689E-3},{"$f":"CoS!K67","v":1.369112017585689E-3}]
[{"$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,{"$f":"CoS!G68","v":3.6272197537779262E-4},{"$f":"CoS!H68","v":3.6272197537779262E-4},{"$f":"CoS!I68","v":3.6272197537779262E-4},{"$f":"CoS!J68","v":3.6272197537779262E-4},{"$f":"CoS!K68","v":3.6272197537779262E-4}]
[{"$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,{"$f":"Load_Yarraloola!BL24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BM24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BN24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BO24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BP24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BQ24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BR24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BS24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BT24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BU24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BV24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BW24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BX24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BY24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BZ24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CA24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CB24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CC24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CD24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CE24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CF24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CG24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CH24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CI24","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CJ24","v":{"$error":"#REF!"}},{"$f":"Load_Total!CK22","v":123.2630014858841},{"$f":"Load_Total!CL22","v":124.66300148588411},{"$f":"Load_Total!CM22","v":124.66300148588411},{"$f":"Load_Total!CN22","v":124.66300148588411},{"$f":"Load_Total!CO22","v":124.66300148588411}]
[{"$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,{"$f":"Load_Yarraloola!BL25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BM25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BN25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BO25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BP25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BQ25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BR25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BS25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BT25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BU25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BV25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BW25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BX25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BY25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BZ25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CA25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CB25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CC25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CD25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CE25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CF25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CG25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CH25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CI25","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CJ25","v":{"$error":"#REF!"}},{"$f":"Load_Total!CK23","v":112.86546010921246},{"$f":"Load_Total!CL23","v":113.30535410921247},{"$f":"Load_Total!CM23","v":113.30535410921247},{"$f":"Load_Total!CN23","v":113.30535410921247},{"$f":"Load_Total!CO23","v":113.30535410921247}]
[{"$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,{"$f":"Load_Yarraloola!BL26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BM26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BN26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BO26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BP26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BQ26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BR26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BS26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BT26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BU26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BV26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BW26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BX26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BY26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!BZ26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CA26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CB26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CC26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CD26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CE26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CF26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CG26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CH26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CI26","v":{"$error":"#REF!"}},{"$f":"Load_Yarraloola!CJ26","v":{"$error":"#REF!"}},{"$f":"Load_Total!CK24","v":97.351123897619473},{"$f":"Load_Total!CL24","v":97.739875074035098},{"$f":"Load_Total!CM24","v":97.739875074035098},{"$f":"Load_Total!CN24","v":97.739875074035098},{"$f":"Load_Total!CO24","v":97.739875074035098}]

{"sheet":"Tax_CoRE","index":11,"n_rows":90,"n_cols":12,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Tax"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},null,{"$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":"ROW()","v":4},"Actual or Forecast",null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type",null,null,"Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",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":"K6+1","v":6}]
[{"$f":"ROW()","v":7},"Start Date",null,null,{"$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":"K7+L$11","v":"2030-01-01"}]
[{"$f":"ROW()","v":8},"End Date",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":"K8+L$11","v":"2030-12-31"}]
[{"$f":"ROW()","v":9},"Year Type",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":"K9+1","v":2030}]
[{"$f":"ROW()","v":10},"Quarter"]
[{"$f":"ROW()","v":11},"Days",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},{"$f":"Inputs!BN11","v":365},365]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,{"$f":"Inputs!BH12","v":1},{"$f":"Inputs!BI12","v":1},{"$f":"Inputs!BJ12","v":1},{"$f":"Inputs!BK12","v":1},{"$f":"Inputs!BL12","v":1},{"$f":"Inputs!BM12","v":1},{"$f":"Inputs!BN12","v":1},1]
[{"$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 $)"},null,null,{"$f":"CoS!E16","v":1},{"$f":"CoS!F16","v":1.03},{"$f":"CoS!G16","v":1.0558529999999999},{"$f":"CoS!H16","v":1.0823549102999999},{"$f":"CoS!I16","v":1.1095220185485297},{"$f":"CoS!J16","v":1.1373710212140975},{"$f":"CoS!K16","v":1.1659190338465713}]
[{"$f":"ROW()","v":15},"Leverage",null,null,null,null,{"$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":"K15","v":0.55000000000000004}]
[{"$f":"ROW()","v":16},"Post-Tax WACC (%, Nominal)",null,null,null,{"$f":"CoS!F18","v":7.457999999999998E-2},{"$f":"CoS!G18","v":7.457999999999998E-2},{"$f":"CoS!H18","v":7.457999999999998E-2},{"$f":"CoS!I18","v":7.457999999999998E-2},{"$f":"CoS!J18","v":7.457999999999998E-2},{"$f":"CoS!K18","v":7.457999999999998E-2}]
[{"$f":"ROW()","v":17},"Discount Factor (Nominal)",null,null,1,{"$f":"E17/(1+F16)","v":0.93059613988721168},{"$f":"F17/(1+G16)","v":0.86600917557297885},{"$f":"G17/(1+H16)","v":0.80590479589512065},{"$f":"H17/(1+I16)","v":0.74997189217659044},{"$f":"I17/(1+J16)","v":0.69792094788344317},{"$f":"J17/(1+K16)","v":0.6494825400467561}]
[{"$f":"ROW()","v":18},"Discount Factor (Real)",null,null,null,{"$f":"CoS!F21","v":0.95851402408382802},{"$f":"CoS!G21","v":0.91437838605625621},{"$f":"CoS!H21","v":0.87227501307140276},{"$f":"CoS!I21","v":0.83211032766243065},{"$f":"CoS!J21","v":0.79379506122090249},{"$f":"CoS!K21","v":0.75724405559153052}]
[{"$f":"ROW()","v":19},"Cost of Debt (%)",null,null,null,null,{"$f":"WACC!O13","v":6.5399999999999986E-2},{"$f":"WACC!P13","v":6.5399999999999986E-2},{"$f":"WACC!Q13","v":6.5399999999999986E-2},{"$f":"WACC!R13","v":6.5399999999999986E-2},{"$f":"WACC!S13","v":6.5399999999999986E-2},{"$f":"K19","v":6.5399999999999986E-2}]
[{"$f":"ROW()","v":20},"Franking Credit",null,null,null,null,{"$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,{"$f":"Assets!BF24","v":445.27155601268254},{"$f":"Assets!BG24","v":452.57575132681114},{"$f":"Assets!BH24","v":444.04313520457492},{"$f":"Assets!BI24","v":432.10562845187911},{"$f":"Assets!BJ24","v":419.12323983846858},{"$f":"Assets!BK24","v":403.7930189328705}]
[{"$f":"ROW()","v":24},"Debt",null,null,null,null,{"$f":"G23*G15","v":244.89935580697542},248.91666322974615,244.22372436251624,237.65809564853353,230.51778191115773,{"$f":"L23*L15","v":222.0861604130788}]
[{"$f":"ROW()","v":25},"Cost of Debt ",null,null,null,null,{"$f":"G24*G19","v":16.016417869776188},16.279149775225395,{"$f":"I24*I19","v":15.972231573308559},15.542839455414089,15.075862936989711,{"$f":"L24*L19","v":14.52443489101535}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},"Calculation of Tax Expense (Nominal)","PV","Sum"]
[{"$f":"ROW()","v":28},"Revenue"]
[{"$f":"ROW()","v":29},"Revenue requirement"]
[{"$f":"ROW()","v":30},"Opex",null,null,null,null,{"$f":"CoS!G43","v":28.145963977815263},{"$f":"CoS!H43","v":29.109439524267227},{"$f":"CoS!I43","v":29.851035799367267},{"$f":"CoS!J43","v":31.186314408171995},{"$f":"CoS!K43","v":31.435278970763051}]
[{"$f":"ROW()","v":31},"Return of Asset (regulatory depreciation)",null,null,null,null,{"$f":"CoS!G41","v":21.850539405891219},{"$f":"CoS!H41","v":22.184393593830265},{"$f":"CoS!I41","v":22.186620421298411},{"$f":"CoS!J41","v":21.437650420120757},{"$f":"CoS!K41","v":21.055044919135227}]
[{"$f":"ROW()","v":32},"Inflationary Gain in Return on Asset",null,null,null,null,{"$f":"CoS!G42","v":-11.511605537595884},{"$f":"CoS!H42","v":-11.994121965618254},{"$f":"CoS!I42","v":-12.063367921119328},{"$f":"CoS!J42","v":-12.03371079856336},{"$f":"CoS!K42","v":-11.965135545471968}]
[{"$f":"ROW()","v":33},"Return on Asset",null,null,null,null,{"$f":"CoS!G40","v":34.204603226848633},{"$f":"CoS!H40","v":35.638311402223472},{"$f":"CoS!I40","v":35.844062930560924},{"$f":"CoS!J40","v":35.755942285133671},{"$f":"CoS!K40","v":35.552183624752949}]
[{"$f":"ROW()","v":34},"Income tax expense",null,null,null,null,{"$f":"G46","v":6.801941733303746},{"$f":"H46","v":6.165519195136608},6.5334116643706999,6.8264445682463704,7.161814167682043]
[{"$f":"ROW()","v":35},"Imputation Credits",null,null,null,null,{"$f":"G47","v":-3.400970866651873},-3.082759597568304,-3.2667058321853499,-3.4132222841231852,-3.5809070838410215]
[{"$f":"ROW()","v":36},"Total Unsmooth Revenue",{"$f":"SUMPRODUCT($E$17:$K$17,E36:K36)","v":295.48636972363209},{"$f":"SUM(G36:K36)","v":392.61400880618129},null,null,{"$f":"SUM(G30:G35)","v":76.090471939611106},{"$f":"SUM(H30:H35)","v":78.020782152271025},79.085057062292634,79.759418598986258,79.65827905302028]
[{"$f":"ROW()","v":37},"Expenses"]
[{"$f":"ROW()","v":38},"Opex",{"$f":"SUMPRODUCT($E$17:$K$17,E38:K38)","v":112.40378472619514},{"$f":"SUM(G38:K38)","v":149.72803268038479},null,null,{"$f":"G30","v":28.145963977815263},{"$f":"H30","v":29.109439524267227},29.851035799367267,31.186314408171995,31.435278970763051]
[{"$f":"ROW()","v":39},"Interest on Debt",59.607717446538842,78.88650161071395,null,null,{"$f":"G25","v":16.016417869776188},{"$f":"H25","v":16.279149775225395},15.972231573308559,15.542839455414089,15.075862936989711]
[{"$f":"ROW()","v":40},"Tax Depreciation",39.558092649872137,52.36903675261766,null,null,{"$f":"'Tax Assets'!CD21","v":9.2549509810071697},{"$f":"'Tax Assets'!CE21","v":12.080462202323035},{"$f":"'Tax Assets'!CF21","v":11.483750808381137},{"$f":"'Tax Assets'!CG21","v":10.275449507912262},{"$f":"'Tax Assets'!CH21","v":9.2744232529940565}]
[{"$f":"ROW()","v":41},"Total Expenses",211.56959482260609,280.98357104371644,null,null,{"$f":"SUM(G38:G40)","v":53.417332828598617},57.469051501815656,57.307018181056968,57.004603371498348,55.785565160746813]
[{"$f":"ROW()","v":42},"Tax"]
[{"$f":"ROW()","v":43},"Net Income",83.916774901026017,{"$f":"SUM(G43:K43)","v":111.63043776246489},null,null,{"$f":"G36-G41","v":22.673139111012489},{"$f":"H36-H41","v":20.551730650455369},{"$f":"I36-I41","v":21.778038881235666},{"$f":"J36-J41","v":22.75481522748791},{"$f":"K36-K41","v":23.872713892273467}]
[{"$f":"ROW()","v":44},"Tax Loss Carried Forward",{"$f":"SUMPRODUCT($E$17:$K$17,E44:K44)","v":0},0,null,null,{"$f":"IF(G45<0,G45,0)","v":0},{"$f":"IF(H45<0,H45,0)","v":0},{"$f":"IF(I45<0,I45,0)","v":0},{"$f":"IF(J45<0,J45,0)","v":0},{"$f":"IF(K45<0,K45,0)","v":0}]
[{"$f":"ROW()","v":45},"Taxable Income",{"$f":"SUMPRODUCT($E$17:$K$17,E45:K45)","v":83.916774901026017},111.63043776246489,null,null,{"$f":"G43+F44","v":22.673139111012489},{"$f":"H43+G44","v":20.551730650455369},{"$f":"I43+H44","v":21.778038881235666},{"$f":"J43+I44","v":22.75481522748791},{"$f":"K43+J44","v":23.872713892273467}]
[{"$f":"ROW()","v":46},"Income Tax Expense",25.175032470307798,33.489131328739468,null,null,{"$f":"IF((SUM(G30:G33)-G41+F44)>0,(SUM(G30:G33)-G41+F44)*WACC!O$26/(1-(1-WACC!O$27)*WACC!O$26),0)","v":6.801941733303746},{"$f":"IF((SUM(H30:H33)-H41+G44)>0,(SUM(H30:H33)-H41+G44)*WACC!P$26/(1-(1-WACC!P$27)*WACC!P$26),0)","v":6.165519195136608},{"$f":"IF((SUM(I30:I33)-I41+H44)>0,(SUM(I30:I33)-I41+H44)*WACC!Q$26/(1-(1-WACC!Q$27)*WACC!Q$26),0)","v":6.5334116643706999},{"$f":"IF((SUM(J30:J33)-J41+I44)>0,(SUM(J30:J33)-J41+I44)*WACC!R$26/(1-(1-WACC!R$27)*WACC!R$26),0)","v":6.8264445682463704},{"$f":"IF((SUM(K30:K33)-K41+J44)>0,(SUM(K30:K33)-K41+J44)*WACC!S$26/(1-(1-WACC!S$27)*WACC!S$26),0)","v":7.161814167682043}]
[{"$f":"ROW()","v":47},"Imputation Credits",-12.587516235153899,-16.744565664369734,null,null,{"$f":"-G46*WACC!O$27","v":-3.400970866651873},{"$f":"-H46*WACC!P$27","v":-3.082759597568304},{"$f":"-I46*WACC!Q$27","v":-3.2667058321853499},{"$f":"-J46*WACC!R$27","v":-3.4132222841231852},{"$f":"-K46*WACC!S$27","v":-3.5809070838410215}]
[{"$f":"ROW()","v":48},"Net Tax Expense",12.587516235153899,16.744565664369734,null,null,{"$f":"SUM(G46:G47)","v":3.400970866651873},3.082759597568304,3.2667058321853499,3.4132222841231852,3.5809070838410215]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},"Real Net Tax Expense","PV","Sum"]
[{"$f":"ROW()","v":51},"Income Tax Expense",{"$f":"SUMPRODUCT($E$18:$K$18,E51:K51)","v":25.175032470307791},{"$f":"SUM(G51:K51)","v":30.171599567284012},null,null,{"$f":"G46/G$14","v":6.442129475697608},5.69639324076027,{"$f":"I46/I$14","v":5.8884921210645924},6.0019504989316657,6.1426342308298736]
[{"$f":"ROW()","v":52},"Imputation Credits",{"$f":"SUMPRODUCT($E$18:$K$18,E52:K52)","v":-12.587516235153895},-15.085799783642006,null,null,{"$f":"G47/G$14","v":-3.221064737848804},-2.848196620380135,{"$f":"I47/I$14","v":-2.9442460605322962},-3.0009752494658328,-3.0713171154149368]
[{"$f":"ROW()","v":53},"Net Tax Expense",{"$f":"SUMPRODUCT($E$18:$K$18,E53:K53)","v":12.587516235153895},15.085799783642006,null,null,{"$f":"G48/G$14","v":3.221064737848804},2.848196620380135,{"$f":"I48/I$14","v":2.9442460605322962},3.0009752494658328,3.0713171154149368]
[{"$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,null,0.7]
[{"$f":"ROW()","v":58},"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":59},"Benchmark Dividend Re-investment Plan (DRP) cost",null,null,0.01]
[{"$f":"ROW()","v":60},"Benchmark DRP take-up",null,null,0.25]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},"Dividend assessment"]
[{"$f":"ROW()","v":63},"Tax payable",null,null,null,null,{"$f":"G46","v":6.801941733303746},{"$f":"H46","v":6.165519195136608},{"$f":"I46","v":6.5334116643706999},{"$f":"J46","v":6.8264445682463704},{"$f":"K46","v":7.161814167682043}]
[{"$f":"ROW()","v":64},"Dividends",null,null,null,null,{"$f":"(G63/WACC!O$26*(1-WACC!O$26)*$E$57)","v":11.109838164396118},{"$f":"(H63/WACC!P$26*(1-WACC!P$26)*$E$57)","v":10.070348018723127},{"$f":"(I63/WACC!Q$26*(1-WACC!Q$26)*$E$57)","v":10.671239051805475},{"$f":"(J63/WACC!R$26*(1-WACC!R$26)*$E$57)","v":11.149859461469072},{"$f":"(K63/WACC!S$26*(1-WACC!S$26)*$E$57)","v":11.697629807214001}]
[{"$f":"ROW()","v":65},"Dividend Re-investment",null,null,null,null,{"$f":"G64*$E$60","v":2.7774595410990295},{"$f":"H64*$E$60","v":2.5175870046807818},2.6678097629513688,2.787464865367268,2.9244074518035004]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67},"Benchmark Cash Flows"]
[{"$f":"ROW()","v":68},"Revenue",null,null,null,null,{"$f":"G36","v":76.090471939611106},{"$f":"H36","v":78.020782152271025},79.085057062292634,79.759418598986258,79.65827905302028]
[{"$f":"ROW()","v":69},"Opex",null,null,null,null,{"$f":"-G38","v":-28.145963977815263},-29.109439524267227,-29.851035799367267,-31.186314408171995,-31.435278970763051]
[{"$f":"ROW()","v":70},"Interest",null,null,null,null,-16.016417869776188,-16.279149775225395,-15.972231573308559,-15.542839455414089,-15.075862936989711]
[{"$f":"ROW()","v":71},"Tax",null,null,null,null,{"$f":"-G46","v":-6.801941733303746},{"$f":"-H46","v":-6.165519195136608},{"$f":"-I46","v":-6.5334116643706999},{"$f":"-J46","v":-6.8264445682463704},{"$f":"-K46","v":-7.161814167682043}]
[{"$f":"ROW()","v":72},"Internal cash flow",null,null,null,null,{"$f":"SUM(G68:G71)","v":25.126148358715909},{"$f":"SUM(H68:H71)","v":26.466673657641795},26.728378025246105,26.203820167153804,25.985322977585479]
[{"$f":"ROW()","v":73},"Dividend",null,null,null,null,{"$f":"-G64","v":-11.109838164396118},{"$f":"-H64","v":-10.070348018723127},-10.671239051805475,-11.149859461469072,-11.697629807214001]
[{"$f":"ROW()","v":74},"Dividend reinvestment",null,null,null,null,{"$f":"G65","v":2.7774595410990295},{"$f":"H65","v":2.5175870046807818},2.6678097629513688,2.787464865367268,2.9244074518035004]
[{"$f":"ROW()","v":75},"Retained cash flow",null,null,null,null,{"$f":"SUM(G72:G74)","v":16.79376973541882},{"$f":"SUM(H72:H74)","v":18.913912643599449},18.724948736391998,17.841425571052,17.212100622174979]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77},"Benchmark capex funding"]
[{"$f":"ROW()","v":78},"Capex",null,null,null,null,{"$f":"Inputs!BJ141","v":29.562695940899861},{"$f":"Inputs!BK141","v":12.949074636222932},{"$f":"Inputs!BL141","v":8.941693832610639},{"$f":"Inputs!BM141","v":6.6718578250877636},{"$f":"Inputs!BN141","v":3.1812485722258073}]
[{"$f":"ROW()","v":79},"less Debt Component",null,null,null,null,{"$f":"(H23-G23)*G15","v":4.0173074227707337},{"$f":"(I23-H23)*H15","v":-4.6929388672299215},{"$f":"(J23-I23)*I15","v":-6.5656287139826963},{"$f":"(K23-J23)*J15","v":-7.140313737375795},{"$f":"(L23-K23)*K15","v":-8.4316214980789468}]
[{"$f":"ROW()","v":80},"Equity Component",null,null,null,null,{"$f":"G78-G79","v":25.545388518129126},{"$f":"H78-H79","v":17.642013503452851},15.507322546593336,13.812171562463558,11.612870070304755]
[{"$f":"ROW()","v":81},"Retained cash flows",null,null,null,null,{"$f":"G75","v":16.79376973541882},{"$f":"H75","v":18.913912643599449},18.724948736391998,17.841425571052,17.212100622174979]
[{"$f":"ROW()","v":82},"Equity Required (SEO)",null,null,null,null,{"$f":"G80-G81","v":8.751618782710306},{"$f":"H80-H81","v":-1.2718991401465978},-3.2176261897986613,-4.0292540085884418,-5.5992305518702246]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},"Equity raising costs"]
[{"$f":"ROW()","v":85},"External Equity Raising Costs",null,null,null,null,{"$f":"G82*$E$58","v":0.26254856348130917},{"$f":"H82*$E$58","v":-3.8156974204397932E-2},-9.652878569395984E-2,-0.12087762025765325,-0.16797691655610672]
[{"$f":"ROW()","v":86},"DRP Cost",null,null,null,null,{"$f":"G65*$E$59","v":2.7774595410990296E-2},{"$f":"H65*$E$59","v":2.5175870046807818E-2},2.6678097629513689E-2,2.787464865367268E-2,2.9244074518035006E-2]
[{"$f":"ROW()","v":87},"Total Equity Raising Costs",null,null,null,null,{"$f":"SUM(G85:G86)","v":0.29032315889229948},{"$f":"SUM(H85:H86)","v":-1.2981104157590115E-2},-6.9850688064446151E-2,-9.3002971603980578E-2,-0.13873284203807171]
[{"$f":"ROW()","v":88},"Equity Raising Costs ",null,null,null,null,{"$f":"MAX(0,SUM(G85:G86))","v":0.29032315889229948},{"$f":"MAX(0,SUM(H85:H86))","v":0},0,0,0]
[{"$f":"ROW()","v":89},"Equity Raising Costs (manual entry, nominal $)",null,null,null,null,{"$f":"SolverSheet!I23","v":0.29032230928008479},{"$f":"SolverSheet!J23","v":0},{"$f":"SolverSheet!K23","v":0},{"$f":"SolverSheet!L23","v":0},{"$f":"SolverSheet!M23","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 $M], (capitalised and included in RAB)"},null,null,null,null,{"$f":"G89/G14","v":0.27496470557936076},{"$f":"H89/H14","v":0},{"$f":"I89/I14","v":0},{"$f":"J89/J14","v":0},{"$f":"K89/K14","v":0}]

{"sheet":"Assets","index":12,"n_rows":4844,"n_cols":63,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Assets"]
["Ref",{"$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},"Historic, 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,{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":1},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":1},{"$f":"Inputs!U6","v":1},{"$f":"Inputs!V6","v":1},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1},{"$f":"Inputs!AA6","v":1},{"$f":"Inputs!AB6","v":1},{"$f":"Inputs!AC6","v":1},{"$f":"Inputs!AD6","v":1},{"$f":"Inputs!AE6","v":1},{"$f":"Inputs!AF6","v":1},{"$f":"Inputs!AG6","v":1},{"$f":"Inputs!AH6","v":1},{"$f":"Inputs!AI6","v":1},{"$f":"Inputs!AJ6","v":1},{"$f":"Inputs!AK6","v":1},{"$f":"Inputs!AL6","v":1},{"$f":"Inputs!AM6","v":1},{"$f":"Inputs!AN6","v":1},{"$f":"Inputs!AO6","v":1},{"$f":"Inputs!AP6","v":1},{"$f":"Inputs!AQ6","v":1},{"$f":"Inputs!AR6","v":1},{"$f":"Inputs!AS6","v":1},{"$f":"Inputs!AT6","v":1},{"$f":"Inputs!AU6","v":2},{"$f":"Inputs!AV6","v":2},{"$f":"Inputs!AW6","v":2},{"$f":"Inputs!AX6","v":2},{"$f":"Inputs!AY6","v":2},{"$f":"Inputs!AZ6","v":3},{"$f":"Inputs!BA6","v":3},{"$f":"Inputs!BB6","v":3},{"$f":"Inputs!BC6","v":3},{"$f":"Inputs!BD6","v":3},{"$f":"Inputs!BE6","v":4},{"$f":"Inputs!BF6","v":4},{"$f":"Inputs!BG6","v":4},{"$f":"Inputs!BH6","v":4},{"$f":"Inputs!BI6","v":4},{"$f":"Inputs!BJ6","v":5},{"$f":"Inputs!BK6","v":5},{"$f":"Inputs!BL6","v":5},{"$f":"Inputs!BM6","v":5},{"$f":"Inputs!BN6","v":5}]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$f":"C8+1","v":"2000-01-01"},{"$f":"D8+1","v":"2000-04-01"},"2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01"]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$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"},"2025-12-31",{"$f":"BH7+BH11-1","v":"2026-12-31"},"2027-12-31",{"$f":"BJ7+BJ11-1","v":"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",{"$f":"BJ8","v":"2028-12-31"},"2029-12-31"]
[{"$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","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"ROW()","v":11},"Days",{"$f":"Inputs!F11","v":92},{"$f":"Inputs!G11","v":91},{"$f":"Inputs!H11","v":91},{"$f":"Inputs!I11","v":92},{"$f":"Inputs!J11","v":92},{"$f":"Inputs!K11","v":90},{"$f":"Inputs!L11","v":91},{"$f":"Inputs!M11","v":92},{"$f":"Inputs!N11","v":92},{"$f":"Inputs!O11","v":90},{"$f":"Inputs!P11","v":91},{"$f":"Inputs!Q11","v":92},{"$f":"Inputs!R11","v":92},{"$f":"Inputs!S11","v":90},{"$f":"Inputs!T11","v":91},{"$f":"Inputs!U11","v":92},{"$f":"Inputs!V11","v":92},{"$f":"Inputs!W11","v":91},{"$f":"Inputs!X11","v":91},{"$f":"Inputs!Y11","v":92},{"$f":"Inputs!Z11","v":92},{"$f":"Inputs!AA11","v":90},{"$f":"Inputs!AB11","v":91},{"$f":"Inputs!AC11","v":92},{"$f":"Inputs!AD11","v":92},{"$f":"Inputs!AE11","v":90},{"$f":"Inputs!AF11","v":91},{"$f":"Inputs!AG11","v":92},{"$f":"Inputs!AH11","v":92},{"$f":"Inputs!AI11","v":90},{"$f":"Inputs!AJ11","v":91},{"$f":"Inputs!AK11","v":92},{"$f":"Inputs!AL11","v":92},{"$f":"Inputs!AM11","v":91},{"$f":"Inputs!AN11","v":91},{"$f":"Inputs!AO11","v":92},{"$f":"Inputs!AP11","v":92},{"$f":"Inputs!AQ11","v":90},{"$f":"Inputs!AR11","v":91},{"$f":"Inputs!AS11","v":92},{"$f":"Inputs!AT11","v":92},{"$f":"Inputs!AU11","v":365},{"$f":"Inputs!AV11","v":365},{"$f":"Inputs!AW11","v":366},{"$f":"Inputs!AX11","v":365},{"$f":"Inputs!AY11","v":365},{"$f":"Inputs!AZ11","v":365},{"$f":"Inputs!BA11","v":366},{"$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":"Inputs!BJ11","v":365},{"$f":"Inputs!BK11","v":365},{"$f":"Inputs!BL11","v":365},{"$f":"Inputs!BM11","v":366},{"$f":"Inputs!BN11","v":365}]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$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,{"$f":"ROUND(YEARFRAC(BF7,BF8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(BH7,BH8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(BJ7,BJ8),2)","v":1},1]
[{"$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":136.1},{"$f":"Inputs!BI16","v":140.18299999999999},{"$f":"Inputs!BJ16","v":143.70159329999998},{"$f":"Inputs!BK16","v":147.30850329182996},{"$f":"Inputs!BL16","v":151.00594672445487},{"$f":"Inputs!BM16","v":154.79619598723866},{"$f":"Inputs!BN16","v":158.68158050651834}]
[{"$f":"ROW()","v":14},"Period End December Inflation",null,null,{"$f":"E13/D13-1","v":7.1736011477760986E-3},{"$f":"F13/E13-1","v":3.8461538461538547E-2},2.7434842249656199E-3,1.0943912448700521E-2,8.1190798376182816E-3,2.6845637583892135E-3,9.3708165997323789E-3,9.2838196286471053E-3,6.5703022339027584E-3,6.5274151436032213E-3,6.4850843060959562E-3,1.2886597938144284E-2,0,6.3613231552162031E-3,5.0568900126422012E-3,8.8050314465408785E-3,4.9875311720697368E-3,3.7220843672458592E-3,7.4165636588379158E-3,7.3619631901840066E-3,6.0901339829475543E-3,9.6852300242131761E-3,4.7961630695443347E-3,8.3532219570405797E-3,1.6568047337278236E-2,9.3131548311990997E-3,-1.1534025374856371E-3,0,1.2702078521940052E-2,6.8415051311288E-3,9.060022650056565E-3,1.3468013468013407E-2,1.439645625692143E-2,1.2008733624454315E-2,-3.2362459546925182E-3,1.0822510822510178E-3,4.3243243243242802E-3,9.687836383207582E-3,5.3304904051172386E-3,2.7571580063626921E-2,2.9927760577915352E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,3.0000000000000027E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[{"$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,{"$f":"Inputs!AY19","v":1.2767354596622889},{"$f":"Inputs!AZ19","v":1.2555350553505533},{"$f":"Inputs!BA19","v":1.2372727272727273},{"$f":"Inputs!BB19","v":1.2140945584299732},{"$f":"Inputs!BC19","v":1.1928133216476775},{"$f":"Inputs!BD19","v":1.1712564543889845},{"$f":"Inputs!BE19","v":1.1612627986348123},{"$f":"Inputs!BF19","v":1.1220115416323166},{"$f":"Inputs!BG19","v":1.0405198776758409},{"$f":"Inputs!BH19","v":1},{"$f":"Inputs!BI19","v":0.970873786407767},{"$f":"Inputs!BJ19","v":0.94710153780876705},{"$f":"Inputs!BK19","v":0.92391136260732332},{"$f":"Inputs!BL19","v":0.90128900849412097},{"$f":"Inputs!BM19","v":0.87922057213356863},{"$f":"Inputs!BN19","v":0.85769249061903097}]
[{"$f":"ROW()","v":16}]
[{"$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,{"$f":"AW146+AW207","v":498.3896325855099},493.56242696418758,481.52613609366574,469.44996789275427,456.57030068944414,444.39546964841361,442.24250864441223,442.10380347129012,441.63583971419172,439.29108852531994,445.27155601268254,452.57575132681114,444.04313520457492,432.10562845187911,419.12323983846858]
[{"$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,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,4.0866677198540842,1.7431690588872308,1.7386765968242988,0.91406214029822985,1.5259728922532798,10.676235952939019,13.820127316699374,13.536011027042242,11.680521749349039,18.781140463205169,{"$f":"BG222","v":27.998874787399252},11.96379719165666,{"$f":"BI222","v":8.0590503686516399},5.8660346541674908,{"$f":"BK222","v":2.7285330111905886}]
[{"$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},3.0197681162411936,3.0298306162411937,3.0398931162411937,3.0499556162411938,3.0607056162411919,2.7567603234597051,2.7675103234597054,10.756916867252629,11.294444542651018,11.891975917245579,12.159732890104991,12.261890267556094,8.9138733411763749,13.779459929409104,13.814844797735754,13.79372934360841,13.63981801332665,12.829196956940386,13.958832489821461,14.003974784140659,14.025272938220812,12.800672975842611,{"$f":"BG161+BG237","v":20.694679473270636},20.496413313892894,{"$f":"BI161+BI237","v":19.996557121347461},18.84842326757801,{"$f":"BK161+BK237","v":18.058753916788667}]
[{"$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,{"$f":"AJ176+AJ267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.098591995715958E-2,0,0,0,0,0,{"$f":"BG176+BG267","v":0},0,{"$f":"BI176+BI267","v":0},0,{"$f":"BK176+BK267","v":0}]
[{"$f":"ROW()","v":24},"Closing Capital Base",{"$f":"C$191","v":513.6507412391561},{"$f":"D19+D20-D21+D22+D23","v":512.3542725973756},{"$f":"E19+E20-E21+E22+E23","v":510.68120736188894},508.97841952182648,507.28554753692316,507.5448638943767,506.9821672676598,506.40168869749738,505.83053481327323,502.79558544638837,500.36328510654636,497.92752129707787,495.508216696337,496.79916571396666,496.57231242895637,496.32418922254658,496.08962500865988,494.1251487204201,492.84834942520007,491.54807677259822,490.25499696829075,487.98110237802746,485.66495429150388,482.91868460954112,480.19182026330964,477.95199307357876,475.80605816332195,473.55865181987804,471.03591436721251,468.78051483038035,466.58948587704401,463.8700789444419,460.96244482316166,457.81693724243405,455.35394109619284,452.72134590052497,450.34563257428374,448.47899193021641,446.72599485441475,444.21133222399374,442.5623506584015,432.26272351114886,421.28292556849783,410.05460658509838,400.48816772369281,390.36248959305942,493.56242696418758,481.52613609366574,469.44996789275427,456.57030068944414,444.39546964841361,442.24250864441223,442.10380347129012,441.63583971419172,439.29108852531994,445.27155601268254,{"$f":"BG19+BG20-BG21+BG22+BG23","v":452.57575132681114},444.04313520457492,{"$f":"BI19+BI20-BI21+BI22+BI23","v":432.10562845187911},419.12323983846858,{"$f":"BK19+BK20-BK21+BK22+BK23","v":403.7930189328705}]
[{"$f":"ROW()","v":25},"Asset Account"]
[{"$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":430.52702106151725},424.15399533555387,{"$f":"AX102","v":416.01898254034455},{"$f":"AY102","v":407.58708638117406},{"$f":"AZ102","v":398.81836855217972},390.08625289590026,381.48314653478917,372.74648196908851,363.99109664331536,355.25636588743174,346.62633095951958,337.86602846086737,329.0938914216058,320.35935358518185,311.62382629605167]
[{"$f":"ROW()","v":28},"Main line valve and scraper stations",null,{"$f":"D134","v":9.1777717576504454},{"$f":"D103","v":9.1262112421580266},9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,7.4762747464006347,7.4247142309082168,7.3731537154157989,7.321593199923381,7.2971471744309628,7.2467315789385447,7.1951710634461268,7.1436105479537089,6.9367948082667619,6.7286590685798151,6.5205233288928683,6.3123875892059216,7.7935147909899856,7.6737713207521461,7.4115781234756808,7.1342146756517781,6.8568512278278755,6.5794877800039728,6.3505358489223598,6.0834963309910153,5.8173739739966992,5.5775677187426647,6.5857095040127707,8.0698767074519679,9.0289865286942348,9.8024782565533659,10.516754401012376]
[{"$f":"ROW()","v":29},"Compressor stations",null,41.575994885587399,41.878357847316103,42.174665743982303,42.464918575586005,42.749116342127209,44.317329378605905,45.868736763897104,47.403338498000799,48.921134580916998,48.567810137645694,48.213132667145224,47.85710216941559,47.499718644456792,49.428933617268825,51.337729300143359,53.226105693080392,55.094062796079925,55.509504751641956,55.916461549412325,56.314933189391027,56.704919671578061,56.304887850973429,56.033719401603939,55.461742703469604,54.859796966570414,54.258559220906371,53.948518378774914,53.629081840176042,53.171232735109754,52.594477593576059,52.099554936189506,51.472403592950101,50.799470863857849,50.098644968912744,49.629848663967643,48.96999053902254,48.397935764077438,47.981112139132335,47.288136444187231,46.589257989242128,46.013028280806736,43.757837697130142,41.070462149823015,38.370619154392919,35.971567510278618,43.114016367915141,40.179324924892676,36.741196348326774,34.444071750801832,31.364642788306426,27.906182260147219,27.957741236172172,33.516019121151643,34.261807229788772,35.656123577337389,42.979251910673689,51.994865880673437,53.431741561070268,54.788811624800431,54.134262782975036]
[{"$f":"ROW()","v":30},"Receipt and delivery point facilities",null,1.5343439751319885,1.5587464639571722,1.5828151272823558,1.6065499651075397,1.6299509774327234,1.6372451967579071,1.6443370319789241,1.6512264830957746,1.6579135501084583,1.6548928680169754,1.6517490131963259,1.6484819856465098,1.6450917853675271,1.6441750273593774,1.6431134581637277,1.641907077780578,1.6405558862099283,1.6301272909517788,1.6196283227769626,1.6090589816854797,1.5984192676773301,1.5792644307525139,1.5601095938276976,1.5409547569028814,1.5393535899780653,1.5338801830532491,1.6372708061284329,1.7365176492036167,1.8431242722788006,2.2200426353539848,2.2854186284291687,2.2663924615043527,2.2472376245795367,2.2280827876547207,2.2089279507299047,2.1897731138050887,2.1738374168802728,2.1546825799554568,2.1355277430306407,2.1163729061058247,2.0972180691810087,1.9879696768552886,1.8757976967708281,1.7617141159356753,1.7812178878391851,2.3629058712988473,2.7538010127104875,2.1000573569839038,1.9369664845830847,1.9779907525381009,2.2329482049580087,3.4153715022353257,3.2389861800660085,3.0252104323435338,2.8081852346768792,2.8276654637372847,2.7413473208570807,2.5890384727584097,2.4433579675772195,2.2974565176321131]
[{"$f":"ROW()","v":31},"SCADA and communications",null,10.129588107098701,9.8700051140171574,9.6103057023522798,9.3504898721040686,9.0905576232725238,8.824819428357646,8.5590596403177681,8.2932782591528902,8.0274752848630122,7.7743297374481344,7.5209512799082558,7.2673399122433775,7.0134956344534993,6.7627906565386215,6.5117965649987433,6.2605133598338654,6.0089410410439879,5.8496272461291099,5.6884818769642322,5.525504933549354,5.3606964158844761,5.1091635389695984,4.8379370475912324,4.5618541517493778,4.2845814414440344,4.0583522866752038,3.9774917452397056,3.8672043871375408,3.5993205123687089,3.3544191509332109,3.1265954328310457,2.8420540280622144,2.5929873866267159,2.2894035385245513,2.0358462904223864,2.0283712823202218,2.0546323942180571,1.9913488661158922,2.1443094180137288,2.1043005779931083,2.1257907652676056,1.8837201766142435,1.7939997264162997,1.7642901852041644,1.4273603209512924,2.3950639304461792,3.5961557426649335,4.3439634857913862,3.9613316600603992,3.641837912373088,3.8655136901287306,5.4190568667289991,4.9971907245176386,4.6786620755383188,4.5816195835802276,4.1691048866273421,3.2630463624455359,2.5251501993398984,1.953970722742147,1.3897343535830622]
[{"$f":"ROW()","v":32},"Cathodic protection",null,1.8288330185978565,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2071268674985898,1.1628811452986461,1.1185696355987025,1.0741923383987588,1.0258020036988151,0.97741166899887155,0.92902133429892797,0.88063099959898439,0.8325376648990408,0.78414733019909721,0.73575699549915363,0.68736666079921005,0.63897632609926647,0.59058599139932288,0.55044565669937928,0.5020553219994357,0.45366498729949212,0.40527465259954853,0.35688431789960495,0.30849398319966137,0.26010364849971779,0.27739928379977419,0.23088444909983058,0.22865730439988702,0.28876139969994341,0.98025367499999982,1.1413897049999997,1.7298093749999996,1.610898403880429,1.4038920587722474,1.1063990819552258,0.80649092842459957,0.64352945862789468,1.2976018472913564,1.1369657619294604,0.97320683142917785,0.80699513655639854,0.62736667656631973,0.52413056956003456,0.36806975314482848,0.2154526120475618,0.27902674529394234,0.29626714238538299,0.50867628924836727,0.64715256682808897,0.66469537121690325,0.61112706449460652]
[{"$f":"ROW()","v":33},"Maintenance bases and depots",null,7.7276425577145043,7.6860517854801529,7.6444518984958023,7.6028428967614516,7.5612247802771009,7.5188416440427499,7.4764531725833985,7.4340593658990475,7.391660223989696,7.3487387018553445,7.3058144297209928,7.262887407586641,7.2199576354522899,7.176475113317939,7.1329925911835881,7.0895100690492372,7.0460275469148863,7.0025450247805354,6.9590625026461845,6.9155799805118336,6.8720974583774828,6.8286149362431319,6.785132414108781,6.7416498919744301,6.7007863698400794,6.6573038477057285,6.648658625571378,6.6051761034370271,6.5616935813026762,6.5182110591683253,6.4747285370339744,6.4417118748996236,6.3998903527652731,6.3564078306309222,6.3742042484965715,6.3429647963622209,6.3707036142278701,6.3272210920935192,6.2837385699591684,6.2402560478248175,6.2155835256904668,6.1055224487112403,5.9267526706699165,5.7475241084484265,6.6238125108842159,8.2495061946680117,8.0261706477577039,7.7644795924439016,7.5027885371300993,7.2638555135906131,7.0228437808938216,6.921074695662238,7.4242647012707526,7.8721159723379834,7.6869734963505874,7.3660762561485154,7.1061389923055067,6.9543886347394466,7.0354117869654322,6.957280062239465]
[{"$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,-1.5772525075648904,1.0002787149529146,1.1275854667585707,1.0289741543123361,0.95843138846035258,1.1935469422036697,2.0255728968845519,1.9196194454881867,2.1291540680006866,2.5097565441466121,3.0188337751664376,12.517928287446942,14.382190517753335,12.779909218803009,11.181261057754847]
[{"$f":"ROW()","v":35},"Equity Raising Cost",null,0,{"$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},{"$f":"BB110","v":1.9909518179933028E-2},{"$f":"BC110","v":1.9286531218027793E-2},{"$f":"BD110","v":1.8663544256122558E-2},{"$f":"BE110","v":1.8040557294217323E-2},1.7417570332312088E-2,0.29156348876985444,0.27986466375216396,0.26816583873447347,0.25646701371678299]
[{"$f":"ROW()","v":36},"Non-depreciable assets",null,{"$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},4.8813274176115504,{"$f":"AW111","v":4.8813274176115504},{"$f":"AX111","v":4.8813274176115504},{"$f":"AY111","v":4.8813274176115504},{"$f":"AZ111","v":4.8813274176115504},{"$f":"BA111","v":4.8813274176115504},{"$f":"BB111","v":4.8813274176115504},{"$f":"BC111","v":4.8813274176115504},{"$f":"BD111","v":4.8813274176115504},{"$f":"BE111","v":4.8813274176115504},4.8813274176115504,4.8813274176115504,4.8813274176115504,4.8813274176115504,4.8813274176115504]
[{"$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},{"$f":"BB112","v":2.3210733483917991},{"$f":"BC112","v":4.6437001177601624},{"$f":"BD112","v":9.2202976439504098},{"$f":"BE112","v":13.521889831061042},{"$f":"BF112","v":18.655691237739003},{"$f":"BG112","v":14.589893572884661},{"$f":"BH112","v":10.653849414499394},{"$f":"BI112","v":6.7887809939437531},{"$f":"BJ112","v":4.237248739668269}]
[{"$f":"ROW()","v":38},"Shared support assets (net IOT & cyber security)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92356820927402938,2.26536117898178,5.5246781010046959,6.5142119317931071,7.8478798887286487,8.7450585462488455,9.5755538059222651,10.339365667748908,11.036494131728773]
[{"$f":"ROW()","v":39},"Miscellaneous assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},"Total",null,{"$f":"SUM(D27:D39)","v":513.6507412391561},{"$f":"SUM(E27:E39)","v":512.3542725973756},510.68120736188894,508.97841952182648,507.2855475369231,507.5448638943767,506.98216726765969,506.40168869749726,505.830534813273,502.7955854463882,500.36328510654613,497.9275212970777,495.50821669633683,496.79916571396649,496.57231242895608,496.32418922254629,496.0896250086596,494.12514872041987,492.84834942519984,491.54807677259805,490.25499696829058,487.98110237802723,485.6649542915037,482.91868460954083,480.19182026330941,477.95199307357854,475.80605816332172,473.55865181987781,471.03591436721223,468.78051483038007,466.58948587704378,463.87007894444167,460.96244482316143,457.81693724243377,455.35394109619256,452.72134590052468,450.34563257428346,448.47899193021624,446.72599485441452,444.21133222399357,442.56235065840133,432.26272351114869,421.28292556849777,410.05460658509827,400.48816772369275,498.38963258550996,493.56242696418764,481.52613609366568,469.44996789275427,456.57030068944408,444.39546964841355,442.24250864441217,442.10380347129012,441.63583971419177,439.29108852531999,{"$f":"SUM(BG27:BG39)","v":445.27155601268248},452.57575132681103,{"$f":"SUM(BI27:BI39)","v":444.04313520457492},432.10562845187906,{"$f":"SUM(BK27:BK39)","v":419.12323983846846}]
[{"$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-2,0,2.2173791870257591,0.60865801111567519,0.33513835320316232,1.0905290770886586E-3,3.2795180722891559E-2,{"$f":"BB209","v":0.13681350256985189},6.8862194631281026E-3,{"$f":"BD209","v":-1.1834540609347103E-2},8.8200292801529061E-3,{"$f":"BF209","v":0.11351585725165013},0,{"$f":"BH209","v":0},3.759920283758611E-2,{"$f":"BJ209","v":3.759920283758611E-2},0]
[{"$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-3,0,0,0,0,0,0,0,0.137564355009754,1.8557911981453078E-3,0,0,0,{"$f":"BB210","v":0},0,{"$f":"BD210","v":9.1716093702807621E-4},2.7233262677309716E-2,{"$f":"BF210","v":1.2751813032014501},1.7829953000733672,{"$f":"BH210","v":1.3025128003782713},1.1502924711073974,{"$f":"BJ210","v":1.1213477422101026},0.33286438231889159]
[{"$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,-1.9656656826568263E-2,0,1.1722252934879573,0.38992092851749294,0.15577710843373496,{"$f":"BB211","v":3.2879618490530755},9.073213993910521,{"$f":"BD211","v":4.2672229455892206},4.9329447457293947,{"$f":"BF211","v":9.7804335074939548},11.388839276039917,{"$f":"BH211","v":4.2128785000000004},4.2735021666666668,{"$f":"BJ211","v":2.4043333333333337},0.32766666666666661]
[{"$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-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.51685104981549801,-0.48909267181818167,1.560111507582516E-3,0.2237052488989176,0.41111101549053347,{"$f":"BB212","v":0.84247898488545758},1.3169867832341123E-2,{"$f":"BD212","v":0},0,{"$f":"BF212","v":0.19652682753583123},0,{"$f":"BH212","v":0},6.6283429174805357E-3,{"$f":"BJ212","v":6.6283429174805357E-3},0]
[{"$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-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,1.1194112001845018,1.2243951927272723,7.8953783229259597E-2,0.13109885287846967,0.46498881239242679,{"$f":"BB213","v":2.1191137926763366},0.16952336382626257,{"$f":"BD213","v":0.28377821517425972},0.50926911130421493,{"$f":"BF213","v":0.19972424400479463},0,{"$f":"BH213","v":0},0,{"$f":"BJ213","v":0},0]
[{"$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-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,1.1712564543889844E-3,{"$f":"BB214","v":0},0,{"$f":"BD214","v":2.7713518577981641E-3},0.21581302999999999,{"$f":"BF214","v":0.11867608712726467},0.2078807558133984,{"$f":"BH214","v":0.17587513111647568},6.6666666666666652E-2,{"$f":"BJ214","v":0},1.4472364448647459E-2]
[{"$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-2,3.1162699537104481E-2,0,0,2.2758031774316137E-2,6.5416093630216207E-2,{"$f":"BB215","v":0.16379603322189876},0.8199092718890526,{"$f":"BD215","v":0.76874851126930244},0.13575476421467578,{"$f":"BF215","v":0},0,{"$f":"BH215","v":0.14900746436327425},0.38560167836976295,{"$f":"BJ215","v":0.23659421400648867},0]
[{"$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-2,8.3955885108035699E-2,0.39735273566431983,0.15079905539633714,0.14548854915194492,0.39471342512908775,0.86152071468663804,7.300486070195393E-2,0.38849293461081896,0.55956078824424438,0.62961327297672176,{"$f":"BG216","v":9.9662468878926926},3.3280392947078505,{"$f":"BI216","v":0.14125027701879922},0.14125027701879922,{"$f":"BK216","v":0.29858832612631919}]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9909518179933028E-2,0,0,0,0,{"$f":"BG217","v":0.27496470557936076},0,{"$f":"BI217","v":0},0,{"$f":"BK217","v":0}]
[{"$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,{"$f":"BF218","v":0},0,{"$f":"BH218","v":0},0,{"$f":"BJ218","v":0},0]
[{"$f":"ROW()","v":52},"Shared support assets - IOT & cyber security",null,{"$f":"D219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3210733483917991,2.3226267693683633,4.5765975261902474,4.3015921871106331,5.1338014066779598,3.0442799050649736,1.4618160441552448,0.66384160613173715,0.58461358490815774,0.42127331469452217]
[{"$f":"ROW()","v":53},"Shared support assets (net IOT & cyber security)",null,{"$f":"D220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92356820927402938,1.3417929697077506,3.2593169220229159,0.98953383078841139,1.3336679569355416,1.3336679569355416,1.3336679569355416,1.3336679569355416,1.3336679569355416,1.3336679569355416]
[{"$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,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,4.0866677198540842,1.7431690588872308,1.7386765968242988,0.91406214029822985,1.5259728922532798,10.676235952939019,13.820127316699374,13.536011027042242,11.680521749349039,18.781140463205169,{"$f":"SUM(BG42:BG54)","v":27.998874787399252},11.96379719165666,{"$f":"SUM(BI42:BI54)","v":8.0590503686516399},5.8660346541674908,{"$f":"SUM(BK42:BK54)","v":2.7285330111905886}]
[{"$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},1.7002152549947456,1.7002152549947456,1.7002152549947454,1.7002152549947454,1.7002152549947451,1.7002152549947454,1.7002152549947454,6.8109796418873625,6.8109796418873625,6.8109796418873625,6.8109796418873625,6.8109796418873625,8.5904049129891007,8.7436708063250101,8.7670345123736499,8.769808358071419,8.769808358071419,8.739919863680921,8.7435507851638139,8.7435507851638139,8.7435507851638139,8.7435507851638139,{"$f":"BG148+BG224","v":8.760302498652198},8.7721370392615441,{"$f":"BI148+BI224","v":8.7721370392615441},8.7731264919677976,{"$f":"BK148+BK224","v":8.7741426866390828}]
[{"$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-2,0.206815739686947,0.20813573968694701,0.20813573968694701,0.20813573968694704,0.20813573968694701,0.25730782524759377,0.26404898847461061,0.27736344782390288,0.27736344782390288,0.27736344782390288,0.22895193108161305,0.26703951793134445,0.26703951793134445,0.26703951793134451,0.26703951793134451,{"$f":"BG149+BG225","v":0.29882809663416859},0.34340297913600276,{"$f":"BI149+BI225","v":0.37680074324826618},0.40707159775109242,{"$f":"BK149+BK225","v":0.43737829348650065}]
[{"$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},0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510794,0.70082589494510794,2.6224260036765972,2.7346755473071251,2.8503997892762536,2.8773638287296852,2.9057199194140568,2.9150347861958945,3.4381285765658989,3.4693498910128957,3.4693498910128966,3.4771790704948495,3.2364028730281214,3.5149361089310531,3.5214348369520874,3.5386283981807787,2.4573051741576508,{"$f":"BG150+BG226","v":2.373225306040172},2.776002819603173,{"$f":"BI150+BI226","v":2.9164321029365063},3.0588821751587285,{"$f":"BK150+BK226","v":3.1390266196031731}]
[{"$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-2,0.10924839232572015,0.11217198008446053,0.11408358083515281,0.1160962280964901,0.11821278071304808,0.1259559084038577,0.16465098390840174,0.16465098390840177,0.18268098094390164,0.19562559420015796,-0.3399443123918594,0.18955519000165844,0.21377574772247454,0.21702519766665451,0.17704659847542592,{"$f":"BG151+BG227","v":8.6318142880203813E-2},0.15230884809867101,{"$f":"BI151+BI227","v":0.15230884809867101},0.15252979286258703,{"$f":"BK151+BK227","v":0.15275073762650301}]
[{"$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,-8.1680612034252795E-2,0.47658744960081939,0.46158560896024675,0.45059260056578065,0.31075288693813369,0.56557061607606796,0.59138950603762319,0.60230686415357926,0.6063116032623056,0.6122389409576805,{"$f":"BG152+BG228","v":0.9060585241818061},0.73789616310563766,{"$f":"BI152+BI228","v":0.57117947659775148},0.56423636915908471,{"$f":"BK152+BK228","v":0.5499700225262012}]
[{"$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,-0.65407238866346185,0.16063608536189602,0.16375893050028256,0.16621169487277929,0.16787491737690144,0.10323610700628512,0.15606081641520611,0.15538849295506482,0.15223889675361948,0.10143569003582403,{"$f":"BG153+BG229","v":-4.5283910495859565E-3},3.7398853536753957E-2,{"$f":"BI153+BI229","v":4.9123862277852336E-2},5.3568306722296781E-2,{"$f":"BK153+BK229","v":5.3568306722296774E-2}]
[{"$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-2,0.17833431697922625,0.17876977804132393,0.17922856222149006,0.17971159756421104,0.18021957019218496,0.25449824644741098,0.26169105531380232,0.26169105531380232,0.26169105531380232,0.26169105531380232,0.26556511845348196,0.31671926628053815,0.32089724020207244,0.32089724020207244,0.32089724020207244,{"$f":"BG154+BG230","v":0.2599372638430088},0.30075782192933465,{"$f":"BI154+BI230","v":0.30457852614377756},0.31472593873245547,{"$f":"BK154+BK230","v":0.3211203769488471}]
[{"$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,-2.4935753374097693,0.27004598385866363,0.24941036784257187,0.21603131500392836,0.17952268310748362,2.9494760005756009E-2,0.17895831209831881,0.17895831209831886,0.17895831209831886,0.12053604195689629,{"$f":"BG155+BG231","v":0.4671523756121872},1.4637770644014565,{"$f":"BI155+BI231","v":1.7435315759691234},1.7398984380669607,{"$f":"BK155+BK231","v":1.7382046480283067}]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2298696190523338E-4,6.2298696190523349E-4,6.2298696190523349E-4,6.2298696190523349E-4,{"$f":"BG156+BG232","v":8.1878714181841668E-4},1.1698825017690505E-2,{"$f":"BI156+BI232","v":1.1698825017690505E-2},1.1698825017690505E-2,{"$f":"BK156+BK232","v":1.1698825017690505E-2}]
[{"$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,{"$f":"BG157+BG233","v":0},0,{"$f":"BI157+BI233","v":0},0,{"$f":"BK157+BK233","v":0}]
[{"$f":"ROW()","v":67},"Shared support assets - IOT & cyber security",null,{"$f":"D158+D234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1100775699193139,5.3978602025405094,4.5289100266873774,3.1361458391836412,2.1776705093876148]
[{"$f":"ROW()","v":68},"Shared support assets (net IOT & cyber security)",null,{"$f":"D159+D235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43648929941534548,0.50317269726212266,0.56985609510889979,0.63653949295567691,0.70322289080245404]
[{"$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},2.5940015751950112,2.6039049499033449,2.6138083246116781,2.6322063278158443,2.6506043310200114,2.669002334224178,2.6874003374283451,2.6913165951991775,2.6952328529700109,2.6991491107408447,2.7030653685116772,2.7251268561366779,2.7471883437616778,2.7692498313866776,2.7913113190116778,2.811655885220012,2.8075918280991208,2.827936394307454,2.8482809605157873,2.8562541357543401,2.8642273109928928,2.8722004862314452,2.8801736614699984,2.8960044952018338,2.9118353289336696,2.9276661626655049,2.9434969963973407,2.9600491513583043,2.9766013063192669,2.9931534612802309,3.0097056162411939,3.0197681162411936,3.0298306162411937,3.0398931162411937,3.0499556162411934,3.0607056162411923,2.7567603234597051,2.7675103234597054,10.756916867252627,11.294444542651018,11.891975917245581,12.159732890104989,12.261890267556094,8.9138733411763749,13.779459929409104,13.814844797735756,13.79372934360841,13.639818013326652,12.829196956940388,13.958832489821463,14.003974784140661,14.025272938220812,12.800672975842616,{"$f":"SUM(BG57:BG69)","v":20.694679473270636},20.496413313892898,{"$f":"SUM(BI57:BI69)","v":19.996557121347461},18.848423267578013,{"$f":"SUM(BK57:BK69)","v":18.058753916788671}]
[{"$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,{"$f":"SUM(BG72:BG84)","v":0},0,{"$f":"SUM(BI72:BI84)","v":0},0,{"$f":"SUM(BK72:BK84)","v":0}]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8975210691127773E-3,0,0,0,0,0,{"$f":"BG163+BG254","v":0},0,{"$f":"BI163+BI254","v":0},0,{"$f":"BK163+BK254","v":0}]
[{"$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,{"$f":"BG164+BG255","v":0},0,{"$f":"BI164+BI255","v":0},0,{"$f":"BK164+BK255","v":0}]
[{"$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,-0.13705856609809552,0,0,0,0,0,{"$f":"BG165+BG256","v":0},0,{"$f":"BI165+BI256","v":0},0,{"$f":"BK165+BK256","v":0}]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9472031129532757E-2,0,0,0,0,0,{"$f":"BG166+BG257","v":0},0,{"$f":"BI166+BI257","v":0},0,{"$f":"BK166+BK257","v":0}]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9439852301349025E-2,0,0,0,0,0,{"$f":"BG167+BG258","v":0},0,{"$f":"BI167+BI258","v":0},0,{"$f":"BK167+BK258","v":0}]
[{"$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,-1.2924799067566403E-2,0,0,0,0,0,{"$f":"BG168+BG259","v":0},0,{"$f":"BI168+BI259","v":0},0,{"$f":"BK168+BK259","v":0}]
[{"$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,-4.4736771013205182E-2,0,0,0,0,0,{"$f":"BG169+BG260","v":0},0,{"$f":"BI169+BI260","v":0},0,{"$f":"BK169+BK260","v":0}]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9924811721712947E-2,0,0,0,0,0,{"$f":"BG170+BG261","v":0},0,{"$f":"BI170+BI261","v":0},0,{"$f":"BK170+BK261","v":0}]
[{"$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,{"$f":"BG171+BG262","v":0},0,{"$f":"BI171+BI262","v":0},0,{"$f":"BK171+BK262","v":0}]
[{"$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,{"$f":"BG172+BG263","v":0},0,{"$f":"BI172+BI263","v":0},0,{"$f":"BK172+BK263","v":0}]
[{"$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,-6.098591995715958E-2,0,0,0,0,0,{"$f":"SUM(BG87:BG99)","v":0},0,{"$f":"SUM(BI87:BI99)","v":0},0,{"$f":"SUM(BK87:BK99)","v":0}]
[{"$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},381.43948798882298,379.74929474382822,378.10984815883347,376.4110778238387,374.71228566884395,373.02063327384917,371.32146337885445,364.42754673696709,357.61656709507974,350.8055874531924,344.02024081130509,337.20926116941774,424.15399533555387,416.01898254034455,407.58708638117406,398.81836855217972,390.08625289590026,381.48314653478917,372.74648196908851,363.99109664331536,355.25636588743174,346.62633095951958,{"$f":"BG27+BG42-BG57+BG72+BG87","v":337.86602846086737},329.0938914216058,{"$f":"BI27+BI42-BI57+BI72+BI87","v":320.35935358518185},311.62382629605167,{"$f":"BK27+BK42-BK57+BK72+BK87","v":302.84968360941258}]
[{"$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},7.4247142309082168,7.3731537154157989,7.321593199923381,7.2971471744309628,7.2467315789385447,7.1951710634461268,7.1436105479537089,6.9367948082667619,6.7286590685798151,6.5205233288928683,6.3123875892059216,6.1042518495189748,7.6737713207521461,7.4115781234756808,7.1342146756517781,6.8568512278278755,6.5794877800039728,6.3505358489223598,6.0834963309910153,5.8173739739966992,5.5775677187426647,6.5857095040127707,{"$f":"BG28+BG43-BG58+BG73+BG88","v":8.0698767074519679},9.0289865286942348,{"$f":"BI28+BI43-BI58+BI73+BI88","v":9.8024782565533659},10.516754401012376,{"$f":"BK28+BK43-BK58+BK73+BK88","v":10.412240489844768}]
[{"$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},49.629848663967643,48.96999053902254,48.397935764077438,47.981112139132335,47.288136444187231,46.589257989242128,46.013028280806736,43.757837697130142,41.070462149823015,38.370619154392919,35.971567510278618,33.768950366052593,40.179324924892676,36.741196348326774,34.444071750801832,31.364642788306426,27.906182260147219,27.957741236172172,33.516019121151643,34.261807229788772,35.656123577337389,42.979251910673689,{"$f":"BG29+BG44-BG59+BG74+BG89","v":51.994865880673437},53.431741561070268,{"$f":"BI29+BI44-BI59+BI74+BI89","v":54.788811624800431},54.134262782975036,{"$f":"BK29+BK44-BK59+BK74+BK89","v":51.322902830038529}]
[{"$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},2.2089279507299047,2.1897731138050887,2.1738374168802728,2.1546825799554568,2.1355277430306407,2.1163729061058247,2.0972180691810087,1.9879696768552886,1.8757976967708281,1.7617141159356753,1.7812178878391851,1.8507403811936629,2.7538010127104875,2.1000573569839038,1.9369664845830847,1.9779907525381009,2.2329482049580087,3.4153715022353257,3.2389861800660085,3.0252104323435338,2.8081852346768792,2.8276654637372847,{"$f":"BG30+BG45-BG60+BG75+BG90","v":2.7413473208570807},2.5890384727584097,{"$f":"BI30+BI45-BI60+BI75+BI90","v":2.4433579675772195},2.2974565176321131,{"$f":"BK30+BK45-BK60+BK75+BK90","v":2.14470578000561}]
[{"$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},2.0358462904223864,2.0283712823202218,2.0546323942180571,1.9913488661158922,2.1443094180137288,2.1043005779931083,2.1257907652676056,1.8837201766142435,1.7939997264162997,1.7642901852041644,1.4273603209512924,1.8759281042289775,3.5961557426649335,4.3439634857913862,3.9613316600603992,3.641837912373088,3.8655136901287306,5.4190568667289991,4.9971907245176386,4.6786620755383188,4.5816195835802276,4.1691048866273421,{"$f":"BG31+BG46-BG61+BG76+BG91","v":3.2630463624455359},2.5251501993398984,{"$f":"BI31+BI46-BI61+BI76+BI91","v":1.953970722742147},1.3897343535830622,{"$f":"BK31+BK46-BK61+BK76+BK91","v":0.83976433105686099}]
[{"$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},0.27739928379977419,0.23088444909983058,0.22865730439988702,0.28876139969994341,0.98025367499999982,1.1413897049999997,1.7298093749999996,1.610898403880429,1.4038920587722474,1.1063990819552258,0.80649092842459957,0.50404291175410376,1.2976018472913564,1.1369657619294604,0.97320683142917785,0.80699513655639854,0.62736667656631973,0.52413056956003456,0.36806975314482848,0.2154526120475618,0.27902674529394234,0.29626714238538299,{"$f":"BG32+BG47-BG62+BG77+BG92","v":0.50867628924836727},0.64715256682808897,{"$f":"BI32+BI47-BI62+BI77+BI92","v":0.66469537121690325},0.61112706449460652,{"$f":"BK32+BK47-BK62+BK77+BK92","v":0.5720311222209572}]
[{"$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},6.3742042484965715,6.3429647963622209,6.3707036142278701,6.3272210920935192,6.2837385699591684,6.2402560478248175,6.2155835256904668,6.1055224487112403,5.9267526706699165,5.7475241084484265,6.6238125108842159,6.461406027565106,8.0261706477577039,7.7644795924439016,7.5027885371300993,7.2638555135906131,7.0228437808938216,6.921074695662238,7.4242647012707526,7.8721159723379834,7.6869734963505874,7.3660762561485154,{"$f":"BG33+BG48-BG63+BG78+BG93","v":7.1061389923055067},6.9543886347394466,{"$f":"BI33+BI48-BI63+BI78+BI93","v":7.0354117869654322},6.957280062239465,{"$f":"BK33+BK48-BK63+BK78+BK93","v":6.6361596852906182}]
[{"$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,-1.235379260150018,1.0002787149529146,1.1275854667585707,1.0289741543123361,0.95843138846035258,1.1935469422036697,2.0255728968845519,1.9196194454881867,2.1291540680006866,2.5097565441466121,3.0188337751664376,{"$f":"BG34+BG49-BG64+BG79+BG94","v":12.517928287446942},14.382190517753335,{"$f":"BI34+BI49-BI64+BI79+BI94","v":12.779909218803009},11.181261057754847,{"$f":"BK34+BK49-BK64+BK79+BK94","v":9.7416447358528604}]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9909518179933028E-2,1.9286531218027793E-2,1.8663544256122558E-2,1.8040557294217323E-2,1.7417570332312088E-2,{"$f":"BG35+BG50-BG65+BG80+BG95","v":0.29156348876985444},0.27986466375216396,{"$f":"BI35+BI50-BI65+BI80+BI95","v":0.26816583873447347},0.25646701371678299,{"$f":"BK35+BK50-BK65+BK80+BK95","v":0.24476818869909248}]
[{"$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},3.6560027472527472,3.628491847826087,3.628491847826087,3.8832499999999999,3.8529395604395602,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,4.8813274176115504,4.8813274176115504,4.8813274176115504,4.8813274176115504,4.8813274176115504,4.8813274176115504,4.8813274176115504,4.8813274176115504,4.8813274176115504,4.8813274176115504,{"$f":"BG36+BG51-BG66+BG81+BG96","v":4.8813274176115504},4.8813274176115504,{"$f":"BI36+BI51-BI66+BI81+BI96","v":4.8813274176115504},4.8813274176115504,{"$f":"BK36+BK51-BK66+BK81+BK96","v":4.8813274176115504}]
[{"$f":"ROW()","v":112},"Shared support assets - IOT & cyber security",null,{"$f":"D37+D52-D67+D82+D97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3210733483917991,4.6437001177601624,9.2202976439504098,13.521889831061042,18.655691237739003,14.589893572884661,10.653849414499394,6.7887809939437531,4.237248739668269,2.4808515449751765]
[{"$f":"ROW()","v":113},"Shared support assets (net IOT & cyber security)",null,{"$f":"D38+D53-D68+D83+D98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92356820927402938,2.26536117898178,5.5246781010046959,6.5142119317931071,7.8478798887286487,8.7450585462488455,9.5755538059222651,10.339365667748908,11.036494131728773,11.666939197861861]
[{"$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},508.97841952182648,507.2855475369231,507.5448638943767,506.98216726765969,506.40168869749726,505.830534813273,502.7955854463882,500.36328510654613,497.9275212970777,495.50821669633683,496.79916571396649,496.57231242895608,496.32418922254629,496.0896250086596,494.12514872041987,492.84834942519984,491.54807677259805,490.25499696829058,487.98110237802723,485.6649542915037,482.91868460954083,480.19182026330941,477.95199307357854,475.80605816332172,473.55865181987781,471.03591436721223,468.78051483038007,466.58948587704378,463.87007894444167,460.96244482316143,457.81693724243377,455.35394109619256,452.72134590052468,450.34563257428346,448.47899193021624,446.72599485441452,444.21133222399357,442.56235065840133,432.26272351114869,421.28292556849777,410.05460658509827,400.48816772369275,390.36248959305937,493.56242696418764,481.52613609366568,469.44996789275427,456.57030068944408,444.39546964841355,442.24250864441217,442.10380347129012,441.63583971419177,439.29108852531999,445.27155601268248,{"$f":"SUM(BG102:BG114)","v":452.57575132681103},444.04313520457492,{"$f":"SUM(BI102:BI114)","v":432.10562845187906},419.12323983846846,{"$f":"SUM(BK102:BK114)","v":403.79301893287038}]
[{"$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":"Inputs!C33","v":64.5},{"$f":"MAX(D118-0.25,0)","v":64.25},{"$f":"MAX(E118-0.25,0)","v":64},{"$f":"MAX(F118-0.25,0)","v":63.75},63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,60.5,60.25,60,{"$f":"MAX(V118-0.25,0)","v":59.75},59.5,59.25,59,58.75,58.5,58.25,58,57.75,57.5,57.25,57,56.75,56.5,56.25,56,{"$f":"MAX(AL118-0.25,0)","v":55.75},55.5,55.25,55,54.75,54.5,{"$f":"MAX(AR118-1,0)","v":53.5},{"$f":"MAX(AS118-1,0)","v":52.5},{"$f":"MAX(AT118-1,0)","v":51.5},{"$f":"MAX(AU118-1,0)","v":50.5},{"$f":"MAX(AV118-1,0)","v":49.5},{"$f":"MAX(AW118-1,0)","v":48.5},{"$f":"MAX(AX118-1,0)","v":47.5},{"$f":"MAX(AY118-1,0)","v":46.5},{"$f":"MAX(AZ118-1,0)","v":45.5},44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5]
[{"$f":"ROW()","v":119},"Main line valve and scraper stations",null,{"$f":"Inputs!C34","v":44.5},{"$f":"MAX(D119-0.25,0)","v":44.25},{"$f":"MAX(E119-0.25,0)","v":44},43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40,39.75,39.5,39.25,39,38.75,38.5,38.25,38,37.75,37.5,37.25,37,36.75,36.5,36.25,36,35.75,35.5,35.25,35,34.75,34.5,{"$f":"MAX(AR119-1,0)","v":33.5},32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5]
[{"$f":"ROW()","v":120},"Compressor stations",null,{"$f":"Inputs!C35","v":24.5},24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,20,19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[{"$f":"ROW()","v":121},"Receipt and delivery point facilities",null,{"$f":"Inputs!C36","v":24.5},24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,20,19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[{"$f":"ROW()","v":122},"SCADA and communications",null,{"$f":"Inputs!C37","v":9.5},9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":123},"Cathodic protection",null,{"$f":"Inputs!C38","v":9.5},9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},"Maintenance bases and depots",null,{"$f":"Inputs!C39","v":44.5},44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40,39.75,39.5,39.25,39,38.75,38.5,38.25,38,37.75,37.5,37.25,37,36.75,36.5,36.25,36,35.75,35.5,35.25,35,34.75,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5]
[{"$f":"ROW()","v":125},"Other assets",null,{"$f":"Inputs!C40","v":4.5},4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126},"Equity Raising Cost",null,{"$f":"Inputs!C41","v":0},{"$f":"MAX(D126-0.25,0)","v":0},{"$f":"MAX(E126-0.25,0)","v":0},{"$f":"MAX(F126-0.25,0)","v":0},{"$f":"MAX(G126-0.25,0)","v":0},{"$f":"MAX(H126-0.25,0)","v":0},{"$f":"MAX(I126-0.25,0)","v":0},{"$f":"MAX(J126-0.25,0)","v":0},{"$f":"MAX(K126-0.25,0)","v":0},{"$f":"MAX(L126-0.25,0)","v":0},{"$f":"MAX(M126-0.25,0)","v":0},{"$f":"MAX(N126-0.25,0)","v":0},{"$f":"MAX(O126-0.25,0)","v":0},{"$f":"MAX(P126-0.25,0)","v":0},{"$f":"MAX(Q126-0.25,0)","v":0},{"$f":"MAX(R126-0.25,0)","v":0},{"$f":"MAX(S126-0.25,0)","v":0},{"$f":"MAX(T126-0.25,0)","v":0},{"$f":"MAX(U126-0.25,0)","v":0},{"$f":"MAX(V126-0.25,0)","v":0},{"$f":"MAX(W126-0.25,0)","v":0},{"$f":"MAX(X126-0.25,0)","v":0},{"$f":"MAX(Y126-0.25,0)","v":0},{"$f":"MAX(Z126-0.25,0)","v":0},{"$f":"MAX(AA126-0.25,0)","v":0},{"$f":"MAX(AB126-0.25,0)","v":0},{"$f":"MAX(AC126-0.25,0)","v":0},{"$f":"MAX(AD126-0.25,0)","v":0},{"$f":"MAX(AE126-0.25,0)","v":0},{"$f":"MAX(AF126-0.25,0)","v":0},{"$f":"MAX(AG126-0.25,0)","v":0},{"$f":"MAX(AH126-0.25,0)","v":0},{"$f":"MAX(AI126-0.25,0)","v":0},{"$f":"MAX(AJ126-0.25,0)","v":0},{"$f":"MAX(AK126-0.25,0)","v":0},{"$f":"MAX(AL126-0.25,0)","v":0},{"$f":"MAX(AM126-0.25,0)","v":0},{"$f":"MAX(AN126-0.25,0)","v":0},{"$f":"MAX(AO126-0.25,0)","v":0},{"$f":"MAX(AP126-0.25,0)","v":0},{"$f":"MAX(AQ126-0.25,0)","v":0},{"$f":"MAX(AR126-1,0)","v":0},{"$f":"MAX(AS126-1,0)","v":0},{"$f":"MAX(AT126-1,0)","v":0},{"$f":"MAX(AU126-1,0)","v":0},{"$f":"MAX(AV126-1,0)","v":0},{"$f":"MAX(AW126-1,0)","v":0},{"$f":"MAX(AX126-1,0)","v":0},{"$f":"MAX(AY126-1,0)","v":0},{"$f":"MAX(AZ126-1,0)","v":0},{"$f":"MAX(BA126-1,0)","v":0},{"$f":"MAX(BB126-1,0)","v":0},{"$f":"MAX(BC126-1,0)","v":0},{"$f":"MAX(BD126-1,0)","v":0},{"$f":"MAX(BE126-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":127},"Non-depreciable assets",null,{"$f":"Inputs!C42","v":0},{"$f":"MAX(D127-0.25,0)","v":0},{"$f":"MAX(E127-0.25,0)","v":0},{"$f":"MAX(F127-0.25,0)","v":0},{"$f":"MAX(G127-0.25,0)","v":0},{"$f":"MAX(H127-0.25,0)","v":0},{"$f":"MAX(I127-0.25,0)","v":0},{"$f":"MAX(J127-0.25,0)","v":0},{"$f":"MAX(K127-0.25,0)","v":0},{"$f":"MAX(L127-0.25,0)","v":0},{"$f":"MAX(M127-0.25,0)","v":0},{"$f":"MAX(N127-0.25,0)","v":0},{"$f":"MAX(O127-0.25,0)","v":0},{"$f":"MAX(P127-0.25,0)","v":0},{"$f":"MAX(Q127-0.25,0)","v":0},{"$f":"MAX(R127-0.25,0)","v":0},{"$f":"MAX(S127-0.25,0)","v":0},{"$f":"MAX(T127-0.25,0)","v":0},{"$f":"MAX(U127-0.25,0)","v":0},{"$f":"MAX(V127-0.25,0)","v":0},{"$f":"MAX(W127-0.25,0)","v":0},{"$f":"MAX(X127-0.25,0)","v":0},{"$f":"MAX(Y127-0.25,0)","v":0},{"$f":"MAX(Z127-0.25,0)","v":0},{"$f":"MAX(AA127-0.25,0)","v":0},{"$f":"MAX(AB127-0.25,0)","v":0},{"$f":"MAX(AC127-0.25,0)","v":0},{"$f":"MAX(AD127-0.25,0)","v":0},{"$f":"MAX(AE127-0.25,0)","v":0},{"$f":"MAX(AF127-0.25,0)","v":0},{"$f":"MAX(AG127-0.25,0)","v":0},{"$f":"MAX(AH127-0.25,0)","v":0},{"$f":"MAX(AI127-0.25,0)","v":0},{"$f":"MAX(AJ127-0.25,0)","v":0},{"$f":"MAX(AK127-0.25,0)","v":0},{"$f":"MAX(AL127-0.25,0)","v":0},{"$f":"MAX(AM127-0.25,0)","v":0},{"$f":"MAX(AN127-0.25,0)","v":0},{"$f":"MAX(AO127-0.25,0)","v":0},{"$f":"MAX(AP127-0.25,0)","v":0},{"$f":"MAX(AQ127-0.25,0)","v":0},{"$f":"MAX(AR127-1,0)","v":0},{"$f":"MAX(AS127-1,0)","v":0},{"$f":"MAX(AT127-1,0)","v":0},{"$f":"MAX(AU127-1,0)","v":0},{"$f":"MAX(AV127-1,0)","v":0},{"$f":"MAX(AW127-1,0)","v":0},{"$f":"MAX(AX127-1,0)","v":0},{"$f":"MAX(AY127-1,0)","v":0},{"$f":"MAX(AZ127-1,0)","v":0},{"$f":"MAX(BA127-1,0)","v":0},{"$f":"MAX(BB127-1,0)","v":0},{"$f":"MAX(BC127-1,0)","v":0},{"$f":"MAX(BD127-1,0)","v":0},{"$f":"MAX(BE127-1,0)","v":0},{"$f":"MAX(BF127-1,0)","v":0},{"$f":"MAX(BG127-1,0)","v":0},{"$f":"MAX(BH127-1,0)","v":0},{"$f":"MAX(BI127-1,0)","v":0},{"$f":"MAX(BJ127-1,0)","v":0}]
[{"$f":"ROW()","v":128},"Shared support assets - IOT & cyber security",null,{"$f":"Inputs!C43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},"Shared support assets (net IOT & cyber security)",null,{"$f":"Inputs!C44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":130},"Miscellaneous assets",null,{"$f":"Inputs!C45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131}]
[{"$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$15","v":429.80357081188924},421.12067039144705,412.43776997100485,403.75486955056266,395.07196913012046,386.38906870967827,377.70616828923607,369.02326786879388,360.34036744835169,351.65746702790949,342.9745666074673,334.2916661870251,325.60876576658291,316.92586534614071,308.24296492569852]
[{"$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},6.4966249520446917,6.2903828900750192,7.7678383368211783,7.5045217830306301,7.2412052292400819,6.9778886754495337,6.7145721216589855,6.4512555678684373,6.1879390140778892,5.924622460287341,5.6613059064967928,5.3979893527062446,5.1346727989156964,4.8713562451251482,4.6080396913346,4.3447231375440518,4.0814065837535036]
[{"$f":"ROW()","v":135},"Compressor stations",null,41.575994885587399,41.1517500398161,40.727505194044802,40.303260348273504,39.879015502502206,39.454770656730908,39.03052581095961,38.606280965188311,38.182036119417013,37.757791273645715,37.333546427874417,36.909301582103119,36.485056736331821,36.060811890560522,35.636567044789224,35.212322199017926,34.788077353246628,34.36383250747533,33.939587661704032,33.515342815932733,33.091097970161435,32.666853124390137,32.242608278618839,31.818363432847537,31.394118587076235,30.969873741304934,30.545628895533632,30.12138404976233,29.697139203991028,29.272894358219727,28.848649512448425,{"$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},19.515262905479808,17.818283522394609,20.582640650656757,18.416046897956043,16.24945314525533,14.082859392554619,11.916265639853908,9.7496718871531964,7.583078134452486,5.4164843817517756,3.2498906290510652,1.0832968763503552,0,0,0,0,0]
[{"$f":"ROW()","v":136},"Receipt and delivery point facilities",null,1.5343439751319885,1.5186874039571723,1.5030308327823561,1.4873742616075398,1.4717176904327236,1.4560611192579074,1.4404045480830912,1.4247479769082749,1.4090914057334587,1.3934348345586425,1.3777782633838263,1.36212169220901,1.3464651210341938,1.3308085498593776,1.3151519786845614,1.2994954075097451,1.2838388363349289,1.2681822651601127,1.2525256939852965,1.2368691228104802,1.221212551635664,1.2055559804608478,1.1898994092860316,1.1742428381112153,1.1585862669363991,1.1429296957615829,1.1272731245867667,1.1116165534119504,1.0959599822371342,1.080303411062318,1.0646468398875018,{"$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},0.72020227404154513,0.65757598934228034,0.75959338463334347,0.67963618625088629,0.5996789878684291,0.51972178948597192,0.43976459110351468,0.35980739272105744,0.27985019433860026,0.19989299595614304,0.11993579757368583,3.9978599191228606E-2,0,0,0,0,0]
[{"$f":"ROW()","v":137},"SCADA and communications",null,10.129588107098701,9.8630199990171565,9.5964518909356116,9.3298837828540666,9.0633156747725216,8.7967475666909767,8.5301794586094317,8.2636113505278868,7.9970432424463418,7.7304751343647968,7.4639070262832519,7.1973389182017069,6.9307708101201619,6.664202702038617,6.397634593957072,6.1310664858755271,5.8644983777939821,5.5979302697124371,5.3313621616308922,5.0647940535493472,4.7982259454678022,4.5316578373862573,4.2650897293047123,3.9985216212231678,3.7319535131416233,3.4653854050600787,3.1988172969785342,2.9322491888969897,2.6656810808154452,2.3991129727339007,2.1325448646523562,{"$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-15,1.7009533244069469E-15,-1.9721522630525295E-31,-1.9721522630525295E-31,-1.9721522630525295E-31,-1.9721522630525295E-31,-1.9721522630525295E-31,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},"Cathodic protection",null,1.8288330185978565,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2031796174985898,1.1550524327986462,1.1069252480987026,1.058798063398759,1.0106708786988154,0.96254369399887185,0.91441650929892826,0.86628932459898467,0.81816213989904107,0.77003495519909748,0.72190777049915389,0.6737805857992103,0.6256534010992667,0.57752621639932311,0.52939903169937952,0.48127184699943593,0.43314466229949233,0.38501747759954874,{"$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},5.4701290015282469,5.2964741125908432,6.5404849562779841,6.3187736018278828,6.0970622473777816,5.8753508929276803,5.6536395384775791,5.4319281840274778,5.2102168295773765,4.9885054751272753,4.766794120677174,4.5450827662270727,4.3233714117769715,4.1016600573268702,3.879948702876769,3.6582373484266677,3.4365259939765664]
[{"$f":"ROW()","v":140},"Other assets",null,0.43935521992602611,0.41494659659680244,0.39053797326757878,0.36612934993835511,0.34172072660913144,0.31731210327990778,0.29290347995068411,0.26849485662146044,0.24408623329223678,0.21967760996301311,0.19526898663378944,0.17086036330456578,0.14645173997534208,0.1220431166461184,9.7634493316894722E-2,7.3225869987671041E-2,4.8817246658447361E-2,2.440862332922368E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},3.2961172036610855,{"$f":"AW187","v":3.2961172036610855},{"$f":"AX187","v":3.2961172036610855},{"$f":"AY187","v":3.2961172036610855},{"$f":"AZ187","v":3.2961172036610855},{"$f":"BA187","v":3.2961172036610855},{"$f":"BB187","v":3.2961172036610855},{"$f":"BC187","v":3.2961172036610855},{"$f":"BD187","v":3.2961172036610855},{"$f":"BE187","v":3.2961172036610855},3.2961172036610855,3.2961172036610855,3.2961172036610855,3.2961172036610855,3.2961172036610855]
[{"$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,{"$f":"SUM(D133:D145)","v":513.6507412391561},{"$f":"SUM(E133:E145)","v":511.0765464133778},508.50235158759943,505.92815676182107,503.35396193604277,500.77976711026434,498.20557228448598,495.63137745870768,493.05718263292931,490.48298780715089,487.90879298137259,485.33459815559422,482.76040332981597,480.18620850403744,477.61201367825919,475.03781885248083,472.46362402670246,469.8894292009241,467.31523437514579,464.76544817269661,462.21566197024748,459.6658757677983,457.11608956534923,454.5663033629001,452.01651716045097,449.46673095800185,446.91694475555266,444.36715855310359,441.81737235065441,439.26758614820523,436.71779994575616,434.16801374330697,431.61822754085779,429.06844133840872,426.51865513595953,423.96886893351046,421.41908273106128,418.86929652861215,416.31951032616303,414.08441941649534,411.8493285068277,402.90896486815717,393.96860122948669,385.0282375908161,376.08787395214563,468.75024534393953,457.33576606417358,445.92128678440753,434.50680750464153,423.09232822487559,411.67784894510947,400.26336966534348,388.84889038557753,377.43441110581148,366.01993182604548,{"$f":"SUM(BG133:BG145)","v":355.72872802182104},346.56079969313816,{"$f":"SUM(BI133:BI145)","v":337.3928713644554},328.22494303577253,{"$f":"SUM(BK133:BK145)","v":319.05701470708965}]
[{"$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$12","v":8.6829004204422073},{"$f":"Inputs!BA80*AX$12","v":8.6829004204422073},{"$f":"Inputs!BB80*AY$12","v":8.6829004204422073},{"$f":"Inputs!BC80*AZ$12","v":8.6829004204422073},{"$f":"Inputs!BD80*BA$12","v":8.6829004204422073},{"$f":"IF($B148=\"Non-depreciable assets\",0,IF(BB118>1,BB133/BB118,BB133))*BB$12","v":8.6829004204422091},8.6829004204422091,8.6829004204422091,8.6829004204422091,8.6829004204422091,8.6829004204422109,8.6829004204422109,8.6829004204422109,8.6829004204422109,8.6829004204422109]
[{"$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$12","v":0.26331655379054847},{"$f":"Inputs!BA81*AX$12","v":0.26331655379054847},{"$f":"Inputs!BB81*AY$12","v":0.26331655379054847},{"$f":"Inputs!BC81*AZ$12","v":0.26331655379054847},{"$f":"Inputs!BD81*BA$12","v":0.26331655379054847},{"$f":"IF($B149=\"Non-depreciable assets\",0,IF(BB119>1,BB134/BB119,BB134))*BB$12","v":0.26331655379054847},0.26331655379054847,0.26331655379054847,0.26331655379054852,0.26331655379054852,0.26331655379054852,0.26331655379054852,0.26331655379054858,0.26331655379054858,0.26331655379054864]
[{"$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$12","v":2.1665937527007113},{"$f":"Inputs!BA82*AX$12","v":2.1665937527007113},{"$f":"Inputs!BB82*AY$12","v":2.1665937527007109},{"$f":"Inputs!BC82*AZ$12","v":2.1665937527007113},{"$f":"Inputs!BD82*BA$12","v":2.1665937527007109},{"$f":"IF($B150=\"Non-depreciable assets\",0,IF(BB120>1,BB135/BB120,BB135))*BB$12","v":2.1665937527007104},2.1665937527007104,2.1665937527007104,2.16659375270071,1.0832968763503552,0,0,0,0,0]
[{"$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$12","v":7.9957198382457212E-2},{"$f":"Inputs!BA83*AX$12","v":7.9957198382457212E-2},{"$f":"Inputs!BB83*AY$12","v":7.9957198382457226E-2},{"$f":"Inputs!BC83*AZ$12","v":7.9957198382457226E-2},{"$f":"Inputs!BD83*BA$12","v":7.9957198382457226E-2},{"$f":"IF($B151=\"Non-depreciable assets\",0,IF(BB121>1,BB136/BB121,BB136))*BB$12","v":7.9957198382457212E-2},7.9957198382457212E-2,7.9957198382457212E-2,7.9957198382457226E-2,3.9978599191228606E-2,0,0,0,0,0]
[{"$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$12","v":1.7009533244069471E-15},{"$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":"IF($B152=\"Non-depreciable assets\",0,IF(BB122>1,BB137/BB122,BB137))*BB$12","v":-1.9721522630525295E-31},0,0,0,0,0,0,0,0,0]
[{"$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":"IF($B153=\"Non-depreciable assets\",0,IF(BB123>1,BB138/BB123,BB138))*BB$12","v":0},0,0,0,0,0,0,0,0,0]
[{"$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$12","v":0.22171135445010118},{"$f":"Inputs!BA86*AX$12","v":0.22171135445010118},{"$f":"Inputs!BB86*AY$12","v":0.22171135445010118},{"$f":"Inputs!BC86*AZ$12","v":0.22171135445010118},{"$f":"Inputs!BD86*BA$12","v":0.22171135445010121},{"$f":"IF($B154=\"Non-depreciable assets\",0,IF(BB124>1,BB139/BB124,BB139))*BB$12","v":0.22171135445010112},0.22171135445010112,0.22171135445010112,0.22171135445010112,0.22171135445010112,0.22171135445010109,0.22171135445010109,0.22171135445010109,0.22171135445010107,0.22171135445010107]
[{"$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":"IF($B155=\"Non-depreciable assets\",0,IF(BB125>1,BB140/BB125,BB140))*BB$12","v":0},0,0,0,0,0,0,0,0,0]
[{"$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":"IF($B156=\"Non-depreciable assets\",0,IF(BB126>1,BB141/BB126,BB141))*BB$12","v":0},0,0,0,0,0,0,0,0,0]
[{"$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":"IF($B157=\"Non-depreciable assets\",0,IF(BB127>1,BB142/BB127,BB142))*BB$12","v":0},{"$f":"IF($B157=\"Non-depreciable assets\",0,IF(BC127>1,BC142/BC127,BC142))*BC$12","v":0},0,0,0,0,0,0,0,0]
[{"$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":"IF($B158=\"Non-depreciable assets\",0,IF(BB128>1,BB143/BB128,BB143))*BB$12","v":0},0,0,0,0,0,0,0,0,0]
[{"$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":"IF($B159=\"Non-depreciable assets\",0,IF(BB129>1,BB144/BB129,BB144))*BB$12","v":0},0,0,0,0,0,0,0,0,0]
[{"$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":"IF($B160=\"Non-depreciable assets\",0,IF(BB130>1,BB145/BB130,BB145))*BB$12","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},"Total",null,{"$f":"SUM(D148:D160)","v":2.5741948257783447},{"$f":"SUM(E148:E160)","v":2.5741948257783447},2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783438,2.5741948257783438,2.5741948257783447,2.5741948257783447,2.5741948257783447,2.5741948257783438,2.5741948257783438,2.5741948257783447,2.5741948257783447,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491207,2.5497862024491202,2.5497862024491202,2.5497862024491202,2.5497862024491194,2.5497862024491194,2.5497862024491198,2.5497862024491194,2.5497862024491194,2.5497862024491194,2.5497862024491194,2.5497862024491176,2.235090909667631,2.235090909667631,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705223,11.414479279766027,11.414479279766025,11.414479279766025,11.414479279766025,11.414479279766025,11.414479279766025,11.414479279766025,11.414479279766025,11.414479279766025,10.291203804224441,{"$f":"SUM(BG148:BG160)","v":9.1679283286828603},9.1679283286828603,{"$f":"SUM(BI148:BI160)","v":9.1679283286828603},9.1679283286828603,{"$f":"SUM(BK148:BK160)","v":9.1679283286828603}]
[{"$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},{"$f":"SUM(E163:E175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG163:BG175)","v":0},0,{"$f":"SUM(BI163:BI175)","v":0},0,{"$f":"SUM(BK163:BK175)","v":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,{"$f":"AJ133-AJ148+AJ163","v":382.54843237381777},380.84821711882302,379.14800186382826,377.4477866088335,375.74757135383874,374.04735609884398,372.34714084384922,370.64692558885446,363.84606456887548,357.0452035488965,350.24434252891751,343.44348150893853,336.64262048895955,421.12067039144705,412.43776997100485,403.75486955056266,395.07196913012046,386.38906870967827,{"$f":"BB133-BB148+BB163","v":377.70616828923607},369.02326786879388,{"$f":"BD133-BD148+BD163","v":360.34036744835169},351.65746702790949,{"$f":"BF133-BF148+BF163","v":342.9745666074673},334.2916661870251,{"$f":"BH133-BH148+BH163","v":325.60876576658291},316.92586534614071,{"$f":"BJ133-BJ148+BJ163","v":308.24296492569852},299.56006450525632]
[{"$f":"ROW()","v":179},"Main line valve and scraper stations",{"$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,{"$f":"AJ134-AJ149+AJ164","v":7.4762747464006347},7.4247142309082168,7.3731537154157989,7.321593199923381,7.2700326844309631,7.2184721689385452,7.1669116534461272,7.1153511379537093,6.9091090759840368,6.7028670140143642,6.4966249520446917,6.2903828900750192,6.0841408281053466,7.5045217830306301,7.2412052292400819,6.9778886754495337,6.7145721216589855,6.4512555678684373,{"$f":"BB134-BB149+BB164","v":6.1879390140778892},5.924622460287341,{"$f":"BD134-BD149+BD164","v":5.6613059064967928},5.3979893527062446,{"$f":"BF134-BF149+BF164","v":5.1346727989156964},4.8713562451251482,{"$f":"BH134-BH149+BH164","v":4.6080396913346},4.3447231375440518,{"$f":"BJ134-BJ149+BJ164","v":4.0814065837535036},3.818090029962955]
[{"$f":"ROW()","v":180},"Compressor stations",{"$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,{"$f":"AJ135-AJ150+AJ165","v":27.57591497513452},27.151670129363218,26.727425283591916,26.303180437820615,25.878935592049313,25.454690746278011,25.030445900506709,24.606201054735408,22.909221671650208,21.212242288565008,19.515262905479808,17.818283522394609,16.121304139309409,18.416046897956043,16.24945314525533,14.082859392554619,11.916265639853908,9.7496718871531964,{"$f":"BB135-BB150+BB165","v":7.583078134452486},5.4164843817517756,{"$f":"BD135-BD150+BD165","v":3.2498906290510652},1.0832968763503552,{"$f":"BF135-BF150+BF165","v":0},0,{"$f":"BH135-BH150+BH165","v":0},0,{"$f":"BJ135-BJ150+BJ165","v":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,{"$f":"AJ136-AJ151+AJ166","v":1.0176771263630531},1.0020205551882368,0.98636398401342062,0.9707074128386044,0.95505084166378817,0.93939427048897195,0.92373769931415572,0.9080811281393395,0.84545484344007471,0.78282855874080992,0.72020227404154513,0.65757598934228034,0.59494970464301555,0.67963618625088629,0.5996789878684291,0.51972178948597192,0.43976459110351468,0.35980739272105744,{"$f":"BB136-BB151+BB166","v":0.27985019433860026},0.19989299595614304,{"$f":"BD136-BD151+BD166","v":0.11993579757368583},3.9978599191228606E-2,{"$f":"BF136-BF151+BF166","v":0},0,{"$f":"BH136-BH151+BH166","v":0},0,{"$f":"BJ136-BJ151+BJ166","v":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,{"$f":"AJ137-AJ152+AJ167","v":1.3328405404077226},1.0662724323261781,0.79970432424463356,0.53313621616308904,0.26656810808154452,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,-1.9721522630525295E-31,-1.9721522630525295E-31,-1.9721522630525295E-31,-1.9721522630525295E-31,-1.9721522630525295E-31,{"$f":"BB137-BB152+BB167","v":0},0,{"$f":"BD137-BD152+BD167","v":0},0,{"$f":"BF137-BF152+BF167","v":0},0,{"$f":"BH137-BH152+BH167","v":0},0,{"$f":"BJ137-BJ152+BJ167","v":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,{"$f":"BH138-BH153+BH168","v":0},0,{"$f":"BJ138-BJ153+BJ168","v":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,{"$f":"AJ139-AJ154+AJ169","v":6.2949897239809145},6.2515760017465638,6.2081622795122131,6.1647485572778624,6.1213348350435117,6.077921112809161,6.0345073905748094,5.9910936683404579,5.8174387794030542,5.6437838904656505,5.4701290015282469,5.2964741125908432,5.1228192236534396,6.3187736018278828,6.0970622473777816,5.8753508929276803,5.6536395384775791,5.4319281840274778,{"$f":"BB139-BB154+BB169","v":5.2102168295773765},4.9885054751272753,{"$f":"BD139-BD154+BD169","v":4.766794120677174},4.5450827662270727,{"$f":"BF139-BF154+BF169","v":4.3233714117769715},4.1016600573268702,{"$f":"BH139-BH154+BH169","v":3.879948702876769},3.6582373484266677,{"$f":"BJ139-BJ154+BJ169","v":3.4365259939765664},3.2148146395264652]
[{"$f":"ROW()","v":185},"Other assets",{"$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,{"$f":"AJ140-AJ155+AJ170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG140-BG155+BG170","v":0},0,{"$f":"BI140-BI155+BI170","v":0},0,{"$f":"BK140-BK155+BK170","v":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,{"$f":"AJ141-AJ156+AJ171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG141-BG156+BG171","v":0},0,{"$f":"BI141-BI156+BI171","v":0},0,{"$f":"BK141-BK156+BK171","v":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,{"$f":"AJ142-AJ157+AJ172","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,3.2961172036610855,3.2961172036610855,3.2961172036610855,3.2961172036610855,3.2961172036610855,3.2961172036610855,3.2961172036610855,3.2961172036610855,3.2961172036610855,3.2961172036610855,{"$f":"BG142-BG157+BG172","v":3.2961172036610855},3.2961172036610855,{"$f":"BI142-BI157+BI172","v":3.2961172036610855},3.2961172036610855,{"$f":"BK142-BK157+BK172","v":3.2961172036610855}]
[{"$f":"ROW()","v":188},"Shared support assets - IOT & cyber security",null,{"$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]
[{"$f":"ROW()","v":189},"Shared support assets (net IOT & cyber security)",null,{"$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]
[{"$f":"ROW()","v":190},"Miscellaneous assets",null,{"$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:C187)","v":513.6507412391561},{"$f":"SUM(D178:D190)","v":511.0765464133778},{"$f":"SUM(E178:E190)","v":508.50235158759943},505.92815676182107,503.35396193604277,500.77976711026434,498.20557228448598,495.63137745870768,493.05718263292931,490.48298780715089,487.90879298137259,485.33459815559422,482.76040332981597,480.18620850403744,477.61201367825919,475.03781885248083,472.46362402670246,469.8894292009241,467.31523437514579,464.76544817269661,462.21566197024748,459.6658757677983,457.11608956534923,454.5663033629001,452.01651716045097,449.46673095800185,446.91694475555266,444.36715855310359,441.81737235065441,439.26758614820523,436.71779994575616,434.16801374330697,431.61822754085779,429.06844133840872,426.51865513595953,423.96886893351046,421.41908273106128,418.86929652861215,416.31951032616303,414.08441941649534,411.8493285068277,402.90896486815717,393.96860122948669,385.0282375908161,376.08787395214563,367.1475103134751,457.33576606417358,445.92128678440753,434.50680750464153,423.09232822487559,411.67784894510947,400.26336966534348,388.84889038557753,377.43441110581148,366.01993182604548,355.72872802182104,{"$f":"SUM(BG178:BG190)","v":346.56079969313816},337.3928713644554,{"$f":"SUM(BI178:BI190)","v":328.22494303577253},319.05701470708965,{"$f":"SUM(BK178:BK190)","v":309.88908637840683}]
[{"$f":"ROW()","v":192},{"$f":"\"Capex Account Summary ($m)\"","v":"Capex Account Summary ($m)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capped years: ",41,{"$f":"BG192-1","v":40},{"$f":"BH192-1","v":39},38,37]
[{"$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",{"$f":"BI208","v":"$ 31/12/2023"},"$ 31/12/2023",{"$f":"BK208","v":"$ 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$15","v":0.72345024962801185},3.033324944106877,3.581212569339749,3.8322168306114692,3.7463994220593464,3.6971841862221391,3.7769782455532792,3.7232141002948032,3.6507291949638518,3.5988988595224005,3.6517643520524463,3.5743622738424596,3.485125655023126,3.4334882390413783,3.3808613703533785]
[{"$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-2,2.5676454168807341E-2,0.16924953772151605,0.17037289423559918,0.15632600020224477,0.14227910616889036,0.12823221213553596,0.16259683484447138,0.15887387070367542,0.15606806749990754,0.1795783660364213,1.4510367050970756,3.1985204623268229,4.4209468373596401,5.4577551190093194,6.4353478172588776]
[{"$f":"ROW()","v":196},"Compressor stations",null,0,0.72660780749999998,1.4471605499375,{"$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},22.799311042952056,22.522729993778249,22.478178534604442,22.242565255430637,22.094755326256831,22.102176547083022,21.833445697909216,21.558812088735408,21.406827226071311,20.848616025479913,19.858219861257989,18.85535624891309,18.153283987883988,22.531375717258385,21.763278026936632,20.491743203071444,20.361212358247219,19.448377148452529,18.156510372994031,20.374663101719698,28.099534739399875,31.01191660073772,34.572826700987044,42.979251910673703,51.994865880673451,53.431741561070282,54.788811624800445,54.13426278297505]
[{"$f":"ROW()","v":197},"Receipt and delivery point facilities",null,0,4.0059059999999994E-2,7.9784294499999991E-2,{"$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},1.2139039270416665,1.2104056612916665,1.2069073955416665,1.2034091297916665,1.2031300040416664,1.1996317382916664,1.1961334725416664,1.1926352067916663,1.1891369410416663,1.1425148334152111,1.0929691380300153,1.0415118418941272,1.1236418984969019,1.603312486665504,2.0741648264596018,1.5003783691154755,1.4172446950971134,1.5382261614345865,1.8731408122369519,3.1355213078967261,3.0390931841098658,2.9052746347698486,2.7682066354856514,2.8276654637372856,2.7413473208570815,2.5890384727584106,2.4433579675772203,2.297456517632114]
[{"$f":"ROW()","v":198},"SCADA and communications",null,0,6.9851149999999992E-3,1.3853811416666665E-2,{"$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},0.99357873813744035,0.95656299811682011,0.96957385809619978,1.2286669580755796,1.5214961780549594,1.7247807580343393,2.144309418013719,2.1043005779930986,2.1257907652675958,1.8837201766142337,1.7939997264162899,1.7642901852041546,1.4273603209512826,2.3950639304461774,3.5961557426649335,4.3439634857913862,3.9613316600603992,3.641837912373088,3.8655136901287306,5.4190568667289991,4.9971907245176386,4.6786620755383188,4.5816195835802276,4.1691048866273421,3.2630463624455359,2.5251501993398984,1.953970722742147,1.3897343535830622]
[{"$f":"ROW()","v":199},"Cathodic protection",null,0,0,0,{"$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-2,0.132402935,0.24063421500000001,0.98025367500000016,1.1413897050000001,1.7298093750000001,1.6108984038804295,1.4038920587722479,1.1063990819552263,0.80649092842460002,0.64352945862789468,1.2976018472913564,1.1369657619294604,0.97320683142917785,0.80699513655639854,0.62736667656631973,0.52413056956003456,0.36806975314482848,0.2154526120475618,0.27902674529394234,0.29626714238538299,0.50867628924836727,0.64715256682808897,0.66469537121690325,0.61112706449460652]
[{"$f":"ROW()","v":200},"Maintenance bases and depots",null,0,1.8229499999999998E-3,3.6367852499999995E-3,{"$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-2,0.12262824675000002,0.13480251685000003,0.20595505695000002,0.20588625705000002,0.20581745715000002,0.20574865725000002,0.22448985735000002,0.28808366930817786,0.28296878020425797,0.277395106920172,1.3273383982933653,1.7090212383900276,1.7073970459298222,1.6674173450661212,1.6274376442024201,1.6102159751130352,1.5909155968663451,1.710857866084863,2.4357592261434786,3.1053218516608099,3.1418907301235146,3.0427048443715434,3.0044789349786356,3.0744399318626763,3.3771744385387628,3.5207540682628968]
[{"$f":"ROW()","v":201},"Other assets",null,0,0.13555803250000001,0.2677271141875,{"$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,-1.5772525075648904,1.0002787149529146,1.1275854667585707,1.0289741543123361,0.95843138846035258,1.1935469422036697,2.0255728968845519,1.9196194454881867,2.1291540680006866,2.5097565441466121,3.0188337751664376,12.517928287446942,14.382190517753335,12.779909218803009,11.181261057754847]
[{"$f":"ROW()","v":202},"Equity Raising Cost",null,0,{"$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},{"$f":"BB277","v":1.9909518179933028E-2},{"$f":"BC277","v":1.9286531218027793E-2},{"$f":"BD277","v":1.8663544256122558E-2},{"$f":"BE277","v":1.8040557294217323E-2},1.7417570332312088E-2,0.29156348876985444,0.27986466375216396,0.26816583873447347,0.25646701371678299]
[{"$f":"ROW()","v":203},"Non-depreciable assets",null,{"$f":"C203+C218-C233+C263","v":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},1.5852102139504647,{"$f":"AW278","v":1.5852102139504647},{"$f":"AX278","v":1.5852102139504647},{"$f":"AY278","v":1.5852102139504647},{"$f":"AZ278","v":1.5852102139504647},{"$f":"BA278","v":1.5852102139504647},{"$f":"BB278","v":1.5852102139504647},{"$f":"BC278","v":1.5852102139504647},{"$f":"BD278","v":1.5852102139504647},{"$f":"BE278","v":1.5852102139504647},1.5852102139504647,1.5852102139504647,1.5852102139504647,1.5852102139504647,1.5852102139504647]
[{"$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},{"$f":"BB279","v":2.3210733483917991},{"$f":"BC279","v":4.6437001177601624},{"$f":"BD279","v":9.2202976439504098},{"$f":"BE279","v":13.521889831061042},{"$f":"BF279","v":18.655691237739003},{"$f":"BG279","v":14.589893572884661},{"$f":"BH279","v":10.653849414499394},{"$f":"BI279","v":6.7887809939437531},{"$f":"BJ279","v":4.237248739668269}]
[{"$f":"ROW()","v":205},"Shared support assets (net IOT & cyber security)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92356820927402938,2.26536117898178,5.5246781010046959,6.5142119317931071,7.8478798887286487,8.7450585462488455,9.5755538059222651,10.339365667748908,11.036494131728773]
[{"$f":"ROW()","v":206},"Miscellaneous assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},"Total",null,{"$f":"SUM(D194:D206)","v":0},{"$f":"SUM(E194:E206)","v":1.2777261839978502},2.1788557742895169,3.0502627600054346,3.9315856008804344,6.7650967841123189,8.7765949831737196,10.770311238789674,12.773352180343842,12.312597639237321,12.454492125173632,12.592923141483517,12.747813366521015,16.612957209928986,18.960298750697028,21.286370370065583,23.626000981957247,24.235719519495838,25.533115050054175,26.782628599901454,28.03933499804312,28.315226610228983,28.548864726154534,28.35238124664086,28.175303102858539,28.485262115576788,28.889113407769127,29.191493266774309,29.218542016557922,29.51292868217492,29.871685931287718,29.702065201134719,29.34421728230361,28.748495904025148,28.835285960233076,28.752476967014346,28.926549843222272,29.609695401604114,30.4064845282516,30.126912807498226,30.713022151573611,29.353758642991508,27.314324339011005,25.026368994282102,24.400293771547023,29.639387241570383,36.226660900014117,35.60484930925827,34.943160388112851,33.477972464568694,32.717620703304185,41.979138979068864,53.254913085712793,64.201428608380411,73.271156699274655,{"$f":"SUM(BG194:BG206)","v":89.542827990861639},106.01495163367314,{"$f":"SUM(BI194:BI206)","v":106.65026384011972},103.88068541610677,{"$f":"SUM(BK194:BK206)","v":100.06622513137914}]
[{"$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},{"$f":"Inputs!AZ112","v":2.2173791870257591},{"$f":"Inputs!BA112","v":0.60865801111567519},{"$f":"Inputs!BB112","v":0.33513835320316232},{"$f":"Inputs!BC112","v":1.0905290770886586E-3},{"$f":"Inputs!BD112","v":3.2795180722891559E-2},{"$f":"Inputs!BE112","v":0.13681350256985189},{"$f":"Inputs!BF112","v":6.8862194631281026E-3},{"$f":"Inputs!BG112","v":-1.1834540609347103E-2},{"$f":"Inputs!BH112","v":8.8200292801529061E-3},{"$f":"Inputs!BI112","v":0.11351585725165013},{"$f":"Inputs!BJ112","v":0},{"$f":"Inputs!BK112","v":0},{"$f":"Inputs!BL112","v":3.759920283758611E-2},{"$f":"Inputs!BM112","v":3.759920283758611E-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":0.137564355009754},{"$f":"Inputs!BA113","v":1.8557911981453078E-3},{"$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},{"$f":"Inputs!BG113","v":9.1716093702807621E-4},{"$f":"Inputs!BH113","v":2.7233262677309716E-2},{"$f":"Inputs!BI113","v":1.2751813032014501},{"$f":"Inputs!BJ113","v":1.7829953000733672},{"$f":"Inputs!BK113","v":1.3025128003782713},{"$f":"Inputs!BL113","v":1.1502924711073974},{"$f":"Inputs!BM113","v":1.1213477422101026},{"$f":"Inputs!BN113","v":0.33286438231889159}]
[{"$f":"ROW()","v":211},"Compressor stations",null,{"$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},{"$f":"Inputs!AZ114","v":-1.9656656826568263E-2},{"$f":"Inputs!BA114","v":0},{"$f":"Inputs!BB114","v":1.1722252934879573},{"$f":"Inputs!BC114","v":0.38992092851749294},{"$f":"Inputs!BD114","v":0.15577710843373496},{"$f":"Inputs!BE114","v":3.2879618490530755},{"$f":"Inputs!BF114","v":9.073213993910521},{"$f":"Inputs!BG114","v":4.2672229455892206},{"$f":"Inputs!BH114","v":4.9329447457293947},{"$f":"Inputs!BI114","v":9.7804335074939548},{"$f":"Inputs!BJ114","v":11.388839276039917},{"$f":"Inputs!BK114","v":4.2128785000000004},{"$f":"Inputs!BL114","v":4.2735021666666668},{"$f":"Inputs!BM114","v":2.4043333333333337},{"$f":"Inputs!BN114","v":0.32766666666666661}]
[{"$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":0.51685104981549801},{"$f":"Inputs!BA115","v":-0.48909267181818167},{"$f":"Inputs!BB115","v":1.560111507582516E-3},{"$f":"Inputs!BC115","v":0.2237052488989176},{"$f":"Inputs!BD115","v":0.41111101549053347},{"$f":"Inputs!BE115","v":0.84247898488545758},{"$f":"Inputs!BF115","v":1.3169867832341123E-2},{"$f":"Inputs!BG115","v":0},{"$f":"Inputs!BH115","v":0},{"$f":"Inputs!BI115","v":0.19652682753583123},{"$f":"Inputs!BJ115","v":0},{"$f":"Inputs!BK115","v":0},{"$f":"Inputs!BL115","v":6.6283429174805357E-3},{"$f":"Inputs!BM115","v":6.6283429174805357E-3},{"$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},{"$f":"Inputs!AZ116","v":1.1194112001845018},{"$f":"Inputs!BA116","v":1.2243951927272723},{"$f":"Inputs!BB116","v":7.8953783229259597E-2},{"$f":"Inputs!BC116","v":0.13109885287846967},{"$f":"Inputs!BD116","v":0.46498881239242679},{"$f":"Inputs!BE116","v":2.1191137926763366},{"$f":"Inputs!BF116","v":0.16952336382626257},{"$f":"Inputs!BG116","v":0.28377821517425972},{"$f":"Inputs!BH116","v":0.50926911130421493},{"$f":"Inputs!BI116","v":0.19972424400479463},{"$f":"Inputs!BJ116","v":0},{"$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":1.1712564543889844E-3},{"$f":"Inputs!BE117","v":0},{"$f":"Inputs!BF117","v":0},{"$f":"Inputs!BG117","v":2.7713518577981641E-3},{"$f":"Inputs!BH117","v":0.21581302999999999},{"$f":"Inputs!BI117","v":0.11867608712726467},{"$f":"Inputs!BJ117","v":0.2078807558133984},{"$f":"Inputs!BK117","v":0.17587513111647568},{"$f":"Inputs!BL117","v":6.6666666666666652E-2},{"$f":"Inputs!BM117","v":0},{"$f":"Inputs!BN117","v":1.4472364448647459E-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},{"$f":"Inputs!AZ118","v":3.1162699537104481E-2},{"$f":"Inputs!BA118","v":0},{"$f":"Inputs!BB118","v":0},{"$f":"Inputs!BC118","v":2.2758031774316137E-2},{"$f":"Inputs!BD118","v":6.5416093630216207E-2},{"$f":"Inputs!BE118","v":0.16379603322189876},{"$f":"Inputs!BF118","v":0.8199092718890526},{"$f":"Inputs!BG118","v":0.76874851126930244},{"$f":"Inputs!BH118","v":0.13575476421467578},{"$f":"Inputs!BI118","v":0},{"$f":"Inputs!BJ118","v":0},{"$f":"Inputs!BK118","v":0.14900746436327425},{"$f":"Inputs!BL118","v":0.38560167836976295},{"$f":"Inputs!BM118","v":0.23659421400648867},{"$f":"Inputs!BN118","v":0}]
[{"$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":8.3955885108035699E-2},{"$f":"Inputs!BA119","v":0.39735273566431983},{"$f":"Inputs!BB119","v":0.15079905539633714},{"$f":"Inputs!BC119","v":0.14548854915194492},{"$f":"Inputs!BD119","v":0.39471342512908775},{"$f":"Inputs!BE119","v":0.86152071468663804},{"$f":"Inputs!BF119","v":7.300486070195393E-2},{"$f":"Inputs!BG119","v":0.38849293461081896},{"$f":"Inputs!BH119","v":0.55956078824424438},{"$f":"Inputs!BI119","v":0.62961327297672176},{"$f":"Inputs!BJ119","v":9.9662468878926926},{"$f":"Inputs!BK119","v":3.3280392947078505},{"$f":"Inputs!BL119","v":0.14125027701879922},{"$f":"Inputs!BM119","v":0.14125027701879922},{"$f":"Inputs!BN119","v":0.29858832612631919}]
[{"$f":"ROW()","v":217},"Equity Raising Cost",null,{"$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":1.9909518179933028E-2},{"$f":"Inputs!BF120","v":0},{"$f":"Inputs!BG120","v":0},{"$f":"Inputs!BH120","v":0},{"$f":"Inputs!BI120","v":0},{"$f":"Inputs!BJ120","v":0.27496470557936076},{"$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":2.3210733483917991},{"$f":"Inputs!BF122","v":2.3226267693683633},{"$f":"Inputs!BG122","v":4.5765975261902474},{"$f":"Inputs!BH122","v":4.3015921871106331},{"$f":"Inputs!BI122","v":5.1338014066779598},{"$f":"Inputs!BJ122","v":3.0442799050649736},{"$f":"Inputs!BK122","v":1.4618160441552448},{"$f":"Inputs!BL122","v":0.66384160613173715},{"$f":"Inputs!BM122","v":0.58461358490815774},{"$f":"Inputs!BN122","v":0.42127331469452217}]
[{"$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},{"$f":"Inputs!BE123","v":0.92356820927402938},{"$f":"Inputs!BF123","v":1.3417929697077506},{"$f":"Inputs!BG123","v":3.2593169220229159},{"$f":"Inputs!BH123","v":0.98953383078841139},{"$f":"Inputs!BI123","v":1.3336679569355416},{"$f":"Inputs!BJ123","v":1.3336679569355416},{"$f":"Inputs!BK123","v":1.3336679569355416},{"$f":"Inputs!BL123","v":1.3336679569355416},{"$f":"Inputs!BM123","v":1.3336679569355416},{"$f":"Inputs!BN123","v":1.3336679569355416}]
[{"$f":"ROW()","v":221},"Miscellaneous assets",null,{"$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,{"$f":"SUM(D209:D221)","v":1.2777261839978502},{"$f":"SUM(E209:E221)","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,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,4.0866677198540842,1.7431690588872308,1.7386765968242988,0.91406214029822985,1.5259728922532798,10.676235952939019,13.820127316699374,13.536011027042242,11.680521749349039,18.781140463205169,{"$f":"SUM(BG209:BG221)","v":27.998874787399252},11.96379719165666,{"$f":"SUM(BI209:BI221)","v":8.0590503686516399},5.8660346541674908,{"$f":"SUM(BK209:BK221)","v":2.7285330111905886}]
[{"$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,{"$f":"SUM(AJ332,AJ408,AJ484,AJ560,AJ636,AJ712,AJ788,AJ864,AJ940,AJ1016,AJ1092,AJ1168,AJ1244,AJ1320,AJ1396,AJ1472,AJ1548,AJ1624,AJ1700,AJ1776,AJ1852,AJ1928,AJ2004,AJ2080,AJ2156,AJ2232,AJ2308,AJ2384,AJ2460,AJ2536,AJ2612,AJ2688,AJ2764,AJ2840,AJ2916,AJ2992,AJ3068,AJ3144,AJ3220,AJ3296,AJ3372,AJ3448,AJ3524,AJ3600,AJ3676,AJ3752,AJ3828,AJ3904,AJ3980,AJ4056,AJ4132,AJ4208,AJ4284,AJ4360,AJ4436,AJ4512,AJ4588,AJ4664,AJ4740,AJ4816)","v":0},0,0,0,0,0,0,0,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,-9.2495507453106016E-2,6.077038588280341E-2,8.413409193144239E-2,8.6907937629211604E-2,8.6907937629211604E-2,5.7019443238711706E-2,6.0650364721604226E-2,6.0650364721604233E-2,6.0650364721604233E-2,6.0650364721604233E-2,7.7402078209986569E-2,8.9236618819333674E-2,8.9236618819333674E-2,9.0226071525585941E-2,9.1242266196872049E-2]
[{"$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,-6.0087285429547129E-3,7.3243468406217183E-4,1.4046894033354396E-2,1.4046894033354396E-2,1.4046894033354398E-2,-3.4364622708935422E-2,3.7229641407959552E-3,3.7229641407959552E-3,3.7229641407959552E-3,3.7229641407959552E-3,3.5511542843620049E-2,8.0086425345454224E-2,0.1134841894577176,0.14375504396054384,0.17406173969595201]
[{"$f":"ROW()","v":226},"Compressor stations",null,{"$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,{"$f":"SUM(AJ334,AJ410,AJ486,AJ562,AJ638,AJ714,AJ790,AJ866,AJ942,AJ1018,AJ1094,AJ1170,AJ1246,AJ1322,AJ1398,AJ1474,AJ1550,AJ1626,AJ1702,AJ1778,AJ1854,AJ1930,AJ2006,AJ2082,AJ2158,AJ2234,AJ2310,AJ2386,AJ2462,AJ2538,AJ2614,AJ2690,AJ2766,AJ2842,AJ2918,AJ2994,AJ3070,AJ3146,AJ3222,AJ3298,AJ3374,AJ3450,AJ3526,AJ3602,AJ3678,AJ3754,AJ3830,AJ3906,AJ3982,AJ4058,AJ4134,AJ4210,AJ4286,AJ4362,AJ4438,AJ4514,AJ4590,AJ4666,AJ4742,AJ4818)","v":0.27658104917380777},0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.92544662059139671,1.0376961642219249,1.1534204061910533,1.1803844456444847,1.2087405363288564,0.74844103349518309,1.2715348238651878,1.3027561383121851,1.3027561383121851,1.3105853177941387,1.0698091203274109,1.3483423562303429,1.3548410842513769,1.3720346454800687,1.3740082978072956,2.373225306040172,2.776002819603173,2.9164321029365063,3.0588821751587285,3.1390266196031731]
[{"$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-2,4.5998710021400484E-2,8.4693785525944532E-2,8.4693785525944532E-2,0.10272378256144442,0.11566839581770075,-0.41990151077431659,0.10959799161920121,0.13381854934001733,0.1370679992841973,0.13706799928419733,8.6318142880203813E-2,0.15230884809867101,0.15230884809867101,0.15252979286258703,0.15275073762650301]
[{"$f":"ROW()","v":228},"SCADA and communications",null,{"$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,{"$f":"SUM(AJ336,AJ412,AJ488,AJ564,AJ640,AJ716,AJ792,AJ868,AJ944,AJ1020,AJ1096,AJ1172,AJ1248,AJ1324,AJ1400,AJ1476,AJ1552,AJ1628,AJ1704,AJ1780,AJ1856,AJ1932,AJ2008,AJ2084,AJ2160,AJ2236,AJ2312,AJ2388,AJ2464,AJ2540,AJ2616,AJ2692,AJ2768,AJ2844,AJ2920,AJ2996,AJ3072,AJ3148,AJ3224,AJ3300,AJ3376,AJ3452,AJ3528,AJ3604,AJ3680,AJ3756,AJ3832,AJ3908,AJ3984,AJ4060,AJ4136,AJ4212,AJ4288,AJ4364,AJ4440,AJ4516,AJ4592,AJ4668,AJ4744,AJ4820)","v":4.4283990020620285E-2},4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620292E-2,4.4283990020620285E-2,4.4283990020620292E-2,0.30209164865336197,0.33385505019794359,0.51702868121213508,0.70054639425287191,0.71805253201046526,-8.1680612034254502E-2,0.47658744960081939,0.46158560896024675,0.45059260056578065,0.31075288693813369,0.56557061607606796,0.59138950603762319,0.60230686415357926,0.6063116032623056,0.6122389409576805,0.9060585241818061,0.73789616310563766,0.57117947659775148,0.56423636915908471,0.5499700225262012]
[{"$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,-0.65407238866346185,0.16063608536189602,0.16375893050028256,0.16621169487277929,0.16787491737690144,0.10323610700628512,0.15606081641520611,0.15538849295506482,0.15223889675361948,0.10143569003582403,-4.5283910495859565E-3,3.7398853536753957E-2,4.9123862277852336E-2,5.3568306722296781E-2,5.3568306722296774E-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,{"$f":"SUM(AJ338,AJ414,AJ490,AJ566,AJ642,AJ718,AJ794,AJ870,AJ946,AJ1022,AJ1098,AJ1174,AJ1250,AJ1326,AJ1402,AJ1478,AJ1554,AJ1630,AJ1706,AJ1782,AJ1858,AJ1934,AJ2010,AJ2086,AJ2162,AJ2238,AJ2314,AJ2390,AJ2466,AJ2542,AJ2618,AJ2694,AJ2770,AJ2846,AJ2922,AJ2998,AJ3074,AJ3150,AJ3226,AJ3302,AJ3378,AJ3454,AJ3530,AJ3606,AJ3682,AJ3758,AJ3834,AJ3910,AJ3986,AJ4062,AJ4138,AJ4214,AJ4290,AJ4366,AJ4442,AJ4518,AJ4594,AJ4670,AJ4746,AJ4822)","v":6.8799899999999985E-5},6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,4.6794280418221632E-3,5.1148891039198563E-3,5.5736732840860033E-3,6.0567086268069545E-3,6.5646812547808684E-3,3.2786891997309824E-2,3.9979700863701138E-2,3.9979700863701138E-2,3.9979700863701138E-2,3.9979700863701138E-2,4.3853764003380868E-2,9.5007911830437025E-2,9.918588575197132E-2,9.9185885751971306E-2,9.9185885751971306E-2,3.8225909392907709E-2,7.9046467479233523E-2,8.2867171693676453E-2,9.3014584282354429E-2,9.9409022498746016E-2]
[{"$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,-2.4935753374097693,0.27004598385866363,0.24941036784257187,0.21603131500392836,0.17952268310748362,2.9494760005756009E-2,0.17895831209831881,0.17895831209831886,0.17895831209831886,0.12053604195689629,0.4671523756121872,1.4637770644014565,1.7435315759691234,1.7398984380669607,1.7382046480283067]
[{"$f":"ROW()","v":232},"Equity Raising Cost",null,{"$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,{"$f":"SUM(AJ340,AJ416,AJ492,AJ568,AJ644,AJ720,AJ796,AJ872,AJ948,AJ1024,AJ1100,AJ1176,AJ1252,AJ1328,AJ1404,AJ1480,AJ1556,AJ1632,AJ1708,AJ1784,AJ1860,AJ1936,AJ2012,AJ2088,AJ2164,AJ2240,AJ2316,AJ2392,AJ2468,AJ2544,AJ2620,AJ2696,AJ2772,AJ2848,AJ2924,AJ3000,AJ3076,AJ3152,AJ3228,AJ3304,AJ3380,AJ3456,AJ3532,AJ3608,AJ3684,AJ3760,AJ3836,AJ3912,AJ3988,AJ4064,AJ4140,AJ4216,AJ4292,AJ4368,AJ4444,AJ4520,AJ4596,AJ4672,AJ4748,AJ4824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2298696190523338E-4,6.2298696190523349E-4,6.2298696190523349E-4,6.2298696190523349E-4,8.1878714181841668E-4,1.1698825017690505E-2,1.1698825017690505E-2,1.1698825017690505E-2,1.1698825017690505E-2]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ342,AJ418,AJ494,AJ570,AJ646,AJ722,AJ798,AJ874,AJ950,AJ1026,AJ1102,AJ1178,AJ1254,AJ1330,AJ1406,AJ1482,AJ1558,AJ1634,AJ1710,AJ1786,AJ1862,AJ1938,AJ2014,AJ2090,AJ2166,AJ2242,AJ2318,AJ2394,AJ2470,AJ2546,AJ2622,AJ2698,AJ2774,AJ2850,AJ2926,AJ3002,AJ3078,AJ3154,AJ3230,AJ3306,AJ3382,AJ3458,AJ3534,AJ3610,AJ3686,AJ3762,AJ3838,AJ3914,AJ3990,AJ4066,AJ4142,AJ4218,AJ4294,AJ4370,AJ4446,AJ4522,AJ4598,AJ4674,AJ4750,AJ4826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1100775699193139,5.3978602025405094,4.5289100266873774,3.1361458391836412,2.1776705093876148]
[{"$f":"ROW()","v":235},"Shared support assets (net IOT & cyber security)",null,{"$f":"SUM(D343,D419,D495,D571,D647,D723,D799,D875,D951,D1027,D1103,D1179,D1255,D1331,D1407,D1483,D1559,D1635,D1711,D1787,D1863,D1939,D2015,D2091,D2167,D2243,D2319,D2395,D2471,D2547,D2623,D2699,D2775,D2851,D2927,D3003,D3079,D3155,D3231,D3307,D3383,D3459,D3535,D3611,D3687,D3763,D3839,D3915,D3991,D4067,D4143,D4219,D4295,D4371,D4447,D4523,D4599,D4675,D4751,D4827)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ343,AJ419,AJ495,AJ571,AJ647,AJ723,AJ799,AJ875,AJ951,AJ1027,AJ1103,AJ1179,AJ1255,AJ1331,AJ1407,AJ1483,AJ1559,AJ1635,AJ1711,AJ1787,AJ1863,AJ1939,AJ2015,AJ2091,AJ2167,AJ2243,AJ2319,AJ2395,AJ2471,AJ2547,AJ2623,AJ2699,AJ2775,AJ2851,AJ2927,AJ3003,AJ3079,AJ3155,AJ3231,AJ3307,AJ3383,AJ3459,AJ3535,AJ3611,AJ3687,AJ3763,AJ3839,AJ3915,AJ3991,AJ4067,AJ4143,AJ4219,AJ4295,AJ4371,AJ4447,AJ4523,AJ4599,AJ4675,AJ4751,AJ4827)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43648929941534548,0.50317269726212266,0.56985609510889979,0.63653949295567691,0.70322289080245404]
[{"$f":"ROW()","v":236},"Miscellaneous assets",null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ344,AJ420,AJ496,AJ572,AJ648,AJ724,AJ800,AJ876,AJ952,AJ1028,AJ1104,AJ1180,AJ1256,AJ1332,AJ1408,AJ1484,AJ1560,AJ1636,AJ1712,AJ1788,AJ1864,AJ1940,AJ2016,AJ2092,AJ2168,AJ2244,AJ2320,AJ2396,AJ2472,AJ2548,AJ2624,AJ2700,AJ2776,AJ2852,AJ2928,AJ3004,AJ3080,AJ3156,AJ3232,AJ3308,AJ3384,AJ3460,AJ3536,AJ3612,AJ3688,AJ3764,AJ3840,AJ3916,AJ3992,AJ4068,AJ4144,AJ4220,AJ4296,AJ4372,AJ4448,AJ4524,AJ4600,AJ4676,AJ4752,AJ4828)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":237},"Total",null,{"$f":"SUM(D224:D236)","v":0},{"$f":"SUM(E224:E236)","v":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,-2.5006059385896529,2.3649806496430781,2.4003655179697283,2.379250063842385,2.2253387335606249,1.4147176771743606,2.5443532100554354,2.5894955043746339,2.6107936584547868,2.5094691716181701,{"$f":"SUM(BG224:BG236)","v":11.526751144587775},11.328484985210036,{"$f":"SUM(BI224:BI236)","v":10.828628792664601},9.6804949388951496,{"$f":"SUM(BK224:BK236)","v":8.8908255881058089}]
[{"$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,{"$f":"SUM(D239:D251)","v":0},{"$f":"SUM(E239:E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38701712786746051,0,0,0,0,3.6949940451366521,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG239:BG251)","v":0},0,{"$f":"SUM(BI239:BI251)","v":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},{"$f":"Adjustments!BA35","v":4.8975210691127773E-3},{"$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},{"$f":"Adjustments!BA37","v":-0.13705856609809552},{"$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":3.9472031129532757E-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},{"$f":"Adjustments!BA39","v":6.9439852301349025E-2},{"$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":-1.2924799067566403E-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},{"$f":"Adjustments!BA41","v":-4.4736771013205182E-2},{"$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":1.9924811721712947E-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,{"$f":"SUM(D254:D266)","v":0},{"$f":"SUM(E254:E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.098591995715958E-2,0,0,0,0,0,{"$f":"SUM(BG254:BG266)","v":0},0,{"$f":"SUM(BI254:BI266)","v":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,{"$f":"AP194+AP209-AP224+AP254","v":0.67349242999999992},{"$f":"AQ194+AQ209-AQ224+AQ239+AQ254","v":0.67453779000000003},{"$f":"AR194+AR209-AR224+AR254","v":0.58148216809161801},{"$f":"AS194+AS209-AS224+AS254","v":0.57136354618323604},0.56124492427485406,0.5767593023664721,{"$f":"AV194+AV209-AV224+AV254","v":0.56664068045809013},{"$f":"AW194+AW209-AW224+AW254","v":3.033324944106877},3.581212569339749,3.8322168306114692,3.7463994220593464,3.6971841862221391,{"$f":"BB194+BB209-BB224+BB254","v":3.7769782455532792},3.7232141002948032,{"$f":"BD194+BD209-BD224+BD254","v":3.6507291949638518},3.5988988595224005,{"$f":"BF194+BF209-BF224+BF254","v":3.6517643520524463},3.5743622738424596,{"$f":"BH194+BH209-BH224+BH254","v":3.485125655023126},3.4334882390413783,{"$f":"BJ194+BJ209-BJ224+BJ254","v":3.3808613703533785},3.2896191041565066]
[{"$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,{"$f":"AV195+AV210-AV225+AV255","v":2.0111021413628676E-2},{"$f":"AW195+AW210-AW225+AW255","v":0.16924953772151605},0.17037289423559918,0.15632600020224477,0.14227910616889036,0.12823221213553596,{"$f":"BB195+BB210-BB225+BB255","v":0.16259683484447138},0.15887387070367542,{"$f":"BD195+BD210-BD225+BD255","v":0.15606806749990754},0.1795783660364213,{"$f":"BF195+BF210-BF225+BF255","v":1.4510367050970756},3.1985204623268229,{"$f":"BH195+BH210-BH225+BH255","v":4.4209468373596401},5.4577551190093194,{"$f":"BJ195+BJ210-BJ225+BJ255","v":6.4353478172588776},6.5941504598818179]
[{"$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,{"$f":"AV196+AV211-AV226+AV256","v":17.647646226743159},{"$f":"AW196+AW211-AW226+AW256","v":21.763278026936632},20.491743203071444,20.361212358247219,19.448377148452529,18.156510372994031,{"$f":"BB196+BB211-BB226+BB256","v":20.374663101719698},28.099534739399875,{"$f":"BD196+BD211-BD226+BD256","v":31.01191660073772},34.572826700987044,{"$f":"BF196+BF211-BF226+BF256","v":42.979251910673703},51.994865880673451,{"$f":"BH196+BH211-BH226+BH256","v":53.431741561070282},54.788811624800445,{"$f":"BJ196+BJ211-BJ226+BJ256","v":54.13426278297505},51.322902830038544]
[{"$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,{"$f":"AV197+AV212-AV227+AV257","v":1.2557906765506446},{"$f":"AW197+AW212-AW227+AW257","v":2.0741648264596018},1.5003783691154755,1.4172446950971134,1.5382261614345865,1.8731408122369519,{"$f":"BB197+BB212-BB227+BB257","v":3.1355213078967261},3.0390931841098658,{"$f":"BD197+BD212-BD227+BD257","v":2.9052746347698486},2.7682066354856514,{"$f":"BF197+BF212-BF227+BF257","v":2.8276654637372856},2.7413473208570815,{"$f":"BH197+BH212-BH227+BH257","v":2.5890384727584106},2.4433579675772203,{"$f":"BJ197+BJ212-BJ227+BJ257","v":2.297456517632114},2.1447057800056109]
[{"$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,{"$f":"AV198+AV213-AV228+AV258","v":1.8759281042289677},{"$f":"AW198+AW213-AW228+AW258","v":3.5961557426649335},4.3439634857913862,3.9613316600603992,3.641837912373088,3.8655136901287306,{"$f":"BB198+BB213-BB228+BB258","v":5.4190568667289991},4.9971907245176386,{"$f":"BD198+BD213-BD228+BD258","v":4.6786620755383188},4.5816195835802276,{"$f":"BF198+BF213-BF228+BF258","v":4.1691048866273421},3.2630463624455359,{"$f":"BH198+BH213-BH228+BH258","v":2.5251501993398984},1.953970722742147,{"$f":"BJ198+BJ213-BJ228+BJ258","v":1.3897343535830622},0.83976433105686099]
[{"$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,{"$f":"AV199+AV214-AV229+AV259","v":0.50404291175410421},{"$f":"AW199+AW214-AW229+AW259","v":1.2976018472913564},1.1369657619294604,0.97320683142917785,0.80699513655639854,0.62736667656631973,{"$f":"BB199+BB214-BB229+BB259","v":0.52413056956003456},0.36806975314482848,{"$f":"BD199+BD214-BD229+BD259","v":0.2154526120475618},0.27902674529394234,{"$f":"BF199+BF214-BF229+BF259","v":0.29626714238538299},0.50867628924836727,{"$f":"BH199+BH214-BH229+BH259","v":0.64715256682808897},0.66469537121690325,{"$f":"BJ199+BJ214-BJ229+BJ259","v":0.61112706449460652},0.5720311222209572]
[{"$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,{"$f":"AV200+AV215-AV230+AV260","v":1.3385868039116602},{"$f":"AW200+AW215-AW230+AW260","v":1.7073970459298222},1.6674173450661212,1.6274376442024201,1.6102159751130352,1.5909155968663451,{"$f":"BB200+BB215-BB230+BB260","v":1.710857866084863},2.4357592261434786,{"$f":"BD200+BD215-BD230+BD260","v":3.1053218516608099},3.1418907301235146,{"$f":"BF200+BF215-BF230+BF260","v":3.0427048443715434},3.0044789349786356,{"$f":"BH200+BH215-BH230+BH260","v":3.0744399318626763},3.3771744385387628,{"$f":"BJ200+BJ215-BJ230+BJ260","v":3.5207540682628968},3.4213450457641508]
[{"$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,-1.2353792601500171,1.0002787149529146,1.1275854667585707,1.0289741543123361,0.95843138846035258,1.1935469422036697,2.0255728968845519,1.9196194454881867,2.1291540680006866,2.5097565441466121,3.0188337751664376,{"$f":"BG201+BG216-BG231+BG261","v":12.517928287446942},14.382190517753335,{"$f":"BI201+BI216-BI231+BI261","v":12.779909218803009},11.181261057754847,{"$f":"BK201+BK216-BK231+BK261","v":9.7416447358528604}]
[{"$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},0,0,0,0,0,0,0,0,0,1.9909518179933028E-2,1.9286531218027793E-2,1.8663544256122558E-2,1.8040557294217323E-2,1.7417570332312088E-2,{"$f":"BG202+BG217-BG232+BG262","v":0.29156348876985444},0.27986466375216396,{"$f":"BI202+BI217-BI232+BI262","v":0.26816583873447347},0.25646701371678299,{"$f":"BK202+BK217-BK232+BK262","v":0.24476818869909248}]
[{"$f":"ROW()","v":278},"Non-depreciable assets",null,{"$f":"D203+D218-D233+D263","v":0.36669321899785023},0.36669321899785023,0.34687398913043488,0.34687398913043488,1.1221502211956524,1.0938114722945533,1.0660887831521739,1.0660887831521739,0.43869524369565216,0.41786698905279485,0.39749152255434783,0.39749152255434783,1.8568202911956515,1.8204082448220262,1.7847877646739132,1.7847877646739132,1.0767662054458405,1.0767662054458405,1.049228790943121,1.049228790943121,0.97932407119565212,0.95255484042642147,0.926367549456522,0.926367549456522,1.312449071195652,1.2820191261407072,1.2522507016304347,1.2522507016304347,1.316824071195652,1.28634604921763,1.2565305929347823,1.2565305929347823,1.0743268184483994,1.0743268184483994,1.0468159190217392,1.0468159190217392,1.301574071195652,1.2712636316352124,1.241612114673913,{"$f":"AQ203+AQ218-AQ233+AQ248+AQ263","v":1.241612114673913},{"$f":"AR203+AR218-AR233+AR263","v":1.241612114673913},1.241612114673913,1.241612114673913,1.241612114673913,{"$f":"AV203+AV218-AV233+AV263","v":1.241612114673913},{"$f":"AW203+AW218-AW233+AW263","v":1.5852102139504647},1.5852102139504647,1.5852102139504647,1.5852102139504647,1.5852102139504647,{"$f":"BB203+BB218-BB233+BB263","v":1.5852102139504647},1.5852102139504647,{"$f":"BD203+BD218-BD233+BD263","v":1.5852102139504647},1.5852102139504647,{"$f":"BF203+BF218-BF233+BF263","v":1.5852102139504647},1.5852102139504647,{"$f":"BH203+BH218-BH233+BH263","v":1.5852102139504647},1.5852102139504647,{"$f":"BJ203+BJ218-BJ233+BJ263","v":1.5852102139504647},1.5852102139504647]
[{"$f":"ROW()","v":279},"Shared support assets - IOT & cyber security",null,{"$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,{"$f":"AR204+AR219-AR234+AR264","v":0},0,0,0,0,0,0,0,0,0,2.3210733483917991,4.6437001177601624,9.2202976439504098,13.521889831061042,18.655691237739003,14.589893572884661,10.653849414499394,6.7887809939437531,4.237248739668269,2.4808515449751765]
[{"$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},0,0,0,0,0,0,0,0,0,0.92356820927402938,2.26536117898178,5.5246781010046959,6.5142119317931071,7.8478798887286487,8.7450585462488455,9.5755538059222651,10.339365667748908,11.036494131728773,11.666939197861861]
[{"$f":"ROW()","v":281},"Miscellaneous assets",null,{"$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,{"$f":"SUM(D269:D281)","v":1.2777261839978502},{"$f":"SUM(E269:E281)","v":2.1788557742895169},3.0502627600054346,3.9315856008804344,6.7650967841123189,8.7765949831737196,10.770311238789674,12.773352180343842,12.312597639237321,12.454492125173632,12.592923141483517,12.747813366521015,16.612957209928986,18.960298750697028,21.286370370065583,23.626000981957247,24.235719519495838,25.533115050054175,26.782628599901454,28.03933499804312,28.315226610228983,28.548864726154534,28.35238124664086,28.175303102858539,28.485262115576788,28.889113407769127,29.191493266774309,29.218542016557922,29.51292868217492,29.871685931287718,29.702065201134719,29.34421728230361,28.748495904025148,28.835285960233076,28.752476967014346,28.926549843222272,29.609695401604114,30.4064845282516,30.126912807498226,30.713022151573611,29.353758642991508,27.314324339011005,25.026368994282102,24.400293771547023,23.214979279584156,36.226660900014117,35.60484930925827,34.943160388112851,33.477972464568694,32.717620703304185,41.979138979068864,53.254913085712793,64.201428608380411,73.271156699274655,89.542827990861639,{"$f":"SUM(BG269:BG281)","v":106.01495163367314},106.65026384011972,{"$f":"SUM(BI269:BI281)","v":103.88068541610677},100.06622513137914,{"$f":"SUM(BK269:BK281)","v":93.903932554463921}]
[{"$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"}]
[{"$f":"ROW()","v":285},"31/03/2000 Capex"]
[{"$f":"ROW()","v":286},"Life (years)"]
[{"$f":"ROW()","v":287},"Pipeline and laterals",null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(E287-0.25,0)","v":69.75},{"$f":"MAX(F287-0.25,0)","v":69.5},69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,60.5,60.25,{"$f":"MAX(AR287-1,0)","v":59.25},{"$f":"MAX(AS287-1,0)","v":58.25},57.25,56.25,55.25,54.25,53.25,52.25,51.25,50.25,49.25,48.25,47.25,46.25,{"$f":"MAX(MIN(BF287-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":288},"Main line valve and scraper stations",null,null,{"$f":"MainAL","v":50},{"$f":"MAX(E288-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,{"$f":"MAX(AR288-1,0)","v":39.25},38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25,26.25,{"$f":"MAX(MIN(BF288-1,Assets!$BG$192),0)","v":25.25},24.25,23.25,22.25,21.25]
[{"$f":"ROW()","v":289},"Compressor stations",null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,{"$f":"MAX(MIN(BF289-1,Assets!$BG$192),0)","v":5.25},4.25,3.25,2.25,1.25]
[{"$f":"ROW()","v":290},"Receipt and delivery point facilities",null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,{"$f":"MAX(MIN(BF290-1,Assets!$BG$192),0)","v":5.25},4.25,3.25,2.25,1.25]
[{"$f":"ROW()","v":291},"SCADA and communications",null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF291-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":292},"Cathodic protection",null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF292-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":293},"Maintenance bases and depots",null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25,26.25,{"$f":"MAX(MIN(BF293-1,Assets!$BG$192),0)","v":25.25},24.25,23.25,22.25,21.25]
[{"$f":"ROW()","v":294},"Other assets",null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,8.75,{"$f":"MAX(J294-0.25,0)","v":8.5},8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF294-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":295},"Equity Raising Cost",null,null,{"$f":"EquityRCAL","v":25.272403342375402},{"$f":"MAX(E295-0.25,0)","v":25.022403342375402},24.772403342375402,24.522403342375402,24.272403342375402,24.022403342375402,{"$f":"MAX(J295-0.25,0)","v":23.772403342375402},{"$f":"MAX(K295-0.25,0)","v":23.522403342375402},{"$f":"MAX(L295-0.25,0)","v":23.272403342375402},{"$f":"MAX(M295-0.25,0)","v":23.022403342375402},{"$f":"MAX(N295-0.25,0)","v":22.772403342375402},{"$f":"MAX(O295-0.25,0)","v":22.522403342375402},{"$f":"MAX(P295-0.25,0)","v":22.272403342375402},{"$f":"MAX(Q295-0.25,0)","v":22.022403342375402},{"$f":"MAX(R295-0.25,0)","v":21.772403342375402},{"$f":"MAX(S295-0.25,0)","v":21.522403342375402},{"$f":"MAX(T295-0.25,0)","v":21.272403342375402},{"$f":"MAX(U295-0.25,0)","v":21.022403342375402},{"$f":"MAX(V295-0.25,0)","v":20.772403342375402},{"$f":"MAX(W295-0.25,0)","v":20.522403342375402},{"$f":"MAX(X295-0.25,0)","v":20.272403342375402},{"$f":"MAX(Y295-0.25,0)","v":20.022403342375402},{"$f":"MAX(Z295-0.25,0)","v":19.772403342375402},{"$f":"MAX(AA295-0.25,0)","v":19.522403342375402},{"$f":"MAX(AB295-0.25,0)","v":19.272403342375402},{"$f":"MAX(AC295-0.25,0)","v":19.022403342375402},{"$f":"MAX(AD295-0.25,0)","v":18.772403342375402},{"$f":"MAX(AE295-0.25,0)","v":18.522403342375402},{"$f":"MAX(AF295-0.25,0)","v":18.272403342375402},{"$f":"MAX(AG295-0.25,0)","v":18.022403342375402},{"$f":"MAX(AH295-0.25,0)","v":17.772403342375402},{"$f":"MAX(AI295-0.25,0)","v":17.522403342375402},{"$f":"MAX(AJ295-0.25,0)","v":17.272403342375402},{"$f":"MAX(AK295-0.25,0)","v":17.022403342375402},{"$f":"MAX(AL295-0.25,0)","v":16.772403342375402},{"$f":"MAX(AM295-0.25,0)","v":16.522403342375402},{"$f":"MAX(AN295-0.25,0)","v":16.272403342375402},{"$f":"MAX(AO295-0.25,0)","v":16.022403342375402},{"$f":"MAX(AP295-0.25,0)","v":15.772403342375402},{"$f":"MAX(AQ295-0.25,0)","v":15.522403342375402},{"$f":"MAX(AR295-1,0)","v":14.522403342375402},{"$f":"MAX(AS295-1,0)","v":13.522403342375402},{"$f":"MAX(AT295-1,0)","v":12.522403342375402},{"$f":"MAX(AU295-1,0)","v":11.522403342375402},{"$f":"MAX(AV295-1,0)","v":10.522403342375402},{"$f":"MAX(AW295-1,0)","v":9.5224033423754015},{"$f":"MAX(AX295-1,0)","v":8.5224033423754015},{"$f":"MAX(AY295-1,0)","v":7.5224033423754015},{"$f":"MAX(AZ295-1,0)","v":6.5224033423754015},{"$f":"MAX(BA295-1,0)","v":5.5224033423754015},{"$f":"MAX(BB295-1,0)","v":4.5224033423754015},{"$f":"MAX(BC295-1,0)","v":3.5224033423754015},{"$f":"MAX(BD295-1,0)","v":2.5224033423754015},{"$f":"MAX(BE295-1,0)","v":1.5224033423754015},{"$f":"MAX(MIN(BF295-1,Assets!$BG$192),0)","v":0.52240334237540154},{"$f":"MAX(BG295-1,0)","v":0},{"$f":"MAX(BH295-1,0)","v":0},{"$f":"MAX(BI295-1,0)","v":0},{"$f":"MAX(BJ295-1,0)","v":0}]
[{"$f":"ROW()","v":296},"Non-depreciable assets",null,null,{"$f":"Inputs!$D$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF296-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":297},"Shared support assets - IOT & cyber security",null,null,{"$f":"Inputs!$D$43","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF297-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":298},"Shared support assets (net IOT & cyber security)",null,null,{"$f":"Inputs!$D$44","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,{"$f":"MAX(MIN(BF298-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":299},"Miscellaneous assets",null,null,{"$f":"Inputs!$D$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF299-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$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},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":303},"Main line valve and scraper stations",null,null,{"$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]
[{"$f":"ROW()","v":304},"Compressor stations",null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.49046027006250092,0.46624000981250091,0.4420197495625009,0.41779948931250088,0.39357922906250087,0.47157369282721728,0.44065082772379321,0.40972796262036915,0.37880509751694508,0.34788223241352101,0.31695936731009694,0.28603650220667287,0.2551136371032488,0.22419077199982471,0.19326790689640061,0.16234504179297651,0.13142217668955242,0.10049931158612832,6.9576446482704224E-2,3.8653581379280127E-2]
[{"$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-2,2.5998618044559017E-2,2.4293790631801048E-2,2.2588963219043079E-2,2.088413580628511E-2,1.9179308393527141E-2,1.7474480980769171E-2,1.5769653568011202E-2,1.4064826155253233E-2,1.2359998742495264E-2,1.0655171329737294E-2,8.950343916979327E-3,7.2455165042213596E-3,5.5406890914633921E-3,3.8358616787054255E-3,2.1310342659474589E-3]
[{"$f":"ROW()","v":306},"SCADA and communications",null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333379E-3,3.4925575000000048E-3,3.3761389166666713E-3,3.2597203333333382E-3,3.1433017500000051E-3,3.026883166666672E-3,2.9104645833333389E-3,2.7940460000000053E-3,2.6776274166666718E-3,2.5612088333333387E-3,2.4447902500000056E-3,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,1.1073914872441061E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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-3,1.6408345588649158E-3,1.5942860607410885E-3,1.5477375626172611E-3,1.5011890644934338E-3,1.4546405663696065E-3,1.4080920682457791E-3,1.3615435701219518E-3,1.3149950719981245E-3,1.2684465738742972E-3,1.2218980757504698E-3,1.1753495776266425E-3,1.1288010795028152E-3,1.0822525813789878E-3,1.0357040832551605E-3,9.8915558513133295E-4]
[{"$f":"ROW()","v":309},"Other assets",null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,2.711160650000001E-2,2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,3.3889508125000134E-3,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,3.5436527591811397E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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},0.46817023551226467,{"$f":"AW356","v":0.46817023551226467},{"$f":"AX356","v":0.46817023551226467},{"$f":"AY356","v":0.46817023551226467},{"$f":"AZ356","v":0.46817023551226467},{"$f":"BA356","v":0.46817023551226467},{"$f":"BB356","v":0.46817023551226467},{"$f":"BC356","v":0.46817023551226467},{"$f":"BD356","v":0.46817023551226467},{"$f":"BE356","v":0.46817023551226467},0.46817023551226467,0.46817023551226467,0.46817023551226467,0.46817023551226467,0.46817023551226467]
[{"$f":"ROW()","v":312},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":313},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":314},"Miscellaneous assets"]
[{"$f":"ROW()","v":315},"Total",null,{"$f":"SUM(D302:D314)","v":0},{"$f":"SUM(E302:E314)","v":1.2777261839978502},1.267822809289517,1.2579194345811837,1.2480160598728502,1.2381126851645168,1.2282093104561835,1.2183059357478503,1.208402561039517,1.1984991863311838,1.1885958116228506,1.1786924369145171,1.1687890622061836,1.1588856874978504,1.1489823127895171,1.1390789380811839,1.1291755633728506,1.1192721886645174,1.1093688139561839,1.0994654392478505,1.0895620645395172,1.079658689831184,1.0697553151228507,1.0598519404145175,1.0499485657061842,1.0400451909978505,1.0301418162895173,1.020238441581184,1.0103350668728508,1.0004316921645175,0.99052831745618419,0.98062494274785095,0.97072156803951748,0.96081819333118423,0.95091481862285088,0.94101144391451763,0.93110806920618439,0.92120469449785114,0.91130131978951778,0.90139794508118443,0.89149457037285107,0.86006880806035113,0.83447678681035109,0.80888476556035105,0.78329274431035112,0.96738338094290599,0.93470913992860005,0.90203489891429411,0.86936065789998829,0.83668641688568246,0.80401217587137652,0.7713379348570707,0.73866369384276487,0.70598945282845893,0.67331521181415299,{"$f":"SUM(BG302:BG314)","v":0.64064097079984716},0.60796672978554123,{"$f":"SUM(BI302:BI314)","v":0.5752924887712354},0.54261824775692946,{"$f":"SUM(BK302:BK314)","v":0.50994400674262363}]
[{"$f":"ROW()","v":316},"Capex"]
[{"$f":"ROW()","v":317},"Pipeline and laterals",null,{"$f":"D$209","v":0}]
[{"$f":"ROW()","v":318},"Main line valve and scraper stations",null,{"$f":"D$210","v":0}]
[{"$f":"ROW()","v":319},"Compressor stations",null,{"$f":"D$211","v":0.72660780749999998}]
[{"$f":"ROW()","v":320},"Receipt and delivery point facilities",null,{"$f":"D$212","v":4.0059059999999994E-2}]
[{"$f":"ROW()","v":321},"SCADA and communications",null,{"$f":"D$213","v":6.9851149999999992E-3}]
[{"$f":"ROW()","v":322},"Cathodic protection",null,{"$f":"D$214","v":0}]
[{"$f":"ROW()","v":323},"Maintenance bases and depots",null,{"$f":"D$215","v":1.8229499999999998E-3}]
[{"$f":"ROW()","v":324},"Other assets",null,{"$f":"D$216","v":0.13555803250000001}]
[{"$f":"ROW()","v":325},"Equity Raising Cost",null,{"$f":"D$217","v":0}]
[{"$f":"ROW()","v":326},"Non-depreciable assets",null,{"$f":"D$218","v":0.36669321899785023}]
[{"$f":"ROW()","v":327},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":328},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":329},"Miscellaneous assets"]
[{"$f":"ROW()","v":330},"Total",null,{"$f":"SUM(D317:D329)","v":1.2777261839978502},{"$f":"SUM(E317:E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG317:BG329)","v":0},0,{"$f":"SUM(BI317:BI329)","v":0},0,{"$f":"SUM(BK317:BK329)","v":0}]
[{"$f":"ROW()","v":331},"Depreciation"]
[{"$f":"ROW()","v":332},"Pipeline and laterals",null,null,{"$f":"E302/E287","v":0},{"$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!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($B302=\"Non-depreciable assets\",0,MIN(BG302,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!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($B303=\"Non-depreciable assets\",0,MIN(BG303,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!AZ990*AW$12","v":3.0922865103424086E-2},{"$f":"Inputs!BA990*AX$12","v":3.0922865103424086E-2},{"$f":"Inputs!BB990*AY$12","v":3.0922865103424079E-2},{"$f":"Inputs!BC990*AZ$12","v":3.0922865103424079E-2},{"$f":"Inputs!BD990*BA$12","v":3.0922865103424079E-2},{"$f":"Inputs!BE990*BB$12","v":3.0922865103424093E-2},{"$f":"Inputs!BF990*BC$12","v":3.0922865103424093E-2},{"$f":"Inputs!BG990*BD$12","v":3.0922865103424096E-2},{"$f":"Inputs!BH990*BE$12","v":3.0922865103424096E-2},{"$f":"Inputs!BI990*BF$12","v":3.09228651034241E-2},{"$f":"IF($B304=\"Non-depreciable assets\",0,MIN(BG304,IF(BG289>1,BG304/BG289,BG304)))*BG$12","v":3.0922865103424096E-2},3.0922865103424096E-2,3.09228651034241E-2,3.09228651034241E-2,3.0922865103424103E-2]
[{"$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!AZ991*AW$12","v":1.7048274127579683E-3},{"$f":"Inputs!BA991*AX$12","v":1.7048274127579683E-3},{"$f":"Inputs!BB991*AY$12","v":1.7048274127579681E-3},{"$f":"Inputs!BC991*AZ$12","v":1.7048274127579681E-3},{"$f":"Inputs!BD991*BA$12","v":1.7048274127579681E-3},{"$f":"Inputs!BE991*BB$12","v":1.7048274127579686E-3},{"$f":"Inputs!BF991*BC$12","v":1.7048274127579686E-3},{"$f":"Inputs!BG991*BD$12","v":1.7048274127579686E-3},{"$f":"Inputs!BH991*BE$12","v":1.7048274127579686E-3},{"$f":"Inputs!BI991*BF$12","v":1.7048274127579681E-3},{"$f":"IF($B305=\"Non-depreciable assets\",0,MIN(BG305,IF(BG290>1,BG305/BG290,BG305)))*BG$12","v":1.704827412757967E-3},1.704827412757967E-3,1.7048274127579668E-3,1.7048274127579668E-3,1.704827412757967E-3]
[{"$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!AZ992*AW$12","v":1.1073914872441061E-18},{"$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($B306=\"Non-depreciable assets\",0,MIN(BG306,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!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($B307=\"Non-depreciable assets\",0,MIN(BG307,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!AZ994*AW$12","v":4.6548498123827392E-5},{"$f":"Inputs!BA994*AX$12","v":4.6548498123827406E-5},{"$f":"Inputs!BB994*AY$12","v":4.6548498123827406E-5},{"$f":"Inputs!BC994*AZ$12","v":4.6548498123827406E-5},{"$f":"Inputs!BD994*BA$12","v":4.6548498123827406E-5},{"$f":"Inputs!BE994*BB$12","v":4.6548498123827399E-5},{"$f":"Inputs!BF994*BC$12","v":4.6548498123827399E-5},{"$f":"Inputs!BG994*BD$12","v":4.6548498123827399E-5},{"$f":"Inputs!BH994*BE$12","v":4.6548498123827399E-5},{"$f":"Inputs!BI994*BF$12","v":4.6548498123827385E-5},{"$f":"IF($B308=\"Non-depreciable assets\",0,MIN(BG308,IF(BG293>1,BG308/BG293,BG308)))*BG$12","v":4.6548498123827426E-5},4.6548498123827433E-5,4.6548498123827433E-5,4.6548498123827439E-5,4.6548498123827433E-5]
[{"$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!AZ995*AW$12","v":3.5436527591811397E-17},{"$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($B309=\"Non-depreciable assets\",0,MIN(BG309,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!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($B310=\"Non-depreciable assets\",0,MIN(BG310,IF(BG295>1,BG310/BG295,BG310)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":341},"Non-depreciable assets",null,null,{"$f":"Inputs!H155*E$12","v":0},{"$f":"Inputs!I155*F$12","v":0},{"$f":"Inputs!J155*G$12","v":0},{"$f":"Inputs!K155*H$12","v":0},{"$f":"Inputs!L155*I$12","v":0},{"$f":"Inputs!M155*J$12","v":0},{"$f":"Inputs!N155*K$12","v":0},{"$f":"Inputs!O155*L$12","v":0},{"$f":"Inputs!P155*M$12","v":0},{"$f":"Inputs!Q155*N$12","v":0},{"$f":"Inputs!R155*O$12","v":0},{"$f":"Inputs!S155*P$12","v":0},{"$f":"Inputs!T155*Q$12","v":0},{"$f":"Inputs!U155*R$12","v":0},{"$f":"Inputs!V155*S$12","v":0},{"$f":"Inputs!W155*T$12","v":0},{"$f":"Inputs!X155*U$12","v":0},{"$f":"Inputs!Y155*V$12","v":0},{"$f":"Inputs!Z155*W$12","v":0},{"$f":"Inputs!AA155*X$12","v":0},{"$f":"Inputs!AB155*Y$12","v":0},{"$f":"Inputs!AC155*Z$12","v":0},{"$f":"Inputs!AD155*AA$12","v":0},{"$f":"Inputs!AE155*AB$12","v":0},{"$f":"Inputs!AF155*AC$12","v":0},{"$f":"Inputs!AG155*AD$12","v":0},{"$f":"Inputs!AH155*AE$12","v":0},{"$f":"Inputs!AI155*AF$12","v":0},{"$f":"Inputs!AJ155*AG$12","v":0},{"$f":"Inputs!AK155*AH$12","v":0},{"$f":"Inputs!AL155*AI$12","v":0},{"$f":"Inputs!AM155*AJ$12","v":0},{"$f":"Inputs!AN155*AK$12","v":0},{"$f":"Inputs!AO155*AL$12","v":0},{"$f":"Inputs!AP155*AM$12","v":0},{"$f":"Inputs!AQ155*AN$12","v":0},{"$f":"Inputs!AR155*AO$12","v":0},{"$f":"Inputs!AS155*AP$12","v":0},{"$f":"Inputs!AT155*AQ$12","v":0},{"$f":"Inputs!AU155*AR$12","v":0},{"$f":"Inputs!AV155*AS$12","v":0},{"$f":"Inputs!AW155*AT$12","v":0},{"$f":"Inputs!AX155*AU$12","v":0},{"$f":"Inputs!AY155*AV$12","v":0},{"$f":"Inputs!AZ997*AW$12","v":0},{"$f":"Inputs!BA997*AX$12","v":0},{"$f":"Inputs!BB997*AY$12","v":0},{"$f":"Inputs!BC997*AZ$12","v":0},{"$f":"Inputs!BD997*BA$12","v":0},{"$f":"Inputs!BE997*BB$12","v":0},{"$f":"Inputs!BF997*BC$12","v":0},{"$f":"Inputs!BG997*BD$12","v":0},{"$f":"Inputs!BH997*BE$12","v":0},{"$f":"Inputs!BI997*BF$12","v":0},{"$f":"IF($B311=\"Non-depreciable assets\",0,MIN(BG311,IF(BG296>1,BG311/BG296,BG311)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":342},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":343},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":344},"Miscellaneous assets"]
[{"$f":"ROW()","v":345},"Total",null,{"$f":"SUM(D332:D344)","v":0},{"$f":"SUM(E332:E344)","v":9.9033747083333325E-3},9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333342E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,3.142576231249998E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,3.2674241014305917E-2,3.2674241014305883E-2,3.2674241014305876E-2,3.2674241014305876E-2,3.2674241014305876E-2,3.267424101430589E-2,3.267424101430589E-2,3.267424101430589E-2,3.267424101430589E-2,3.2674241014305896E-2,{"$f":"SUM(BG332:BG344)","v":3.267424101430589E-2},3.267424101430589E-2,{"$f":"SUM(BI332:BI344)","v":3.2674241014305896E-2},3.2674241014305896E-2,{"$f":"SUM(BK332:BK344)","v":3.2674241014305896E-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,{"$f":"MAX(BF302+BF317-BF332,0)","v":0},0,{"$f":"MAX(BH302+BH317-BH332,0)","v":0},0,{"$f":"MAX(BJ302+BJ317-BJ332,0)","v":0},0]
[{"$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,{"$f":"MAX(BH303+BH318-BH333,0)","v":0},0,{"$f":"MAX(BJ303+BJ318-BJ333,0)","v":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},0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.49046027006250092,0.46624000981250091,0.4420197495625009,0.41779948931250088,0.39357922906250087,0.36935896881250085,0.44065082772379321,0.40972796262036915,0.37880509751694508,0.34788223241352101,0.31695936731009694,{"$f":"MAX(BB304+BB319-BB334,0)","v":0.28603650220667287},0.2551136371032488,{"$f":"MAX(BD304+BD319-BD334,0)","v":0.22419077199982471},0.19326790689640061,{"$f":"MAX(BF304+BF319-BF334,0)","v":0.16234504179297651},0.13142217668955242,{"$f":"MAX(BH304+BH319-BH334,0)","v":0.10049931158612832},6.9576446482704224E-2,{"$f":"MAX(BJ304+BJ319-BJ334,0)","v":3.8653581379280127E-2},7.7307162758560241E-3]
[{"$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,{"$f":"MAX(AD305+AD320-AD335,0)","v":3.1379596999999926E-2},3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.7039865499999937E-2,2.5704563499999937E-2,2.4369261499999937E-2,2.3033959499999937E-2,2.1698657499999937E-2,2.0363355499999937E-2,2.4293790631801048E-2,2.2588963219043079E-2,2.088413580628511E-2,1.9179308393527141E-2,1.7474480980769171E-2,{"$f":"MAX(BB305+BB320-BB335,0)","v":1.5769653568011202E-2},1.4064826155253233E-2,{"$f":"MAX(BD305+BD320-BD335,0)","v":1.2359998742495264E-2},1.0655171329737294E-2,{"$f":"MAX(BF305+BF320-BF335,0)","v":8.950343916979327E-3},7.2455165042213596E-3,{"$f":"MAX(BH305+BH320-BH335,0)","v":5.5406890914633921E-3},3.8358616787054255E-3,{"$f":"MAX(BJ305+BJ320-BJ335,0)","v":2.1310342659474589E-3},4.2620685318949187E-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,{"$f":"MAX(BF306+BF321-BF336,0)","v":0},0,{"$f":"MAX(BH306+BH321-BH336,0)","v":0},0,{"$f":"MAX(BJ306+BJ321-BJ336,0)","v":0},0]
[{"$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,{"$f":"MAX(BH307+BH322-BH337,0)","v":0},0,{"$f":"MAX(BJ307+BJ322-BJ337,0)","v":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-3,1.5942860607410885E-3,1.5477375626172611E-3,1.5011890644934338E-3,1.4546405663696065E-3,1.4080920682457791E-3,{"$f":"MAX(BB308+BB323-BB338,0)","v":1.3615435701219518E-3},1.3149950719981245E-3,{"$f":"MAX(BD308+BD323-BD338,0)","v":1.2684465738742972E-3},1.2218980757504698E-3,{"$f":"MAX(BF308+BF323-BF338,0)","v":1.1753495776266425E-3},1.1288010795028152E-3,{"$f":"MAX(BH308+BH323-BH338,0)","v":1.0822525813789878E-3},1.0357040832551605E-3,{"$f":"MAX(BJ308+BJ323-BJ338,0)","v":9.8915558513133295E-4},9.4260708700750551E-4]
[{"$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,{"$f":"MAX(BG309+BG324-BG339,0)","v":0},0,{"$f":"MAX(BI309+BI324-BI339,0)","v":0},0,{"$f":"MAX(BK309+BK324-BK339,0)","v":0}]
[{"$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,{"$f":"MAX(BG310+BG325-BG340,0)","v":0},0,{"$f":"MAX(BI310+BI325-BI340,0)","v":0},0,{"$f":"MAX(BK310+BK325-BK340,0)","v":0}]
[{"$f":"ROW()","v":356},"Non-depreciable assets",null,{"$f":"MAX(D311+D326-D341,0)","v":0.36669321899785023},0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,{"$f":"MAX(O311+O326-O341,0)","v":0.36669321899785023},0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,{"$f":"MAX(AD311+AD326-AD341,0)","v":0.36669321899785023},0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.46817023551226467,0.46817023551226467,0.46817023551226467,0.46817023551226467,0.46817023551226467,{"$f":"MAX(BB311+BB326-BB341,0)","v":0.46817023551226467},0.46817023551226467,{"$f":"MAX(BD311+BD326-BD341,0)","v":0.46817023551226467},0.46817023551226467,{"$f":"MAX(BF311+BF326-BF341,0)","v":0.46817023551226467},0.46817023551226467,{"$f":"MAX(BH311+BH326-BH341,0)","v":0.46817023551226467},0.46817023551226467,{"$f":"MAX(BJ311+BJ326-BJ341,0)","v":0.46817023551226467},0.46817023551226467]
[{"$f":"ROW()","v":357},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":358},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":359},"Miscellaneous assets"]
[{"$f":"ROW()","v":360},"Total",null,{"$f":"SUM(D347:D359)","v":1.2777261839978502},{"$f":"SUM(E347:E359)","v":1.267822809289517},1.2579194345811837,1.2480160598728502,1.2381126851645168,1.2282093104561835,1.2183059357478503,1.208402561039517,1.1984991863311838,1.1885958116228506,1.1786924369145171,1.1687890622061836,1.1588856874978504,1.1489823127895171,1.1390789380811839,1.1291755633728506,1.1192721886645174,1.1093688139561839,1.0994654392478505,1.0895620645395172,1.079658689831184,1.0697553151228507,1.0598519404145175,1.0499485657061842,1.0400451909978505,1.0301418162895173,1.020238441581184,1.0103350668728508,1.0004316921645175,0.99052831745618419,0.98062494274785095,0.97072156803951748,0.96081819333118423,0.95091481862285088,0.94101144391451763,0.93110806920618439,0.92120469449785114,0.91130131978951778,0.90139794508118443,0.89149457037285107,0.86006880806035113,0.83447678681035109,0.80888476556035105,0.78329274431035112,0.75770072306035108,0.93470913992860005,0.90203489891429411,0.86936065789998829,0.83668641688568246,0.80401217587137652,0.7713379348570707,0.73866369384276487,0.70598945282845893,0.67331521181415299,0.64064097079984716,{"$f":"SUM(BG347:BG359)","v":0.60796672978554123},0.5752924887712354,{"$f":"SUM(BI347:BI359)","v":0.54261824775692946},0.50994400674262363,{"$f":"SUM(BK347:BK359)","v":0.4772697657283177}]
[{"$f":"ROW()","v":361},{"$f":"TEXT(EOMONTH(LEFT(B285,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/06/2000 Capex"}]
[{"$f":"ROW()","v":362},"Life (years)"]
[{"$f":"ROW()","v":363},"Pipeline and laterals",null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(F363-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,60.5,{"$f":"MAX(AR363-1,0)","v":59.5},{"$f":"MAX(AS363-1,0)","v":58.5},57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,{"$f":"MAX(MIN(BF363-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":364},"Main line valve and scraper stations",null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(F364-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,{"$f":"MAX(AR364-1,0)","v":39.5},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,{"$f":"MAX(MIN(BF364-1,Assets!$BG$192),0)","v":25.5},24.5,23.5,22.5,21.5]
[{"$f":"ROW()","v":365},"Compressor stations",null,null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,{"$f":"MAX(AR365-1,0)","v":19.5},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,{"$f":"MAX(MIN(BF365-1,Assets!$BG$192),0)","v":5.5},4.5,3.5,2.5,1.5]
[{"$f":"ROW()","v":366},"Receipt and delivery point facilities",null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,{"$f":"MAX(AR366-1,0)","v":19.5},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,{"$f":"MAX(MIN(BF366-1,Assets!$BG$192),0)","v":5.5},4.5,3.5,2.5,1.5]
[{"$f":"ROW()","v":367},"SCADA and communications",null,null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,{"$f":"MAX(AR367-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF367-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":368},"Cathodic protection",null,null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,{"$f":"MAX(AR368-1,0)","v":4.5},3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF368-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":369},"Maintenance bases and depots",null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,{"$f":"MAX(AR369-1,0)","v":39.5},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,{"$f":"MAX(MIN(BF369-1,Assets!$BG$192),0)","v":25.5},24.5,23.5,22.5,21.5]
[{"$f":"ROW()","v":370},"Other assets",null,null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,{"$f":"MAX(J370-0.25,0)","v":8.75},8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,{"$f":"MAX(AR370-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF370-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":371},"Equity Raising Cost",null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":372},"Non-depreciable assets",null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":373},"Shared support assets - IOT & cyber security",null,null,null,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":374},"Shared support assets (net IOT & cyber security)",null,null,null,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":375},"Miscellaneous assets",null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":376}]
[{"$f":"ROW()","v":377},"Opening Asset Values"]
[{"$f":"ROW()","v":378},"Pipeline and laterals",null,null,null,{"$f":"E423","v":0},{"$f":"F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV423*AV$15","v":0},0,0,0,0,0,{"$f":"BB423","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},"Main line valve and scraper stations",null,null,null,{"$f":"E424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},"Compressor stations",null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.47229507487500089,0.44807481462500087,0.42385455437500086,0.39963429412500084,0.47930440910307326,0.44838154399964919,0.41745867889622512,0.38653581379280105,0.35561294868937698,0.32469008358595292,0.29376721848252885,0.26284435337910478,0.23192148827568068,0.20099862317225659,0.17007575806883249,0.13915289296540839,0.10823002786198431,7.7307162758560227E-2,4.6384297655136138E-2]
[{"$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-2,2.642482489774851E-2,2.4719997484990541E-2,2.3015170072232572E-2,2.1310342659474603E-2,1.9605515246716634E-2,1.7900687833958664E-2,1.6195860421200695E-2,1.4491033008442726E-2,1.2786205595684757E-2,1.1081378182926788E-2,9.3765507701688185E-3,7.671723357410851E-3,5.9668959446528844E-3,4.2620685318949178E-3,2.5572411191369508E-3]
[{"$f":"ROW()","v":382},"SCADA and communications",null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666728E-3,2.9104645833333393E-3,2.7940460000000058E-3,2.6776274166666727E-3,2.5612088333333395E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,2.2147829744882123E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"AO428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":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-3,1.6524716833958724E-3,1.6059231852720451E-3,1.5593746871482178E-3,1.5128261890243904E-3,1.4662776909005631E-3,1.4197291927767358E-3,1.3731806946529084E-3,1.3266321965290811E-3,1.2800836984052538E-3,1.2335352002814264E-3,1.1869867021575991E-3,1.1404382040337718E-3,1.0938897059099444E-3,1.0473412077861171E-3,1.0007927096622898E-3]
[{"$f":"ROW()","v":385},"Other assets",null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,2.711160650000001E-2,2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.7718263795905698E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386},"Equity Raising Cost",null,null,null,{"$f":"E431","v":0},{"$f":"F431","v":0},{"$f":"G431","v":0},{"$f":"H431","v":0},{"$f":"I431","v":0},{"$f":"J431","v":0},{"$f":"K431","v":0},{"$f":"L431","v":0},{"$f":"M431","v":0},{"$f":"N431","v":0},{"$f":"O431","v":0},{"$f":"P431","v":0},{"$f":"Q431","v":0},{"$f":"R431","v":0},{"$f":"S431","v":0},{"$f":"T431","v":0},{"$f":"U431","v":0},{"$f":"V431","v":0},{"$f":"W431","v":0},{"$f":"X431","v":0},{"$f":"Y431","v":0},{"$f":"Z431","v":0},{"$f":"AA431","v":0},{"$f":"AB431","v":0},{"$f":"AC431","v":0},{"$f":"AD431","v":0},{"$f":"AE431","v":0},{"$f":"AF431","v":0},{"$f":"AG431","v":0},{"$f":"AH431","v":0},{"$f":"AI431","v":0},{"$f":"AJ431","v":0},{"$f":"AK431","v":0},{"$f":"AL431","v":0},{"$f":"AM431","v":0},{"$f":"AN431","v":0},{"$f":"AO431","v":0},{"$f":"AP431","v":0},{"$f":"AQ431","v":0},{"$f":"AR431","v":0},{"$f":"AS431","v":0},{"$f":"AT431","v":0},{"$f":"AU431","v":0},0,{"$f":"AW431","v":0},{"$f":"AX431","v":0},{"$f":"AY431","v":0},{"$f":"AZ431","v":0},{"$f":"BA431","v":0},{"$f":"BB431","v":0},{"$f":"BC431","v":0},{"$f":"BD431","v":0},{"$f":"BE431","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":387},"Non-depreciable assets",null,null,null,{"$f":"E432","v":0},{"$f":"F432","v":0},{"$f":"G432","v":0},{"$f":"H432","v":0},{"$f":"I432","v":0},{"$f":"J432","v":0},{"$f":"K432","v":0},{"$f":"L432","v":0},{"$f":"M432","v":0},{"$f":"N432","v":0},{"$f":"O432","v":0},{"$f":"P432","v":0},{"$f":"Q432","v":0},{"$f":"R432","v":0},{"$f":"S432","v":0},{"$f":"T432","v":0},{"$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},{"$f":"AY432","v":0},{"$f":"AZ432","v":0},{"$f":"BA432","v":0},{"$f":"BB432","v":0},{"$f":"BC432","v":0},{"$f":"BD432","v":0},{"$f":"BE432","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":388},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":389},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":390},"Miscellaneous assets"]
[{"$f":"ROW()","v":391},"Total",null,{"$f":"SUM(D378:D390)","v":0},{"$f":"SUM(E378:E390)","v":0},0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500001,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333345,0.82190259262500021,0.81199921791666685,0.80209584320833338,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.76248234437500029,0.75257896966666704,0.74267559495833368,0.73277222025000022,0.72286884554166697,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833388,0.67335197200000041,0.66344859729166716,0.65354522258333381,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166725,0.594124974333334,0.58422159962500064,0.5743182249166674,0.56441485020833415,0.55451147550000091,0.54460810079166755,0.53470472608333419,0.49977359437500085,0.47418157312500081,0.44858955187500077,0.42299753062500078,0.5073817056842177,0.47470746466991176,0.44203322365560593,0.40935898264130005,0.37668474162699417,0.34401050061268829,0.31133625959838246,0.27866201858407658,0.24598777756977069,0.21331353655546481,{"$f":"SUM(BG378:BG390)","v":0.18063929554115893},0.14796505452685302,{"$f":"SUM(BI378:BI390)","v":0.11529081351254714},8.2616572498241267E-2,{"$f":"SUM(BK378:BK390)","v":4.9942331483935377E-2}]
[{"$f":"ROW()","v":392},"Capex"]
[{"$f":"ROW()","v":393},"Pipeline and laterals",null,null,{"$f":"E$209","v":0}]
[{"$f":"ROW()","v":394},"Main line valve and scraper stations",null,null,{"$f":"E$210","v":0}]
[{"$f":"ROW()","v":395},"Compressor stations",null,null,{"$f":"E$211","v":0.72660780749999998}]
[{"$f":"ROW()","v":396},"Receipt and delivery point facilities",null,null,{"$f":"E$212","v":4.0059059999999994E-2}]
[{"$f":"ROW()","v":397},"SCADA and communications",null,null,{"$f":"E$213","v":6.9851149999999992E-3}]
[{"$f":"ROW()","v":398},"Cathodic protection",null,null,{"$f":"E$214","v":0}]
[{"$f":"ROW()","v":399},"Maintenance bases and depots",null,null,{"$f":"E$215","v":1.8229499999999996E-3}]
[{"$f":"ROW()","v":400},"Other assets",null,null,{"$f":"E$216","v":0.13555803250000001}]
[{"$f":"ROW()","v":401},"Equity Raising Cost",null,null,{"$f":"E$217","v":0}]
[{"$f":"ROW()","v":402},"Non-depreciable assets",null,null,{"$f":"E$218","v":0}]
[{"$f":"ROW()","v":403},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":404},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":405},"Miscellaneous assets"]
[{"$f":"ROW()","v":406},"Total",null,{"$f":"SUM(D393:D405)","v":0},{"$f":"SUM(E393:E405)","v":0.91103296499999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG393:BG405)","v":0},0,{"$f":"SUM(BI393:BI405)","v":0},0,{"$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!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($B378=\"Non-depreciable assets\",0,MIN(BG378,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!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($B379=\"Non-depreciable assets\",0,MIN(BG379,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!AZ1005*AW$12","v":3.0922865103424079E-2},{"$f":"Inputs!BA1005*AX$12","v":3.0922865103424079E-2},{"$f":"Inputs!BB1005*AY$12","v":3.0922865103424079E-2},{"$f":"Inputs!BC1005*AZ$12","v":3.0922865103424076E-2},{"$f":"Inputs!BD1005*BA$12","v":3.0922865103424076E-2},{"$f":"Inputs!BE1005*BB$12","v":3.0922865103424093E-2},{"$f":"Inputs!BF1005*BC$12","v":3.0922865103424093E-2},{"$f":"Inputs!BG1005*BD$12","v":3.0922865103424096E-2},{"$f":"Inputs!BH1005*BE$12","v":3.0922865103424096E-2},{"$f":"Inputs!BI1005*BF$12","v":3.09228651034241E-2},{"$f":"IF($B380=\"Non-depreciable assets\",0,MIN(BG380,IF(BG365>1,BG380/BG365,BG380)))*BG$12","v":3.092286510342409E-2},3.0922865103424086E-2,3.092286510342409E-2,3.092286510342409E-2,3.0922865103424093E-2]
[{"$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!AZ1006*AW$12","v":1.7048274127579683E-3},{"$f":"Inputs!BA1006*AX$12","v":1.7048274127579683E-3},{"$f":"Inputs!BB1006*AY$12","v":1.7048274127579681E-3},{"$f":"Inputs!BC1006*AZ$12","v":1.7048274127579681E-3},{"$f":"Inputs!BD1006*BA$12","v":1.7048274127579681E-3},{"$f":"Inputs!BE1006*BB$12","v":1.7048274127579686E-3},{"$f":"Inputs!BF1006*BC$12","v":1.7048274127579686E-3},{"$f":"Inputs!BG1006*BD$12","v":1.7048274127579686E-3},{"$f":"Inputs!BH1006*BE$12","v":1.7048274127579686E-3},{"$f":"Inputs!BI1006*BF$12","v":1.7048274127579686E-3},{"$f":"IF($B381=\"Non-depreciable assets\",0,MIN(BG381,IF(BG366>1,BG381/BG366,BG381)))*BG$12","v":1.704827412757967E-3},1.7048274127579668E-3,1.704827412757967E-3,1.704827412757967E-3,1.7048274127579673E-3]
[{"$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!AZ1007*AW$12","v":2.2147829744882123E-18},{"$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($B382=\"Non-depreciable assets\",0,MIN(BG382,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!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($B383=\"Non-depreciable assets\",0,MIN(BG383,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!AZ1009*AW$12","v":4.6548498123827392E-5},{"$f":"Inputs!BA1009*AX$12","v":4.6548498123827392E-5},{"$f":"Inputs!BB1009*AY$12","v":4.6548498123827392E-5},{"$f":"Inputs!BC1009*AZ$12","v":4.6548498123827392E-5},{"$f":"Inputs!BD1009*BA$12","v":4.6548498123827392E-5},{"$f":"Inputs!BE1009*BB$12","v":4.6548498123827399E-5},{"$f":"Inputs!BF1009*BC$12","v":4.6548498123827385E-5},{"$f":"Inputs!BG1009*BD$12","v":4.6548498123827385E-5},{"$f":"Inputs!BH1009*BE$12","v":4.6548498123827385E-5},{"$f":"Inputs!BI1009*BF$12","v":4.6548498123827385E-5},{"$f":"IF($B384=\"Non-depreciable assets\",0,MIN(BG384,IF(BG369>1,BG384/BG369,BG384)))*BG$12","v":4.6548498123827419E-5},4.6548498123827419E-5,4.6548498123827426E-5,4.6548498123827426E-5,4.6548498123827433E-5]
[{"$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!AZ1010*AW$12","v":1.7718263795905698E-17},{"$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($B385=\"Non-depreciable assets\",0,MIN(BG385,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!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($B386=\"Non-depreciable assets\",0,MIN(BG386,IF(BG371>1,BG386/BG371,BG386)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":417},"Non-depreciable assets",null,null,null,{"$f":"Inputs!I170*F$12","v":0},{"$f":"Inputs!J170*G$12","v":0},{"$f":"Inputs!K170*H$12","v":0},{"$f":"Inputs!L170*I$12","v":0},{"$f":"Inputs!M170*J$12","v":0},{"$f":"Inputs!N170*K$12","v":0},{"$f":"Inputs!O170*L$12","v":0},{"$f":"Inputs!P170*M$12","v":0},{"$f":"Inputs!Q170*N$12","v":0},{"$f":"Inputs!R170*O$12","v":0},{"$f":"Inputs!S170*P$12","v":0},{"$f":"Inputs!T170*Q$12","v":0},{"$f":"Inputs!U170*R$12","v":0},{"$f":"Inputs!V170*S$12","v":0},{"$f":"Inputs!W170*T$12","v":0},{"$f":"Inputs!X170*U$12","v":0},{"$f":"Inputs!Y170*V$12","v":0},{"$f":"Inputs!Z170*W$12","v":0},{"$f":"Inputs!AA170*X$12","v":0},{"$f":"Inputs!AB170*Y$12","v":0},{"$f":"Inputs!AC170*Z$12","v":0},{"$f":"Inputs!AD170*AA$12","v":0},{"$f":"Inputs!AE170*AB$12","v":0},{"$f":"Inputs!AF170*AC$12","v":0},{"$f":"Inputs!AG170*AD$12","v":0},{"$f":"Inputs!AH170*AE$12","v":0},{"$f":"Inputs!AI170*AF$12","v":0},{"$f":"Inputs!AJ170*AG$12","v":0},{"$f":"Inputs!AK170*AH$12","v":0},{"$f":"Inputs!AL170*AI$12","v":0},{"$f":"Inputs!AM170*AJ$12","v":0},{"$f":"Inputs!AN170*AK$12","v":0},{"$f":"Inputs!AO170*AL$12","v":0},{"$f":"Inputs!AP170*AM$12","v":0},{"$f":"Inputs!AQ170*AN$12","v":0},{"$f":"Inputs!AR170*AO$12","v":0},{"$f":"Inputs!AS170*AP$12","v":0},{"$f":"Inputs!AT170*AQ$12","v":0},{"$f":"Inputs!AU170*AR$12","v":0},{"$f":"Inputs!AV170*AS$12","v":0},{"$f":"Inputs!AW170*AT$12","v":0},{"$f":"Inputs!AX170*AU$12","v":0},{"$f":"Inputs!AY170*AV$12","v":0},{"$f":"Inputs!AZ1012*AW$12","v":0},{"$f":"Inputs!BA1012*AX$12","v":0},{"$f":"Inputs!BB1012*AY$12","v":0},{"$f":"Inputs!BC1012*AZ$12","v":0},{"$f":"Inputs!BD1012*BA$12","v":0},{"$f":"Inputs!BE1012*BB$12","v":0},{"$f":"Inputs!BF1012*BC$12","v":0},{"$f":"Inputs!BG1012*BD$12","v":0},{"$f":"Inputs!BH1012*BE$12","v":0},{"$f":"Inputs!BI1012*BF$12","v":0},{"$f":"IF($B387=\"Non-depreciable assets\",0,MIN(BG387,IF(BG372>1,BG387/BG372,BG387)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":418},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":419},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":420},"Miscellaneous assets"]
[{"$f":"ROW()","v":421},"Total",null,{"$f":"SUM(D408:D420)","v":0},{"$f":"SUM(E408:E420)","v":0},9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333342E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,3.4931131708333334E-2,2.5592021249999996E-2,2.5592021249999999E-2,2.5592021249999996E-2,2.5592021249999996E-2,3.2674241014305896E-2,3.2674241014305876E-2,3.2674241014305876E-2,3.2674241014305869E-2,3.2674241014305869E-2,3.267424101430589E-2,3.267424101430589E-2,3.267424101430589E-2,3.267424101430589E-2,3.2674241014305896E-2,{"$f":"SUM(BG408:BG420)","v":3.2674241014305883E-2},3.2674241014305883E-2,{"$f":"SUM(BI408:BI420)","v":3.2674241014305883E-2},3.2674241014305883E-2,{"$f":"SUM(BK408:BK420)","v":3.267424101430589E-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,{"$f":"MAX(BH378+BH393-BH408,0)","v":0},0,{"$f":"MAX(BJ378+BJ393-BJ408,0)","v":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,{"$f":"MAX(BF379+BF394-BF409,0)","v":0},0,{"$f":"MAX(BH379+BH394-BH409,0)","v":0},0,{"$f":"MAX(BJ379+BJ394-BJ409,0)","v":0},0]
[{"$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},0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.47229507487500089,0.44807481462500087,0.42385455437500086,0.39963429412500084,0.37541403387500083,0.44838154399964919,0.41745867889622512,0.38653581379280105,0.35561294868937698,0.32469008358595292,0.29376721848252885,0.26284435337910478,{"$f":"MAX(BD380+BD395-BD410,0)","v":0.23192148827568068},0.20099862317225659,{"$f":"MAX(BF380+BF395-BF410,0)","v":0.17007575806883249},0.13915289296540839,{"$f":"MAX(BH380+BH395-BH410,0)","v":0.10823002786198431},7.7307162758560227E-2,{"$f":"MAX(BJ380+BJ395-BJ410,0)","v":4.6384297655136138E-2},1.5461432551712045E-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,{"$f":"MAX(AK381+AK396-AK411,0)","v":2.9376643999999931E-2},2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.6038388999999936E-2,2.4703086999999936E-2,2.3367784999999936E-2,2.2032482999999936E-2,2.0697180999999936E-2,2.4719997484990541E-2,2.3015170072232572E-2,2.1310342659474603E-2,1.9605515246716634E-2,1.7900687833958664E-2,1.6195860421200695E-2,1.4491033008442726E-2,{"$f":"MAX(BD381+BD396-BD411,0)","v":1.2786205595684757E-2},1.1081378182926788E-2,{"$f":"MAX(BF381+BF396-BF411,0)","v":9.3765507701688185E-3},7.671723357410851E-3,{"$f":"MAX(BH381+BH396-BH411,0)","v":5.9668959446528844E-3},4.2620685318949178E-3,{"$f":"MAX(BJ381+BJ396-BJ411,0)","v":2.5572411191369508E-3},8.5241370637898352E-4]
[{"$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,{"$f":"MAX(BH382+BH397-BH412,0)","v":0},0,{"$f":"MAX(BJ382+BJ397-BJ412,0)","v":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,{"$f":"MAX(BH383+BH398-BH413,0)","v":0},0,{"$f":"MAX(BJ383+BJ398-BJ413,0)","v":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,{"$f":"MAX(AK384+AK399-AK414,0)","v":1.5312779999999998E-3},1.5221632499999999E-3,1.5130484999999999E-3,1.5039337499999999E-3,1.4948189999999999E-3,1.4857042499999999E-3,1.4765894999999999E-3,1.4401304999999999E-3,1.4036715E-3,1.3672125E-3,1.3307535E-3,1.2942945E-3,1.6059231852720451E-3,1.5593746871482178E-3,1.5128261890243904E-3,1.4662776909005631E-3,1.4197291927767358E-3,{"$f":"MAX(BB384+BB399-BB414,0)","v":1.3731806946529084E-3},1.3266321965290811E-3,{"$f":"MAX(BD384+BD399-BD414,0)","v":1.2800836984052538E-3},1.2335352002814264E-3,{"$f":"MAX(BF384+BF399-BF414,0)","v":1.1869867021575991E-3},1.1404382040337718E-3,{"$f":"MAX(BH384+BH399-BH414,0)","v":1.0938897059099444E-3},1.0473412077861171E-3,{"$f":"MAX(BJ384+BJ399-BJ414,0)","v":1.0007927096622898E-3},9.5424421153846235E-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,{"$f":"MAX(BI385+BI400-BI415,0)","v":0},0,{"$f":"MAX(BK385+BK400-BK415,0)","v":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,{"$f":"MAX(BI386+BI401-BI416,0)","v":0},0,{"$f":"MAX(BK386+BK401-BK416,0)","v":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,{"$f":"MAX(AK387+AK402-AK417,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG387+BG402-BG417,0)","v":0},0,{"$f":"MAX(BI387+BI402-BI417,0)","v":0},0,{"$f":"MAX(BK387+BK402-BK417,0)","v":0}]
[{"$f":"ROW()","v":433},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":434},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":435},"Miscellaneous assets"]
[{"$f":"ROW()","v":436},"Total",null,{"$f":"SUM(D423:D435)","v":0},{"$f":"SUM(E423:E435)","v":0.91103296499999997},0.90112959029166673,0.89122621558333348,0.88132284087500001,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333345,0.82190259262500021,0.81199921791666685,0.80209584320833338,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.76248234437500029,0.75257896966666704,0.74267559495833368,0.73277222025000022,0.72286884554166697,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833388,0.67335197200000041,0.66344859729166716,0.65354522258333381,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166725,0.594124974333334,0.58422159962500064,0.5743182249166674,0.56441485020833415,0.55451147550000091,0.54460810079166755,0.53470472608333419,0.49977359437500085,0.47418157312500081,0.44858955187500077,0.42299753062500078,0.3974055093750008,0.47470746466991176,0.44203322365560593,0.40935898264130005,0.37668474162699417,0.34401050061268829,0.31133625959838246,0.27866201858407658,0.24598777756977069,0.21331353655546481,0.18063929554115893,{"$f":"SUM(BG423:BG435)","v":0.14796505452685302},0.11529081351254714,{"$f":"SUM(BI423:BI435)","v":8.2616572498241267E-2},4.9942331483935377E-2,{"$f":"SUM(BK423:BK435)","v":1.7268090469629491E-2}]
[{"$f":"ROW()","v":437},{"$f":"TEXT(EOMONTH(LEFT(B361,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/09/2000 Capex"}]
[{"$f":"ROW()","v":438},"Life (years)"]
[{"$f":"ROW()","v":439},"Pipeline and laterals",null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(G439-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,{"$f":"MAX(AR439-1,0)","v":59.75},{"$f":"MAX(AS439-1,0)","v":58.75},57.75,56.75,55.75,54.75,53.75,52.75,51.75,50.75,49.75,48.75,47.75,46.75,{"$f":"MAX(MIN(BF439-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":440},"Main line valve and scraper stations",null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(G440-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,{"$f":"MAX(AR440-1,0)","v":39.75},38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75,27.75,26.75,{"$f":"MAX(MIN(BF440-1,Assets!$BG$192),0)","v":25.75},24.75,23.75,22.75,21.75]
[{"$f":"ROW()","v":441},"Compressor stations",null,null,null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,{"$f":"MAX(AR441-1,0)","v":19.75},18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,{"$f":"MAX(MIN(BF441-1,Assets!$BG$192),0)","v":5.75},4.75,3.75,2.75,1.75]
[{"$f":"ROW()","v":442},"Receipt and delivery point facilities",null,null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,{"$f":"MAX(AR442-1,0)","v":19.75},18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,{"$f":"MAX(MIN(BF442-1,Assets!$BG$192),0)","v":5.75},4.75,3.75,2.75,1.75]
[{"$f":"ROW()","v":443},"SCADA and communications",null,null,null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,{"$f":"MAX(AR443-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF443-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":444},"Cathodic protection",null,null,null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,{"$f":"MAX(AR444-1,0)","v":4.75},3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF444-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":445},"Maintenance bases and depots",null,null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,{"$f":"MAX(AR445-1,0)","v":39.75},38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75,27.75,26.75,{"$f":"MAX(MIN(BF445-1,Assets!$BG$192),0)","v":25.75},24.75,23.75,22.75,21.75]
[{"$f":"ROW()","v":446},"Other assets",null,null,null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,{"$f":"MAX(Q446-0.25,0)","v":7.25},7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,{"$f":"MAX(AR446-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF446-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":447},"Equity Raising Cost",null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":448},"Non-depreciable assets",null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":449},"Shared support assets - IOT & cyber security",null,null,null,null,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":450},"Shared support assets (net IOT & cyber security)",null,null,null,null,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":451},"Miscellaneous assets",null,null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV499*AV$15","v":0},0,0,0,0,0,{"$f":"BB499","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":455},"Main line valve and scraper stations",null,null,null,null,{"$f":"F500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":456},"Compressor stations",null,null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.47835013993750086,0.45412987968750085,0.42990961943750083,0.40568935918750082,0.48703512537892923,0.45611226027550517,0.4251893951720811,0.39426653006865703,0.36334366496523296,0.33242079986180889,0.30149793475838482,0.27057506965496075,0.23965220455153666,0.20872933944811256,0.17780647434468846,0.1468836092412644,0.11596074413784031,8.5037879034416231E-2,5.4115013930992148E-2]
[{"$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-2,2.6851031750938004E-2,2.5146204338180034E-2,2.3441376925422065E-2,2.1736549512664096E-2,2.0031722099906127E-2,1.8326894687148158E-2,1.6622067274390188E-2,1.4917239861632219E-2,1.321241244887425E-2,1.1507585036116281E-2,9.8027576233583116E-3,8.0979302106003442E-3,6.3931027978423767E-3,4.6882753850844092E-3,2.9834479723264422E-3]
[{"$f":"ROW()","v":458},"SCADA and communications",null,null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666719E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666724E-3,2.9104645833333389E-3,2.7940460000000058E-3,2.6776274166666727E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,2.2147829744882123E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"AU504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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-3,1.6641088079268297E-3,1.6175603098030024E-3,1.571011811679175E-3,1.5244633135553477E-3,1.4779148154315204E-3,1.431366317307693E-3,1.3848178191838657E-3,1.3382693210600384E-3,1.291720822936211E-3,1.2451723248123837E-3,1.1986238266885564E-3,1.152075328564729E-3,1.1055268304409017E-3,1.0589783323170744E-3,1.0124298341932468E-3]
[{"$f":"ROW()","v":461},"Other assets",null,null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.12539118006250002,0.12200222925000002,0.11861327843750002,0.11522432762500003,0.11183537681250003,0.10844642600000003,0.10505747518750003,0.10166852437500003,9.8279573562500028E-2,9.4890622750000028E-2,9.1501671937500029E-2,8.8112721125000029E-2,8.472377031250003E-2,8.133481950000003E-2,7.7945868687500031E-2,7.4556917875000031E-2,7.1167967062500032E-2,6.7779016250000032E-2,6.4390065437500033E-2,6.1001114625000033E-2,5.7612163812500033E-2,5.4223213000000034E-2,5.0834262187500034E-2,4.7445311375000035E-2,4.4056360562500035E-2,4.0667409750000036E-2,3.7278458937500036E-2,3.3889508125000037E-2,3.0500557312500037E-2,2.7111606500000038E-2,2.3722655687500038E-2,2.0333704875000039E-2,1.6944754062500039E-2,1.355580325000004E-2,1.016685243750004E-2,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,3.5436527591811397E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":462},"Equity Raising Cost",null,null,null,null,{"$f":"F507","v":0},{"$f":"G507","v":0},{"$f":"H507","v":0},{"$f":"I507","v":0},{"$f":"J507","v":0},{"$f":"K507","v":0},{"$f":"L507","v":0},{"$f":"M507","v":0},{"$f":"N507","v":0},{"$f":"O507","v":0},{"$f":"P507","v":0},{"$f":"Q507","v":0},{"$f":"R507","v":0},{"$f":"S507","v":0},{"$f":"T507","v":0},{"$f":"U507","v":0},{"$f":"V507","v":0},{"$f":"W507","v":0},{"$f":"X507","v":0},{"$f":"Y507","v":0},{"$f":"Z507","v":0},{"$f":"AA507","v":0},{"$f":"AB507","v":0},{"$f":"AC507","v":0},{"$f":"AD507","v":0},{"$f":"AE507","v":0},{"$f":"AF507","v":0},{"$f":"AG507","v":0},{"$f":"AH507","v":0},{"$f":"AI507","v":0},{"$f":"AJ507","v":0},{"$f":"AK507","v":0},{"$f":"AL507","v":0},{"$f":"AM507","v":0},{"$f":"AN507","v":0},{"$f":"AO507","v":0},{"$f":"AP507","v":0},{"$f":"AQ507","v":0},{"$f":"AR507","v":0},{"$f":"AS507","v":0},{"$f":"AT507","v":0},{"$f":"AU507","v":0},0,{"$f":"AW507","v":0},{"$f":"AX507","v":0},{"$f":"AY507","v":0},{"$f":"AZ507","v":0},{"$f":"BA507","v":0},{"$f":"BB507","v":0},{"$f":"BC507","v":0},{"$f":"BD507","v":0},{"$f":"BE507","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":463},"Non-depreciable assets",null,null,null,null,{"$f":"F508","v":0},{"$f":"G508","v":0},{"$f":"H508","v":0},{"$f":"I508","v":0},{"$f":"J508","v":0},{"$f":"K508","v":0},{"$f":"L508","v":0},{"$f":"M508","v":0},{"$f":"N508","v":0},{"$f":"O508","v":0},{"$f":"P508","v":0},{"$f":"Q508","v":0},{"$f":"R508","v":0},{"$f":"S508","v":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},{"$f":"AP508","v":0},{"$f":"AQ508","v":0},{"$f":"AR508","v":0},{"$f":"AS508","v":0},{"$f":"AT508","v":0},{"$f":"AU508","v":0},0,{"$f":"AW508","v":0},{"$f":"AX508","v":0},{"$f":"AY508","v":0},{"$f":"AZ508","v":0},{"$f":"BA508","v":0},{"$f":"BB508","v":0},{"$f":"BC508","v":0},{"$f":"BD508","v":0},{"$f":"BE508","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":464},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":465},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":466},"Miscellaneous assets"]
[{"$f":"ROW()","v":467},"Total",null,{"$f":"SUM(D454:D466)","v":0},{"$f":"SUM(E454:E466)","v":0},0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500012,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333345,0.82190259262500032,0.81199921791666696,0.80209584320833349,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.76248234437500029,0.75257896966666704,0.74267559495833368,0.73277222025000033,0.72286884554166708,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833388,0.67335197200000041,0.66344859729166727,0.65354522258333392,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166725,0.594124974333334,0.58422159962500064,0.57431822491666751,0.56441485020833415,0.55451147550000091,0.54460810079166755,0.50617159968750081,0.48057957843750088,0.45498755718750072,0.42939553593750079,0.51555026593779396,0.48287602492348819,0.45020178390918236,0.41752754289487642,0.3848533018805706,0.35217906086626471,0.31950481985195889,0.28683057883765301,0.25415633782334712,0.22148209680904124,{"$f":"SUM(BG454:BG466)","v":0.18880785579473533},0.15613361478042947,{"$f":"SUM(BI454:BI466)","v":0.12345937376612359},9.0785132751817724E-2,{"$f":"SUM(BK454:BK466)","v":5.8110891737511834E-2}]
[{"$f":"ROW()","v":468},"Capex"]
[{"$f":"ROW()","v":469},"Pipeline and laterals",null,null,null,{"$f":"F$209","v":0}]
[{"$f":"ROW()","v":470},"Main line valve and scraper stations",null,null,null,{"$f":"F$210","v":0}]
[{"$f":"ROW()","v":471},"Compressor stations",null,null,null,{"$f":"F$211","v":0.72660780749999998}]
[{"$f":"ROW()","v":472},"Receipt and delivery point facilities",null,null,null,{"$f":"F$212","v":4.0059059999999994E-2}]
[{"$f":"ROW()","v":473},"SCADA and communications",null,null,null,{"$f":"F$213","v":6.9851149999999992E-3}]
[{"$f":"ROW()","v":474},"Cathodic protection",null,null,null,{"$f":"F$214","v":0}]
[{"$f":"ROW()","v":475},"Maintenance bases and depots",null,null,null,{"$f":"F$215","v":1.82295E-3}]
[{"$f":"ROW()","v":476},"Other assets",null,null,null,{"$f":"F$216","v":0.13555803250000001}]
[{"$f":"ROW()","v":477},"Equity Raising Cost",null,null,null,{"$f":"F$217","v":0}]
[{"$f":"ROW()","v":478},"Non-depreciable assets",null,null,null,{"$f":"F$218","v":-1.9819229867415356E-2}]
[{"$f":"ROW()","v":479},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":480},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":481},"Miscellaneous assets"]
[{"$f":"ROW()","v":482},"Total",null,{"$f":"SUM(D469:D481)","v":0},{"$f":"SUM(E469:E481)","v":0},0.89121373513258462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG469:BG481)","v":0},0,{"$f":"SUM(BI469:BI481)","v":0},0,{"$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!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($B454=\"Non-depreciable assets\",0,MIN(BG454,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!AZ1019*AW$12","v":0},{"$f":"Inputs!BA1019*AX$12","v":0},{"$f":"Inputs!BB1019*AY$12","v":0},{"$f":"Inputs!BC1019*AZ$12","v":0},{"$f":"Inputs!BD1019*BA$12","v":0},{"$f":"Inputs!BE1019*BB$12","v":0},{"$f":"Inputs!BF1019*BC$12","v":0},{"$f":"Inputs!BG1019*BD$12","v":0},{"$f":"Inputs!BH1019*BE$12","v":0},{"$f":"Inputs!BI1019*BF$12","v":0},{"$f":"IF($B455=\"Non-depreciable assets\",0,MIN(BG455,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!AZ1020*AW$12","v":3.0922865103424079E-2},{"$f":"Inputs!BA1020*AX$12","v":3.0922865103424076E-2},{"$f":"Inputs!BB1020*AY$12","v":3.0922865103424076E-2},{"$f":"Inputs!BC1020*AZ$12","v":3.0922865103424072E-2},{"$f":"Inputs!BD1020*BA$12","v":3.0922865103424072E-2},{"$f":"Inputs!BE1020*BB$12","v":3.0922865103424083E-2},{"$f":"Inputs!BF1020*BC$12","v":3.0922865103424086E-2},{"$f":"Inputs!BG1020*BD$12","v":3.0922865103424086E-2},{"$f":"Inputs!BH1020*BE$12","v":3.0922865103424086E-2},{"$f":"Inputs!BI1020*BF$12","v":3.0922865103424086E-2},{"$f":"IF($B456=\"Non-depreciable assets\",0,MIN(BG456,IF(BG441>1,BG456/BG441,BG456)))*BG$12","v":3.0922865103424079E-2},3.0922865103424083E-2,3.0922865103424083E-2,3.0922865103424083E-2,3.0922865103424086E-2]
[{"$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!AZ1021*AW$12","v":1.7048274127579683E-3},{"$f":"Inputs!BA1021*AX$12","v":1.7048274127579683E-3},{"$f":"Inputs!BB1021*AY$12","v":1.7048274127579683E-3},{"$f":"Inputs!BC1021*AZ$12","v":1.7048274127579681E-3},{"$f":"Inputs!BD1021*BA$12","v":1.7048274127579681E-3},{"$f":"Inputs!BE1021*BB$12","v":1.7048274127579688E-3},{"$f":"Inputs!BF1021*BC$12","v":1.7048274127579686E-3},{"$f":"Inputs!BG1021*BD$12","v":1.7048274127579686E-3},{"$f":"Inputs!BH1021*BE$12","v":1.7048274127579686E-3},{"$f":"Inputs!BI1021*BF$12","v":1.7048274127579686E-3},{"$f":"IF($B457=\"Non-depreciable assets\",0,MIN(BG457,IF(BG442>1,BG457/BG442,BG457)))*BG$12","v":1.7048274127579673E-3},1.7048274127579673E-3,1.704827412757967E-3,1.704827412757967E-3,1.704827412757967E-3]
[{"$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!AZ1022*AW$12","v":2.2147829744882123E-18},{"$f":"Inputs!BA1022*AX$12","v":0},{"$f":"Inputs!BB1022*AY$12","v":0},{"$f":"Inputs!BC1022*AZ$12","v":0},{"$f":"Inputs!BD1022*BA$12","v":0},{"$f":"Inputs!BE1022*BB$12","v":0},{"$f":"Inputs!BF1022*BC$12","v":0},{"$f":"Inputs!BG1022*BD$12","v":0},{"$f":"Inputs!BH1022*BE$12","v":0},{"$f":"Inputs!BI1022*BF$12","v":0},{"$f":"IF($B458=\"Non-depreciable assets\",0,MIN(BG458,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!AZ1023*AW$12","v":0},{"$f":"Inputs!BA1023*AX$12","v":0},{"$f":"Inputs!BB1023*AY$12","v":0},{"$f":"Inputs!BC1023*AZ$12","v":0},{"$f":"Inputs!BD1023*BA$12","v":0},{"$f":"Inputs!BE1023*BB$12","v":0},{"$f":"Inputs!BF1023*BC$12","v":0},{"$f":"Inputs!BG1023*BD$12","v":0},{"$f":"Inputs!BH1023*BE$12","v":0},{"$f":"Inputs!BI1023*BF$12","v":0},{"$f":"IF($B459=\"Non-depreciable assets\",0,MIN(BG459,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!AZ1024*AW$12","v":4.6548498123827406E-5},{"$f":"Inputs!BA1024*AX$12","v":4.6548498123827406E-5},{"$f":"Inputs!BB1024*AY$12","v":4.6548498123827412E-5},{"$f":"Inputs!BC1024*AZ$12","v":4.6548498123827412E-5},{"$f":"Inputs!BD1024*BA$12","v":4.6548498123827412E-5},{"$f":"Inputs!BE1024*BB$12","v":4.6548498123827406E-5},{"$f":"Inputs!BF1024*BC$12","v":4.6548498123827406E-5},{"$f":"Inputs!BG1024*BD$12","v":4.6548498123827406E-5},{"$f":"Inputs!BH1024*BE$12","v":4.6548498123827406E-5},{"$f":"Inputs!BI1024*BF$12","v":4.6548498123827406E-5},{"$f":"IF($B460=\"Non-depreciable assets\",0,MIN(BG460,IF(BG445>1,BG460/BG445,BG460)))*BG$12","v":4.6548498123827433E-5},4.6548498123827439E-5,4.6548498123827439E-5,4.6548498123827446E-5,4.6548498123827439E-5]
[{"$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!AZ1025*AW$12","v":3.5436527591811397E-17},{"$f":"Inputs!BA1025*AX$12","v":0},{"$f":"Inputs!BB1025*AY$12","v":0},{"$f":"Inputs!BC1025*AZ$12","v":0},{"$f":"Inputs!BD1025*BA$12","v":0},{"$f":"Inputs!BE1025*BB$12","v":0},{"$f":"Inputs!BF1025*BC$12","v":0},{"$f":"Inputs!BG1025*BD$12","v":0},{"$f":"Inputs!BH1025*BE$12","v":0},{"$f":"Inputs!BI1025*BF$12","v":0},{"$f":"IF($B461=\"Non-depreciable assets\",0,MIN(BG461,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!AZ1026*AW$12","v":0},{"$f":"Inputs!BA1026*AX$12","v":0},{"$f":"Inputs!BB1026*AY$12","v":0},{"$f":"Inputs!BC1026*AZ$12","v":0},{"$f":"Inputs!BD1026*BA$12","v":0},{"$f":"Inputs!BE1026*BB$12","v":0},{"$f":"Inputs!BF1026*BC$12","v":0},{"$f":"Inputs!BG1026*BD$12","v":0},{"$f":"Inputs!BH1026*BE$12","v":0},{"$f":"Inputs!BI1026*BF$12","v":0},{"$f":"IF($B462=\"Non-depreciable assets\",0,MIN(BG462,IF(BG447>1,BG462/BG447,BG462)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":493},"Non-depreciable assets",null,null,null,null,{"$f":"Inputs!J185*G$12","v":0},{"$f":"Inputs!K185*H$12","v":0},{"$f":"Inputs!L185*I$12","v":0},{"$f":"Inputs!M185*J$12","v":0},{"$f":"Inputs!N185*K$12","v":0},{"$f":"Inputs!O185*L$12","v":0},{"$f":"Inputs!P185*M$12","v":0},{"$f":"Inputs!Q185*N$12","v":0},{"$f":"Inputs!R185*O$12","v":0},{"$f":"Inputs!S185*P$12","v":0},{"$f":"Inputs!T185*Q$12","v":0},{"$f":"Inputs!U185*R$12","v":0},{"$f":"Inputs!V185*S$12","v":0},{"$f":"Inputs!W185*T$12","v":0},{"$f":"Inputs!X185*U$12","v":0},{"$f":"Inputs!Y185*V$12","v":0},{"$f":"Inputs!Z185*W$12","v":0},{"$f":"Inputs!AA185*X$12","v":0},{"$f":"Inputs!AB185*Y$12","v":0},{"$f":"Inputs!AC185*Z$12","v":0},{"$f":"Inputs!AD185*AA$12","v":0},{"$f":"Inputs!AE185*AB$12","v":0},{"$f":"Inputs!AF185*AC$12","v":0},{"$f":"Inputs!AG185*AD$12","v":0},{"$f":"Inputs!AH185*AE$12","v":0},{"$f":"Inputs!AI185*AF$12","v":0},{"$f":"Inputs!AJ185*AG$12","v":0},{"$f":"Inputs!AK185*AH$12","v":0},{"$f":"Inputs!AL185*AI$12","v":0},{"$f":"Inputs!AM185*AJ$12","v":0},{"$f":"Inputs!AN185*AK$12","v":0},{"$f":"Inputs!AO185*AL$12","v":0},{"$f":"Inputs!AP185*AM$12","v":0},{"$f":"Inputs!AQ185*AN$12","v":0},{"$f":"Inputs!AR185*AO$12","v":0},{"$f":"Inputs!AS185*AP$12","v":0},{"$f":"Inputs!AT185*AQ$12","v":0},{"$f":"Inputs!AU185*AR$12","v":0},{"$f":"Inputs!AV185*AS$12","v":0},{"$f":"Inputs!AW185*AT$12","v":0},{"$f":"Inputs!AX185*AU$12","v":0},{"$f":"Inputs!AY185*AV$12","v":0},{"$f":"Inputs!AZ1027*AW$12","v":0},{"$f":"Inputs!BA1027*AX$12","v":0},{"$f":"Inputs!BB1027*AY$12","v":0},{"$f":"Inputs!BC1027*AZ$12","v":0},{"$f":"Inputs!BD1027*BA$12","v":0},{"$f":"Inputs!BE1027*BB$12","v":0},{"$f":"Inputs!BF1027*BC$12","v":0},{"$f":"Inputs!BG1027*BD$12","v":0},{"$f":"Inputs!BH1027*BE$12","v":0},{"$f":"Inputs!BI1027*BF$12","v":0},{"$f":"IF($B463=\"Non-depreciable assets\",0,MIN(BG463,IF(BG448>1,BG463/BG448,BG463)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":494},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":495},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":496},"Miscellaneous assets"]
[{"$f":"ROW()","v":497},"Total",null,{"$f":"SUM(D484:D496)","v":0},{"$f":"SUM(E484:E496)","v":0},0,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333342E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,3.8436501104166673E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,3.267424101430591E-2,3.2674241014305869E-2,3.2674241014305869E-2,3.2674241014305869E-2,3.2674241014305869E-2,3.2674241014305876E-2,3.2674241014305883E-2,3.2674241014305883E-2,3.2674241014305883E-2,3.2674241014305883E-2,{"$f":"SUM(BG484:BG496)","v":3.2674241014305876E-2},3.2674241014305876E-2,{"$f":"SUM(BI484:BI496)","v":3.2674241014305876E-2},3.2674241014305876E-2,{"$f":"SUM(BK484:BK496)","v":3.2674241014305883E-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,{"$f":"MAX(BH454+BH469-BH484,0)","v":0},0,{"$f":"MAX(BJ454+BJ469-BJ484,0)","v":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,{"$f":"MAX(BF455+BF470-BF485,0)","v":0},0,{"$f":"MAX(BH455+BH470-BH485,0)","v":0},0,{"$f":"MAX(BJ455+BJ470-BJ485,0)","v":0},0]
[{"$f":"ROW()","v":501},"Compressor stations",null,null,null,{"$f":"MAX(F456+F471-F486,0)","v":0.72660780749999998},0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,{"$f":"MAX(AL456+AL471-AL486,0)","v":0.53284572550000076},0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.47835013993750086,0.45412987968750085,0.42990961943750083,0.40568935918750082,0.38146909893750081,0.45611226027550517,0.4251893951720811,0.39426653006865703,0.36334366496523296,0.33242079986180889,0.30149793475838482,0.27057506965496075,{"$f":"MAX(BD456+BD471-BD486,0)","v":0.23965220455153666},0.20872933944811256,{"$f":"MAX(BF456+BF471-BF486,0)","v":0.17780647434468846},0.1468836092412644,{"$f":"MAX(BH456+BH471-BH486,0)","v":0.11596074413784031},8.5037879034416231E-2,{"$f":"MAX(BJ456+BJ471-BJ486,0)","v":5.4115013930992148E-2},2.3192148827568062E-2]
[{"$f":"ROW()","v":502},"Receipt and delivery point facilities",null,null,null,{"$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,{"$f":"MAX(AL457+AL472-AL487,0)","v":2.9376643999999931E-2},2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.6372214499999935E-2,2.5036912499999935E-2,2.3701610499999935E-2,2.2366308499999935E-2,2.1031006499999935E-2,2.5146204338180034E-2,2.3441376925422065E-2,2.1736549512664096E-2,2.0031722099906127E-2,1.8326894687148158E-2,1.6622067274390188E-2,1.4917239861632219E-2,{"$f":"MAX(BD457+BD472-BD487,0)","v":1.321241244887425E-2},1.1507585036116281E-2,{"$f":"MAX(BF457+BF472-BF487,0)","v":9.8027576233583116E-3},8.0979302106003442E-3,{"$f":"MAX(BH457+BH472-BH487,0)","v":6.3931027978423767E-3},4.6882753850844092E-3,{"$f":"MAX(BJ457+BJ472-BJ487,0)","v":2.9834479723264422E-3},1.2786205595684752E-3]
[{"$f":"ROW()","v":503},"SCADA and communications",null,null,null,{"$f":"MAX(F458+F473-F488,0)","v":6.9851149999999992E-3},6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666719E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,{"$f":"MAX(AL458+AL473-AL488,0)","v":3.259720333333339E-3},3.1433017500000059E-3,3.0268831666666724E-3,2.9104645833333389E-3,2.7940460000000058E-3,2.6776274166666727E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,0,0,0,0,0,0,0,{"$f":"MAX(BD458+BD473-BD488,0)","v":0},0,{"$f":"MAX(BF458+BF473-BF488,0)","v":0},0,{"$f":"MAX(BH458+BH473-BH488,0)","v":0},0,{"$f":"MAX(BJ458+BJ473-BJ488,0)","v":0},0]
[{"$f":"ROW()","v":504},"Cathodic protection",null,null,null,{"$f":"MAX(F459+F474-F489,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB459+BB474-BB489,0)","v":0},0,{"$f":"MAX(BD459+BD474-BD489,0)","v":0},0,{"$f":"MAX(BF459+BF474-BF489,0)","v":0},0,{"$f":"MAX(BH459+BH474-BH489,0)","v":0},0,{"$f":"MAX(BJ459+BJ474-BJ489,0)","v":0},0]
[{"$f":"ROW()","v":505},"Maintenance bases and depots",null,null,null,{"$f":"MAX(F460+F475-F490,0)","v":1.82295E-3},1.8138352500000001E-3,1.8047205000000001E-3,1.7956057500000001E-3,1.7864910000000001E-3,1.7773762500000001E-3,1.7682615000000001E-3,1.7591467500000001E-3,1.7500320000000001E-3,1.7409172500000001E-3,1.7318025000000001E-3,1.7226877500000001E-3,1.7135730000000001E-3,1.7044582500000001E-3,1.6953435000000002E-3,1.6862287500000002E-3,1.6771140000000002E-3,1.6679992500000002E-3,1.6588845000000002E-3,1.6497697500000002E-3,1.6406550000000002E-3,1.6315402500000002E-3,1.6224255000000002E-3,1.6133107500000002E-3,1.6041960000000002E-3,1.5950812500000002E-3,1.5859665000000002E-3,1.5768517500000002E-3,1.5677370000000003E-3,1.5586222500000003E-3,1.5495075000000003E-3,1.5403927500000003E-3,1.5312780000000003E-3,1.5221632500000003E-3,1.5130485000000003E-3,1.5039337500000003E-3,1.4948190000000003E-3,1.4857042500000003E-3,1.4492452500000003E-3,1.4127862500000004E-3,1.3763272500000004E-3,1.3398682500000004E-3,1.3034092500000005E-3,1.6175603098030024E-3,1.571011811679175E-3,1.5244633135553477E-3,1.4779148154315204E-3,1.431366317307693E-3,{"$f":"MAX(BB460+BB475-BB490,0)","v":1.3848178191838657E-3},1.3382693210600384E-3,{"$f":"MAX(BD460+BD475-BD490,0)","v":1.291720822936211E-3},1.2451723248123837E-3,{"$f":"MAX(BF460+BF475-BF490,0)","v":1.1986238266885564E-3},1.152075328564729E-3,{"$f":"MAX(BH460+BH475-BH490,0)","v":1.1055268304409017E-3},1.0589783323170744E-3,{"$f":"MAX(BJ460+BJ475-BJ490,0)","v":1.0124298341932468E-3},9.6588133606941939E-4]
[{"$f":"ROW()","v":506},"Other assets",null,null,null,{"$f":"MAX(F461+F476-F491,0)","v":0.13555803250000001},0.13216908168750002,0.12878013087500001,0.12539118006250002,0.12200222925000002,0.11861327843750002,0.11522432762500003,0.11183537681250003,0.10844642600000003,0.10505747518750003,0.10166852437500003,9.8279573562500028E-2,9.4890622750000028E-2,9.1501671937500029E-2,8.8112721125000029E-2,8.472377031250003E-2,8.133481950000003E-2,7.7945868687500031E-2,7.4556917875000031E-2,7.1167967062500032E-2,6.7779016250000032E-2,6.4390065437500033E-2,6.1001114625000033E-2,5.7612163812500033E-2,5.4223213000000034E-2,5.0834262187500034E-2,4.7445311375000035E-2,4.4056360562500035E-2,4.0667409750000036E-2,3.7278458937500036E-2,3.3889508125000037E-2,3.0500557312500037E-2,{"$f":"MAX(AL461+AL476-AL491,0)","v":2.7111606500000038E-2},2.3722655687500038E-2,2.0333704875000039E-2,1.6944754062500039E-2,1.355580325000004E-2,1.016685243750004E-2,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG461+BG476-BG491,0)","v":0},0,{"$f":"MAX(BI461+BI476-BI491,0)","v":0},0,{"$f":"MAX(BK461+BK476-BK491,0)","v":0}]
[{"$f":"ROW()","v":507},"Equity Raising Cost",null,null,null,null,{"$f":"MAX(G462+G477-G492,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AM462+AM477-AM492,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG462+BG477-BG492,0)","v":0},0,{"$f":"MAX(BI462+BI477-BI492,0)","v":0},0,{"$f":"MAX(BK462+BK477-BK492,0)","v":0}]
[{"$f":"ROW()","v":508},"Non-depreciable assets",null,null,null,{"$f":"MAX(F463+F478-F493,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AL463+AL478-AL493,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG463+BG478-BG493,0)","v":0},0,{"$f":"MAX(BI463+BI478-BI493,0)","v":0},0,{"$f":"MAX(BK463+BK478-BK493,0)","v":0}]
[{"$f":"ROW()","v":509},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":510},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":511},"Miscellaneous assets"]
[{"$f":"ROW()","v":512},"Total",null,{"$f":"SUM(D499:D511)","v":0},{"$f":"SUM(E499:E511)","v":0},0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500012,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333345,0.82190259262500032,0.81199921791666696,0.80209584320833349,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.76248234437500029,0.75257896966666704,0.74267559495833368,0.73277222025000033,0.72286884554166708,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833388,0.67335197200000041,0.66344859729166727,0.65354522258333392,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166725,0.594124974333334,0.58422159962500064,0.57431822491666751,0.56441485020833415,0.55451147550000091,0.54460810079166755,0.50617159968750081,0.48057957843750088,0.45498755718750072,0.42939553593750079,0.40380351468750075,0.48287602492348819,0.45020178390918236,0.41752754289487642,0.3848533018805706,0.35217906086626471,0.31950481985195889,0.28683057883765301,0.25415633782334712,0.22148209680904124,0.18880785579473533,{"$f":"SUM(BG499:BG511)","v":0.15613361478042947},0.12345937376612359,{"$f":"SUM(BI499:BI511)","v":9.0785132751817724E-2},5.8110891737511834E-2,{"$f":"SUM(BK499:BK511)","v":2.5436650723205959E-2}]
[{"$f":"ROW()","v":513},{"$f":"TEXT(EOMONTH(LEFT(B437,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2000 Capex"}]
[{"$f":"ROW()","v":514},"Life (years) (years)"]
[{"$f":"ROW()","v":515},"Pipeline and laterals",null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(H515-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,{"$f":"MAX(AR515-1,0)","v":60},{"$f":"MAX(AS515-1,0)","v":59},58,57,56,55,54,53,52,51,50,49,48,47,{"$f":"MAX(MIN(BF515-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":516},"Main line valve and scraper stations",null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(H516-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,{"$f":"MAX(AR516-1,0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,{"$f":"MAX(MIN(BF516-1,Assets!$BG$192),0)","v":26},25,24,23,22]
[{"$f":"ROW()","v":517},"Compressor stations",null,null,null,null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,{"$f":"MAX(AR517-1,0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,{"$f":"MAX(MIN(BF517-1,Assets!$BG$192),0)","v":6},5,4,3,2]
[{"$f":"ROW()","v":518},"Receipt and delivery point facilities",null,null,null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,{"$f":"MAX(AR518-1,0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,{"$f":"MAX(MIN(BF518-1,Assets!$BG$192),0)","v":6},5,4,3,2]
[{"$f":"ROW()","v":519},"SCADA and communications",null,null,null,null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,{"$f":"MAX(AR519-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF519-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":520},"Cathodic protection",null,null,null,null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,{"$f":"MAX(AR520-1,0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF520-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":521},"Maintenance bases and depots",null,null,null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,{"$f":"MAX(AR521-1,0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,{"$f":"MAX(MIN(BF521-1,Assets!$BG$192),0)","v":26},25,24,23,22]
[{"$f":"ROW()","v":522},"Other assets",null,null,null,null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,{"$f":"MAX(X522-0.25,0)","v":5.75},5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,{"$f":"MAX(AR522-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF522-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":523},"Equity Raising Cost",null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":524},"Non-depreciable assets",null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":525},"Shared support assets - IOT & cyber security",null,null,null,null,null,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":526},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":527},"Miscellaneous assets",null,null,null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":528}]
[{"$f":"ROW()","v":529},"Opening Asset Values"]
[{"$f":"ROW()","v":530},"Pipeline and laterals",null,null,null,null,null,{"$f":"G575","v":0},{"$f":"H575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV575*AV$15","v":0},0,0,0,0,0,{"$f":"BB575","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},"Main line valve and scraper stations",null,null,null,null,null,{"$f":"G576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},"Compressor stations",null,null,null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.48440520500000084,0.46018494475000082,0.43596468450000081,0.4117444242500008,0.49476584165478521,0.46384297655136114,0.43292011144793707,0.401997246344513,0.37107438124108894,0.34015151613766487,0.3092286510342408,0.27830578593081673,0.24738292082739266,0.21646005572396859,0.18553719062054452,0.15461432551712043,0.12369146041369634,9.2768595310272262E-2,6.1845730206848179E-2]
[{"$f":"ROW()","v":533},"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-2,2.7277238604127493E-2,2.5572411191369524E-2,2.3867583778611555E-2,2.2162756365853586E-2,2.0457928953095617E-2,1.8753101540337647E-2,1.7048274127579678E-2,1.5343446714821709E-2,1.363861930206374E-2,1.1933791889305771E-2,1.0228964476547801E-2,8.5241370637898339E-3,6.8193096510318673E-3,5.1144822382739007E-3,3.4096548255159341E-3]
[{"$f":"ROW()","v":534},"SCADA and communications",null,null,null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.8418132500000054E-3,3.7253946666666723E-3,3.6089760833333392E-3,3.4925575000000061E-3,3.376138916666673E-3,3.2597203333333399E-3,3.1433017500000064E-3,3.0268831666666728E-3,2.9104645833333397E-3,2.7940460000000066E-3,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.7684787181102655E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":535},"Cathodic protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":536},"Maintenance bases and depots",null,null,null,null,null,1.8229499999999998E-3,{"$f":"H581","v":1.8138352499999998E-3},1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,1.7226877499999999E-3,1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,1.5859665E-3,1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4583600000000001E-3,1.4219010000000002E-3,1.3854420000000002E-3,1.3489830000000002E-3,1.6757459324577863E-3,1.629197434333959E-3,1.5826489362101316E-3,1.5361004380863043E-3,1.489551939962477E-3,1.4430034418386496E-3,1.3964549437148223E-3,1.349906445590995E-3,1.3033579474671677E-3,1.2568094493433403E-3,1.210260951219513E-3,1.1637124530956857E-3,1.1171639549718583E-3,1.070615456848031E-3,1.0240669587242037E-3]
[{"$f":"ROW()","v":537},"Other assets",null,null,null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500004,0.12539118006250005,0.12200222925000005,0.11861327843750005,0.11522432762500005,0.11183537681250005,0.10844642600000005,0.10505747518750005,0.10166852437500006,9.8279573562500055E-2,9.4890622750000056E-2,9.1501671937500056E-2,8.8112721125000057E-2,8.4723770312500057E-2,8.1334819500000058E-2,7.7945868687500058E-2,7.4556917875000059E-2,7.1167967062500059E-2,6.777901625000006E-2,6.439006543750006E-2,6.1001114625000061E-2,5.7612163812500061E-2,5.4223213000000062E-2,5.0834262187500062E-2,4.7445311375000063E-2,4.4056360562500063E-2,4.0667409750000064E-2,3.7278458937500064E-2,3.3889508125000065E-2,3.0500557312500065E-2,2.7111606500000066E-2,2.3722655687500066E-2,2.0333704875000067E-2,1.6944754062500067E-2,1.3555803250000067E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,5.5369574362205308E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":538},"Equity Raising Cost",null,null,null,null,null,{"$f":"G583","v":0},{"$f":"H583","v":0},{"$f":"I583","v":0},{"$f":"J583","v":0},{"$f":"K583","v":0},{"$f":"L583","v":0},{"$f":"M583","v":0},{"$f":"N583","v":0},{"$f":"O583","v":0},{"$f":"P583","v":0},{"$f":"Q583","v":0},{"$f":"R583","v":0},{"$f":"S583","v":0},{"$f":"T583","v":0},{"$f":"U583","v":0},{"$f":"V583","v":0},{"$f":"W583","v":0},{"$f":"X583","v":0},{"$f":"Y583","v":0},{"$f":"Z583","v":0},{"$f":"AA583","v":0},{"$f":"AB583","v":0},{"$f":"AC583","v":0},{"$f":"AD583","v":0},{"$f":"AE583","v":0},{"$f":"AF583","v":0},{"$f":"AG583","v":0},{"$f":"AH583","v":0},{"$f":"AI583","v":0},{"$f":"AJ583","v":0},{"$f":"AK583","v":0},{"$f":"AL583","v":0},{"$f":"AM583","v":0},{"$f":"AN583","v":0},{"$f":"AO583","v":0},{"$f":"AP583","v":0},{"$f":"AQ583","v":0},{"$f":"AR583","v":0},{"$f":"AS583","v":0},{"$f":"AT583","v":0},{"$f":"AU583","v":0},0,{"$f":"AW583","v":0},{"$f":"AX583","v":0},{"$f":"AY583","v":0},{"$f":"AZ583","v":0},{"$f":"BA583","v":0},{"$f":"BB583","v":0},{"$f":"BC583","v":0},{"$f":"BD583","v":0},{"$f":"BE583","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":539},"Non-depreciable assets",null,null,null,null,null,{"$f":"G584","v":0},{"$f":"H584","v":0},{"$f":"I584","v":0},{"$f":"J584","v":0},{"$f":"K584","v":0},{"$f":"L584","v":0},{"$f":"M584","v":0},{"$f":"N584","v":0},{"$f":"O584","v":0},{"$f":"P584","v":0},{"$f":"Q584","v":0},{"$f":"R584","v":0},{"$f":"S584","v":0},{"$f":"T584","v":0},{"$f":"U584","v":0},{"$f":"V584","v":0},{"$f":"W584","v":0},{"$f":"X584","v":0},{"$f":"Y584","v":0},{"$f":"Z584","v":0},{"$f":"AA584","v":0},{"$f":"AB584","v":0},{"$f":"AC584","v":0},{"$f":"AD584","v":0},{"$f":"AE584","v":0},{"$f":"AF584","v":0},{"$f":"AG584","v":0},{"$f":"AH584","v":0},{"$f":"AI584","v":0},{"$f":"AJ584","v":0},{"$f":"AK584","v":0},{"$f":"AL584","v":0},{"$f":"AM584","v":0},{"$f":"AN584","v":0},{"$f":"AO584","v":0},{"$f":"AP584","v":0},{"$f":"AQ584","v":0},{"$f":"AR584","v":0},{"$f":"AS584","v":0},{"$f":"AT584","v":0},{"$f":"AU584","v":0},0,{"$f":"AW584","v":0},{"$f":"AX584","v":0},{"$f":"AY584","v":0},{"$f":"AZ584","v":0},{"$f":"BA584","v":0},{"$f":"BB584","v":0},{"$f":"BC584","v":0},{"$f":"BD584","v":0},{"$f":"BE584","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":540},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":541},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":542},"Miscellaneous assets"]
[{"$f":"ROW()","v":543},"Total",null,{"$f":"SUM(D530:D542)","v":0},{"$f":"SUM(E530:E542)","v":0},0,0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500012,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333356,0.82190259262500032,0.81199921791666696,0.80209584320833349,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.7624823443750004,0.75257896966666715,0.7426755949583338,0.73277222025000033,0.72286884554166708,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833399,0.67335197200000052,0.66344859729166727,0.65354522258333392,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166736,0.59412497433333411,0.58422159962500075,0.57431822491666751,0.56441485020833415,0.55451147550000091,0.51256960500000082,0.48697758375000083,0.46138556250000079,0.4357935412500008,0.52371882619137045,0.49104458517706467,0.45837034416275874,0.42569610314845291,0.39302186213414703,0.3603476211198412,0.32767338010553532,0.29499913909122943,0.26232489807692355,0.2296506570626177,{"$f":"SUM(BG530:BG542)","v":0.19697641604831184},0.16430217503400593,{"$f":"SUM(BI530:BI542)","v":0.13162793401970008},9.8953693005394194E-2,{"$f":"SUM(BK530:BK542)","v":6.6279451991088312E-2}]
[{"$f":"ROW()","v":544},"Capex"]
[{"$f":"ROW()","v":545},"Pipeline and laterals",null,null,null,null,{"$f":"G$209","v":0}]
[{"$f":"ROW()","v":546},"Main line valve and scraper stations",null,null,null,null,{"$f":"G$210","v":0}]
[{"$f":"ROW()","v":547},"Compressor stations",null,null,null,null,{"$f":"G$211","v":0.72660780749999998}]
[{"$f":"ROW()","v":548},"Receipt and delivery point facilities",null,null,null,null,{"$f":"G$212","v":4.0059059999999994E-2}]
[{"$f":"ROW()","v":549},"SCADA and communications",null,null,null,null,{"$f":"G$213","v":6.9851149999999992E-3}]
[{"$f":"ROW()","v":550},"Cathodic protection",null,null,null,null,{"$f":"G$214","v":0}]
[{"$f":"ROW()","v":551},"Maintenance bases and depots",null,null,null,null,{"$f":"G$215","v":1.8229499999999998E-3}]
[{"$f":"ROW()","v":552},"Other assets",null,null,null,null,{"$f":"G$216","v":0.13555803250000001}]
[{"$f":"ROW()","v":553},"Equity Raising Cost",null,null,null,null,{"$f":"G$217","v":0}]
[{"$f":"ROW()","v":554},"Non-depreciable assets",null,null,null,null,{"$f":"G$218","v":0}]
[{"$f":"ROW()","v":555},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":556},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":557},"Miscellaneous assets"]
[{"$f":"ROW()","v":558},"Total",null,{"$f":"SUM(D545:D557)","v":0},{"$f":"SUM(E545:E557)","v":0},0,0.91103296499999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG545:BG557)","v":0},0,{"$f":"SUM(BI545:BI557)","v":0},0,{"$f":"SUM(BK545:BK557)","v":0}]
[{"$f":"ROW()","v":559},"Depreciation"]
[{"$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!AZ1033*AW$12","v":0},{"$f":"Inputs!BA1033*AX$12","v":0},{"$f":"Inputs!BB1033*AY$12","v":0},{"$f":"Inputs!BC1033*AZ$12","v":0},{"$f":"Inputs!BD1033*BA$12","v":0},{"$f":"Inputs!BE1033*BB$12","v":0},{"$f":"Inputs!BF1033*BC$12","v":0},{"$f":"Inputs!BG1033*BD$12","v":0},{"$f":"Inputs!BH1033*BE$12","v":0},{"$f":"Inputs!BI1033*BF$12","v":0},{"$f":"IF($B530=\"Non-depreciable assets\",0,MIN(BG530,IF(BG515>1,BG530/BG515,BG530)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":561},"Main line valve and scraper stations",null,null,null,null,null,{"$f":"Inputs!K192*H$12","v":0},{"$f":"Inputs!L192*I$12","v":0},{"$f":"Inputs!M192*J$12","v":0},{"$f":"Inputs!N192*K$12","v":0},{"$f":"Inputs!O192*L$12","v":0},{"$f":"Inputs!P192*M$12","v":0},{"$f":"Inputs!Q192*N$12","v":0},{"$f":"Inputs!R192*O$12","v":0},{"$f":"Inputs!S192*P$12","v":0},{"$f":"Inputs!T192*Q$12","v":0},{"$f":"Inputs!U192*R$12","v":0},{"$f":"Inputs!V192*S$12","v":0},{"$f":"Inputs!W192*T$12","v":0},{"$f":"Inputs!X192*U$12","v":0},{"$f":"Inputs!Y192*V$12","v":0},{"$f":"Inputs!Z192*W$12","v":0},{"$f":"Inputs!AA192*X$12","v":0},{"$f":"Inputs!AB192*Y$12","v":0},{"$f":"Inputs!AC192*Z$12","v":0},{"$f":"Inputs!AD192*AA$12","v":0},{"$f":"Inputs!AE192*AB$12","v":0},{"$f":"Inputs!AF192*AC$12","v":0},{"$f":"Inputs!AG192*AD$12","v":0},{"$f":"Inputs!AH192*AE$12","v":0},{"$f":"Inputs!AI192*AF$12","v":0},{"$f":"Inputs!AJ192*AG$12","v":0},{"$f":"Inputs!AK192*AH$12","v":0},{"$f":"Inputs!AL192*AI$12","v":0},{"$f":"Inputs!AM192*AJ$12","v":0},{"$f":"Inputs!AN192*AK$12","v":0},{"$f":"Inputs!AO192*AL$12","v":0},{"$f":"Inputs!AP192*AM$12","v":0},{"$f":"Inputs!AQ192*AN$12","v":0},{"$f":"Inputs!AR192*AO$12","v":0},{"$f":"Inputs!AS192*AP$12","v":0},{"$f":"Inputs!AT192*AQ$12","v":0},{"$f":"Inputs!AU192*AR$12","v":0},{"$f":"Inputs!AV192*AS$12","v":0},{"$f":"Inputs!AW192*AT$12","v":0},{"$f":"Inputs!AX192*AU$12","v":0},{"$f":"Inputs!AY192*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($B531=\"Non-depreciable assets\",0,MIN(BG531,IF(BG516>1,BG531/BG516,BG531)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":562},"Compressor stations",null,null,null,null,null,{"$f":"Inputs!K193*H$12","v":6.0550650625000001E-3},{"$f":"Inputs!L193*I$12","v":6.0550650625000001E-3},{"$f":"Inputs!M193*J$12","v":6.0550650625000001E-3},{"$f":"Inputs!N193*K$12","v":6.0550650625000001E-3},{"$f":"Inputs!O193*L$12","v":6.0550650625000001E-3},{"$f":"Inputs!P193*M$12","v":6.0550650625000001E-3},{"$f":"Inputs!Q193*N$12","v":6.0550650625000001E-3},{"$f":"Inputs!R193*O$12","v":6.0550650625000001E-3},{"$f":"Inputs!S193*P$12","v":6.0550650625000001E-3},{"$f":"Inputs!T193*Q$12","v":6.0550650625000001E-3},{"$f":"Inputs!U193*R$12","v":6.0550650625000001E-3},{"$f":"Inputs!V193*S$12","v":6.0550650625000001E-3},{"$f":"Inputs!W193*T$12","v":6.0550650625000001E-3},{"$f":"Inputs!X193*U$12","v":6.0550650625000001E-3},{"$f":"Inputs!Y193*V$12","v":6.0550650625000001E-3},{"$f":"Inputs!Z193*W$12","v":6.0550650625000001E-3},{"$f":"Inputs!AA193*X$12","v":6.0550650625000001E-3},{"$f":"Inputs!AB193*Y$12","v":6.0550650625000009E-3},{"$f":"Inputs!AC193*Z$12","v":6.0550650625000001E-3},{"$f":"Inputs!AD193*AA$12","v":6.0550650625000009E-3},{"$f":"Inputs!AE193*AB$12","v":6.0550650624999992E-3},{"$f":"Inputs!AF193*AC$12","v":6.0550650625000001E-3},{"$f":"Inputs!AG193*AD$12","v":6.0550650625000001E-3},{"$f":"Inputs!AH193*AE$12","v":6.0550650624999992E-3},{"$f":"Inputs!AI193*AF$12","v":6.0550650624999992E-3},{"$f":"Inputs!AJ193*AG$12","v":6.0550650625000001E-3},{"$f":"Inputs!AK193*AH$12","v":6.0550650625000009E-3},{"$f":"Inputs!AL193*AI$12","v":6.0550650625000001E-3},{"$f":"Inputs!AM193*AJ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AN193*AK$12","v":6.0550650625000009E-3},{"$f":"Inputs!AO193*AL$12","v":6.0550650625000001E-3},{"$f":"Inputs!AP193*AM$12","v":6.0550650625000001E-3},{"$f":"Inputs!AQ193*AN$12","v":6.0550650625000001E-3},{"$f":"Inputs!AR193*AO$12","v":6.0550650625000001E-3},{"$f":"Inputs!AS193*AP$12","v":6.0550650625000001E-3},{"$f":"Inputs!AT193*AQ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AU193*AR$12","v":2.4220260249999993E-2},{"$f":"Inputs!AV193*AS$12","v":2.4220260249999997E-2},{"$f":"Inputs!AW193*AT$12","v":2.4220260249999993E-2},{"$f":"Inputs!AX193*AU$12","v":2.4220260249999997E-2},{"$f":"Inputs!AY193*AV$12","v":2.4220260249999993E-2},{"$f":"Inputs!AZ1035*AW$12","v":3.0922865103424076E-2},{"$f":"Inputs!BA1035*AX$12","v":3.0922865103424076E-2},{"$f":"Inputs!BB1035*AY$12","v":3.0922865103424072E-2},{"$f":"Inputs!BC1035*AZ$12","v":3.0922865103424072E-2},{"$f":"Inputs!BD1035*BA$12","v":3.0922865103424065E-2},{"$f":"Inputs!BE1035*BB$12","v":3.0922865103424079E-2},{"$f":"Inputs!BF1035*BC$12","v":3.0922865103424079E-2},{"$f":"Inputs!BG1035*BD$12","v":3.0922865103424079E-2},{"$f":"Inputs!BH1035*BE$12","v":3.0922865103424079E-2},{"$f":"Inputs!BI1035*BF$12","v":3.0922865103424079E-2},{"$f":"IF($B532=\"Non-depreciable assets\",0,MIN(BG532,IF(BG517>1,BG532/BG517,BG532)))*BG$12","v":3.0922865103424086E-2},3.0922865103424086E-2,3.0922865103424086E-2,3.0922865103424086E-2,3.092286510342409E-2]
[{"$f":"ROW()","v":563},"Receipt and delivery point facilities",null,null,null,null,null,{"$f":"Inputs!K194*H$12","v":3.338255E-4},{"$f":"Inputs!L194*I$12","v":3.338255E-4},{"$f":"Inputs!M194*J$12","v":3.338255E-4},{"$f":"Inputs!N194*K$12","v":3.338255E-4},{"$f":"Inputs!O194*L$12","v":3.338255E-4},{"$f":"Inputs!P194*M$12","v":3.338255E-4},{"$f":"Inputs!Q194*N$12","v":3.338255E-4},{"$f":"Inputs!R194*O$12","v":3.338255E-4},{"$f":"Inputs!S194*P$12","v":3.338255E-4},{"$f":"Inputs!T194*Q$12","v":3.338255E-4},{"$f":"Inputs!U194*R$12","v":3.338255E-4},{"$f":"Inputs!V194*S$12","v":3.338255E-4},{"$f":"Inputs!W194*T$12","v":3.338255E-4},{"$f":"Inputs!X194*U$12","v":3.338255E-4},{"$f":"Inputs!Y194*V$12","v":3.338255E-4},{"$f":"Inputs!Z194*W$12","v":3.338255E-4},{"$f":"Inputs!AA194*X$12","v":3.338255E-4},{"$f":"Inputs!AB194*Y$12","v":3.338255E-4},{"$f":"Inputs!AC194*Z$12","v":3.338255E-4},{"$f":"Inputs!AD194*AA$12","v":3.338255E-4},{"$f":"Inputs!AE194*AB$12","v":3.338255E-4},{"$f":"Inputs!AF194*AC$12","v":3.338255E-4},{"$f":"Inputs!AG194*AD$12","v":3.338255E-4},{"$f":"Inputs!AH194*AE$12","v":3.338255E-4},{"$f":"Inputs!AI194*AF$12","v":3.338255E-4},{"$f":"Inputs!AJ194*AG$12","v":3.338255E-4},{"$f":"Inputs!AK194*AH$12","v":3.338255E-4},{"$f":"Inputs!AL194*AI$12","v":3.338255E-4},{"$f":"Inputs!AM194*AJ$12","v":3.338255E-4},{"$f":"Inputs!AN194*AK$12","v":3.338255E-4},{"$f":"Inputs!AO194*AL$12","v":3.338255E-4},{"$f":"Inputs!AP194*AM$12","v":3.338255E-4},{"$f":"Inputs!AQ194*AN$12","v":3.338255E-4},{"$f":"Inputs!AR194*AO$12","v":3.338255E-4},{"$f":"Inputs!AS194*AP$12","v":3.338255E-4},{"$f":"Inputs!AT194*AQ$12","v":3.3382550000000006E-4},{"$f":"Inputs!AU194*AR$12","v":1.3353020000000002E-3},{"$f":"Inputs!AV194*AS$12","v":1.3353020000000002E-3},{"$f":"Inputs!AW194*AT$12","v":1.3353020000000005E-3},{"$f":"Inputs!AX194*AU$12","v":1.3353020000000002E-3},{"$f":"Inputs!AY194*AV$12","v":1.3353020000000002E-3},{"$f":"Inputs!AZ1036*AW$12","v":1.7048274127579683E-3},{"$f":"Inputs!BA1036*AX$12","v":1.7048274127579683E-3},{"$f":"Inputs!BB1036*AY$12","v":1.7048274127579683E-3},{"$f":"Inputs!BC1036*AZ$12","v":1.7048274127579681E-3},{"$f":"Inputs!BD1036*BA$12","v":1.7048274127579681E-3},{"$f":"Inputs!BE1036*BB$12","v":1.7048274127579688E-3},{"$f":"Inputs!BF1036*BC$12","v":1.7048274127579686E-3},{"$f":"Inputs!BG1036*BD$12","v":1.7048274127579686E-3},{"$f":"Inputs!BH1036*BE$12","v":1.7048274127579686E-3},{"$f":"Inputs!BI1036*BF$12","v":1.7048274127579686E-3},{"$f":"IF($B533=\"Non-depreciable assets\",0,MIN(BG533,IF(BG518>1,BG533/BG518,BG533)))*BG$12","v":1.7048274127579668E-3},1.7048274127579668E-3,1.7048274127579668E-3,1.7048274127579668E-3,1.704827412757967E-3]
[{"$f":"ROW()","v":564},"SCADA and communications",null,null,null,null,null,{"$f":"Inputs!K195*H$12","v":1.1641858333333331E-4},{"$f":"Inputs!L195*I$12","v":1.1641858333333331E-4},{"$f":"Inputs!M195*J$12","v":1.1641858333333332E-4},{"$f":"Inputs!N195*K$12","v":1.1641858333333333E-4},{"$f":"Inputs!O195*L$12","v":1.1641858333333331E-4},{"$f":"Inputs!P195*M$12","v":1.1641858333333331E-4},{"$f":"Inputs!Q195*N$12","v":1.1641858333333331E-4},{"$f":"Inputs!R195*O$12","v":1.1641858333333333E-4},{"$f":"Inputs!S195*P$12","v":1.1641858333333333E-4},{"$f":"Inputs!T195*Q$12","v":1.1641858333333333E-4},{"$f":"Inputs!U195*R$12","v":1.1641858333333332E-4},{"$f":"Inputs!V195*S$12","v":1.1641858333333332E-4},{"$f":"Inputs!W195*T$12","v":1.1641858333333333E-4},{"$f":"Inputs!X195*U$12","v":1.1641858333333332E-4},{"$f":"Inputs!Y195*V$12","v":1.1641858333333332E-4},{"$f":"Inputs!Z195*W$12","v":1.1641858333333332E-4},{"$f":"Inputs!AA195*X$12","v":1.1641858333333332E-4},{"$f":"Inputs!AB195*Y$12","v":1.1641858333333332E-4},{"$f":"Inputs!AC195*Z$12","v":1.1641858333333333E-4},{"$f":"Inputs!AD195*AA$12","v":1.1641858333333332E-4},{"$f":"Inputs!AE195*AB$12","v":1.1641858333333333E-4},{"$f":"Inputs!AF195*AC$12","v":1.1641858333333332E-4},{"$f":"Inputs!AG195*AD$12","v":1.1641858333333331E-4},{"$f":"Inputs!AH195*AE$12","v":1.1641858333333333E-4},{"$f":"Inputs!AI195*AF$12","v":1.1641858333333333E-4},{"$f":"Inputs!AJ195*AG$12","v":1.1641858333333333E-4},{"$f":"Inputs!AK195*AH$12","v":1.1641858333333331E-4},{"$f":"Inputs!AL195*AI$12","v":1.1641858333333332E-4},{"$f":"Inputs!AM195*AJ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AN195*AK$12","v":1.1641858333333332E-4},{"$f":"Inputs!AO195*AL$12","v":1.1641858333333332E-4},{"$f":"Inputs!AP195*AM$12","v":1.1641858333333332E-4},{"$f":"Inputs!AQ195*AN$12","v":1.1641858333333333E-4},{"$f":"Inputs!AR195*AO$12","v":1.1641858333333332E-4},{"$f":"Inputs!AS195*AP$12","v":1.1641858333333332E-4},{"$f":"Inputs!AT195*AQ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AU195*AR$12","v":2.7940460000000045E-3},{"$f":"Inputs!AV195*AS$12","v":0},{"$f":"Inputs!AW195*AT$12","v":0},{"$f":"Inputs!AX195*AU$12","v":0},{"$f":"Inputs!AY195*AV$12","v":0},{"$f":"Inputs!AZ1037*AW$12","v":2.7684787181102655E-18},{"$f":"Inputs!BA1037*AX$12","v":0},{"$f":"Inputs!BB1037*AY$12","v":0},{"$f":"Inputs!BC1037*AZ$12","v":0},{"$f":"Inputs!BD1037*BA$12","v":0},{"$f":"Inputs!BE1037*BB$12","v":0},{"$f":"Inputs!BF1037*BC$12","v":0},{"$f":"Inputs!BG1037*BD$12","v":0},{"$f":"Inputs!BH1037*BE$12","v":0},{"$f":"Inputs!BI1037*BF$12","v":0},{"$f":"IF($B534=\"Non-depreciable assets\",0,MIN(BG534,IF(BG519>1,BG534/BG519,BG534)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":565},"Cathodic protection",null,null,null,null,null,{"$f":"Inputs!K196*H$12","v":0},{"$f":"Inputs!L196*I$12","v":0},{"$f":"Inputs!M196*J$12","v":0},{"$f":"Inputs!N196*K$12","v":0},{"$f":"Inputs!O196*L$12","v":0},{"$f":"Inputs!P196*M$12","v":0},{"$f":"Inputs!Q196*N$12","v":0},{"$f":"Inputs!R196*O$12","v":0},{"$f":"Inputs!S196*P$12","v":0},{"$f":"Inputs!T196*Q$12","v":0},{"$f":"Inputs!U196*R$12","v":0},{"$f":"Inputs!V196*S$12","v":0},{"$f":"Inputs!W196*T$12","v":0},{"$f":"Inputs!X196*U$12","v":0},{"$f":"Inputs!Y196*V$12","v":0},{"$f":"Inputs!Z196*W$12","v":0},{"$f":"Inputs!AA196*X$12","v":0},{"$f":"Inputs!AB196*Y$12","v":0},{"$f":"Inputs!AC196*Z$12","v":0},{"$f":"Inputs!AD196*AA$12","v":0},{"$f":"Inputs!AE196*AB$12","v":0},{"$f":"Inputs!AF196*AC$12","v":0},{"$f":"Inputs!AG196*AD$12","v":0},{"$f":"Inputs!AH196*AE$12","v":0},{"$f":"Inputs!AI196*AF$12","v":0},{"$f":"Inputs!AJ196*AG$12","v":0},{"$f":"Inputs!AK196*AH$12","v":0},{"$f":"Inputs!AL196*AI$12","v":0},{"$f":"Inputs!AM196*AJ$12","v":0},{"$f":"Inputs!AN196*AK$12","v":0},{"$f":"Inputs!AO196*AL$12","v":0},{"$f":"Inputs!AP196*AM$12","v":0},{"$f":"Inputs!AQ196*AN$12","v":0},{"$f":"Inputs!AR196*AO$12","v":0},{"$f":"Inputs!AS196*AP$12","v":0},{"$f":"Inputs!AT196*AQ$12","v":0},{"$f":"Inputs!AU196*AR$12","v":0},{"$f":"Inputs!AV196*AS$12","v":0},{"$f":"Inputs!AW196*AT$12","v":0},{"$f":"Inputs!AX196*AU$12","v":0},{"$f":"Inputs!AY196*AV$12","v":0},{"$f":"Inputs!AZ1038*AW$12","v":0},{"$f":"Inputs!BA1038*AX$12","v":0},{"$f":"Inputs!BB1038*AY$12","v":0},{"$f":"Inputs!BC1038*AZ$12","v":0},{"$f":"Inputs!BD1038*BA$12","v":0},{"$f":"Inputs!BE1038*BB$12","v":0},{"$f":"Inputs!BF1038*BC$12","v":0},{"$f":"Inputs!BG1038*BD$12","v":0},{"$f":"Inputs!BH1038*BE$12","v":0},{"$f":"Inputs!BI1038*BF$12","v":0},{"$f":"IF($B535=\"Non-depreciable assets\",0,MIN(BG535,IF(BG520>1,BG535/BG520,BG535)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":566},"Maintenance bases and depots",null,null,null,null,null,{"$f":"Inputs!K197*H$12","v":9.1147499999999994E-6},{"$f":"Inputs!L197*I$12","v":9.1147499999999994E-6},{"$f":"Inputs!M197*J$12","v":9.1147499999999994E-6},{"$f":"Inputs!N197*K$12","v":9.1147499999999994E-6},{"$f":"Inputs!O197*L$12","v":9.1147499999999994E-6},{"$f":"Inputs!P197*M$12","v":9.1147499999999994E-6},{"$f":"Inputs!Q197*N$12","v":9.1147499999999994E-6},{"$f":"Inputs!R197*O$12","v":9.1147499999999994E-6},{"$f":"Inputs!S197*P$12","v":9.1147499999999994E-6},{"$f":"Inputs!T197*Q$12","v":9.1147499999999994E-6},{"$f":"Inputs!U197*R$12","v":9.1147499999999994E-6},{"$f":"Inputs!V197*S$12","v":9.1147499999999994E-6},{"$f":"Inputs!W197*T$12","v":9.1147499999999994E-6},{"$f":"Inputs!X197*U$12","v":9.1147499999999994E-6},{"$f":"Inputs!Y197*V$12","v":9.1147499999999994E-6},{"$f":"Inputs!Z197*W$12","v":9.1147499999999994E-6},{"$f":"Inputs!AA197*X$12","v":9.1147499999999994E-6},{"$f":"Inputs!AB197*Y$12","v":9.1147499999999994E-6},{"$f":"Inputs!AC197*Z$12","v":9.1147499999999994E-6},{"$f":"Inputs!AD197*AA$12","v":9.1147499999999994E-6},{"$f":"Inputs!AE197*AB$12","v":9.1147499999999994E-6},{"$f":"Inputs!AF197*AC$12","v":9.1147499999999994E-6},{"$f":"Inputs!AG197*AD$12","v":9.1147499999999994E-6},{"$f":"Inputs!AH197*AE$12","v":9.1147499999999994E-6},{"$f":"Inputs!AI197*AF$12","v":9.1147499999999994E-6},{"$f":"Inputs!AJ197*AG$12","v":9.1147499999999994E-6},{"$f":"Inputs!AK197*AH$12","v":9.1147499999999994E-6},{"$f":"Inputs!AL197*AI$12","v":9.1147499999999994E-6},{"$f":"Inputs!AM197*AJ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AN197*AK$12","v":9.1147499999999994E-6},{"$f":"Inputs!AO197*AL$12","v":9.1147499999999994E-6},{"$f":"Inputs!AP197*AM$12","v":9.1147499999999994E-6},{"$f":"Inputs!AQ197*AN$12","v":9.1147499999999994E-6},{"$f":"Inputs!AR197*AO$12","v":9.1147499999999994E-6},{"$f":"Inputs!AS197*AP$12","v":9.1147499999999994E-6},{"$f":"Inputs!AT197*AQ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AU197*AR$12","v":3.6459000000000004E-5},{"$f":"Inputs!AV197*AS$12","v":3.6459000000000004E-5},{"$f":"Inputs!AW197*AT$12","v":3.6459000000000004E-5},{"$f":"Inputs!AX197*AU$12","v":3.6459000000000004E-5},{"$f":"Inputs!AY197*AV$12","v":3.6459000000000004E-5},{"$f":"Inputs!AZ1039*AW$12","v":4.6548498123827392E-5},{"$f":"Inputs!BA1039*AX$12","v":4.6548498123827392E-5},{"$f":"Inputs!BB1039*AY$12","v":4.6548498123827406E-5},{"$f":"Inputs!BC1039*AZ$12","v":4.6548498123827406E-5},{"$f":"Inputs!BD1039*BA$12","v":4.6548498123827406E-5},{"$f":"Inputs!BE1039*BB$12","v":4.6548498123827406E-5},{"$f":"Inputs!BF1039*BC$12","v":4.6548498123827406E-5},{"$f":"Inputs!BG1039*BD$12","v":4.6548498123827399E-5},{"$f":"Inputs!BH1039*BE$12","v":4.6548498123827399E-5},{"$f":"Inputs!BI1039*BF$12","v":4.6548498123827399E-5},{"$f":"IF($B536=\"Non-depreciable assets\",0,MIN(BG536,IF(BG521>1,BG536/BG521,BG536)))*BG$12","v":4.6548498123827426E-5},4.6548498123827426E-5,4.6548498123827433E-5,4.6548498123827433E-5,4.6548498123827439E-5]
[{"$f":"ROW()","v":567},"Other assets",null,null,null,null,null,{"$f":"Inputs!K198*H$12","v":3.3889508124999995E-3},{"$f":"Inputs!L198*I$12","v":3.3889508124999991E-3},{"$f":"Inputs!M198*J$12","v":3.3889508124999995E-3},{"$f":"Inputs!N198*K$12","v":3.3889508125E-3},{"$f":"Inputs!O198*L$12","v":3.3889508124999991E-3},{"$f":"Inputs!P198*M$12","v":3.3889508124999991E-3},{"$f":"Inputs!Q198*N$12","v":3.3889508124999995E-3},{"$f":"Inputs!R198*O$12","v":3.3889508124999995E-3},{"$f":"Inputs!S198*P$12","v":3.3889508124999995E-3},{"$f":"Inputs!T198*Q$12","v":3.3889508124999995E-3},{"$f":"Inputs!U198*R$12","v":3.3889508125E-3},{"$f":"Inputs!V198*S$12","v":3.3889508124999995E-3},{"$f":"Inputs!W198*T$12","v":3.3889508124999995E-3},{"$f":"Inputs!X198*U$12","v":3.3889508124999995E-3},{"$f":"Inputs!Y198*V$12","v":3.3889508124999991E-3},{"$f":"Inputs!Z198*W$12","v":3.3889508125E-3},{"$f":"Inputs!AA198*X$12","v":3.3889508124999995E-3},{"$f":"Inputs!AB198*Y$12","v":3.3889508124999995E-3},{"$f":"Inputs!AC198*Z$12","v":3.3889508124999995E-3},{"$f":"Inputs!AD198*AA$12","v":3.3889508124999995E-3},{"$f":"Inputs!AE198*AB$12","v":3.3889508124999995E-3},{"$f":"Inputs!AF198*AC$12","v":3.3889508124999995E-3},{"$f":"Inputs!AG198*AD$12","v":3.3889508124999995E-3},{"$f":"Inputs!AH198*AE$12","v":3.3889508124999995E-3},{"$f":"Inputs!AI198*AF$12","v":3.3889508124999995E-3},{"$f":"Inputs!AJ198*AG$12","v":3.3889508124999995E-3},{"$f":"Inputs!AK198*AH$12","v":3.3889508124999995E-3},{"$f":"Inputs!AL198*AI$12","v":3.3889508124999995E-3},{"$f":"Inputs!AM198*AJ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AN198*AK$12","v":3.3889508125E-3},{"$f":"Inputs!AO198*AL$12","v":3.3889508125E-3},{"$f":"Inputs!AP198*AM$12","v":3.3889508124999991E-3},{"$f":"Inputs!AQ198*AN$12","v":3.3889508124999995E-3},{"$f":"Inputs!AR198*AO$12","v":3.3889508124999995E-3},{"$f":"Inputs!AS198*AP$12","v":3.3889508124999995E-3},{"$f":"Inputs!AT198*AQ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AU198*AR$12","v":1.3555803250000024E-2},{"$f":"Inputs!AV198*AS$12","v":0},{"$f":"Inputs!AW198*AT$12","v":0},{"$f":"Inputs!AX198*AU$12","v":0},{"$f":"Inputs!AY198*AV$12","v":0},{"$f":"Inputs!AZ1040*AW$12","v":5.5369574362205308E-17},{"$f":"Inputs!BA1040*AX$12","v":0},{"$f":"Inputs!BB1040*AY$12","v":0},{"$f":"Inputs!BC1040*AZ$12","v":0},{"$f":"Inputs!BD1040*BA$12","v":0},{"$f":"Inputs!BE1040*BB$12","v":0},{"$f":"Inputs!BF1040*BC$12","v":0},{"$f":"Inputs!BG1040*BD$12","v":0},{"$f":"Inputs!BH1040*BE$12","v":0},{"$f":"Inputs!BI1040*BF$12","v":0},{"$f":"IF($B537=\"Non-depreciable assets\",0,MIN(BG537,IF(BG522>1,BG537/BG522,BG537)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":568},"Equity Raising Cost",null,null,null,null,null,{"$f":"Inputs!K199*H$12","v":0},{"$f":"Inputs!L199*I$12","v":0},{"$f":"Inputs!M199*J$12","v":0},{"$f":"Inputs!N199*K$12","v":0},{"$f":"Inputs!O199*L$12","v":0},{"$f":"Inputs!P199*M$12","v":0},{"$f":"Inputs!Q199*N$12","v":0},{"$f":"Inputs!R199*O$12","v":0},{"$f":"Inputs!S199*P$12","v":0},{"$f":"Inputs!T199*Q$12","v":0},{"$f":"Inputs!U199*R$12","v":0},{"$f":"Inputs!V199*S$12","v":0},{"$f":"Inputs!W199*T$12","v":0},{"$f":"Inputs!X199*U$12","v":0},{"$f":"Inputs!Y199*V$12","v":0},{"$f":"Inputs!Z199*W$12","v":0},{"$f":"Inputs!AA199*X$12","v":0},{"$f":"Inputs!AB199*Y$12","v":0},{"$f":"Inputs!AC199*Z$12","v":0},{"$f":"Inputs!AD199*AA$12","v":0},{"$f":"Inputs!AE199*AB$12","v":0},{"$f":"Inputs!AF199*AC$12","v":0},{"$f":"Inputs!AG199*AD$12","v":0},{"$f":"Inputs!AH199*AE$12","v":0},{"$f":"Inputs!AI199*AF$12","v":0},{"$f":"Inputs!AJ199*AG$12","v":0},{"$f":"Inputs!AK199*AH$12","v":0},{"$f":"Inputs!AL199*AI$12","v":0},{"$f":"Inputs!AM199*AJ$12","v":0},{"$f":"Inputs!AN199*AK$12","v":0},{"$f":"Inputs!AO199*AL$12","v":0},{"$f":"Inputs!AP199*AM$12","v":0},{"$f":"Inputs!AQ199*AN$12","v":0},{"$f":"Inputs!AR199*AO$12","v":0},{"$f":"Inputs!AS199*AP$12","v":0},{"$f":"Inputs!AT199*AQ$12","v":0},{"$f":"Inputs!AU199*AR$12","v":0},{"$f":"Inputs!AV199*AS$12","v":0},{"$f":"Inputs!AW199*AT$12","v":0},{"$f":"Inputs!AX199*AU$12","v":0},{"$f":"Inputs!AY199*AV$12","v":0},{"$f":"Inputs!AZ1041*AW$12","v":0},{"$f":"Inputs!BA1041*AX$12","v":0},{"$f":"Inputs!BB1041*AY$12","v":0},{"$f":"Inputs!BC1041*AZ$12","v":0},{"$f":"Inputs!BD1041*BA$12","v":0},{"$f":"Inputs!BE1041*BB$12","v":0},{"$f":"Inputs!BF1041*BC$12","v":0},{"$f":"Inputs!BG1041*BD$12","v":0},{"$f":"Inputs!BH1041*BE$12","v":0},{"$f":"Inputs!BI1041*BF$12","v":0},{"$f":"IF($B538=\"Non-depreciable assets\",0,MIN(BG538,IF(BG523>1,BG538/BG523,BG538)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":569},"Non-depreciable assets",null,null,null,null,null,{"$f":"Inputs!K200*H$12","v":0},{"$f":"Inputs!L200*I$12","v":0},{"$f":"Inputs!M200*J$12","v":0},{"$f":"Inputs!N200*K$12","v":0},{"$f":"Inputs!O200*L$12","v":0},{"$f":"Inputs!P200*M$12","v":0},{"$f":"Inputs!Q200*N$12","v":0},{"$f":"Inputs!R200*O$12","v":0},{"$f":"Inputs!S200*P$12","v":0},{"$f":"Inputs!T200*Q$12","v":0},{"$f":"Inputs!U200*R$12","v":0},{"$f":"Inputs!V200*S$12","v":0},{"$f":"Inputs!W200*T$12","v":0},{"$f":"Inputs!X200*U$12","v":0},{"$f":"Inputs!Y200*V$12","v":0},{"$f":"Inputs!Z200*W$12","v":0},{"$f":"Inputs!AA200*X$12","v":0},{"$f":"Inputs!AB200*Y$12","v":0},{"$f":"Inputs!AC200*Z$12","v":0},{"$f":"Inputs!AD200*AA$12","v":0},{"$f":"Inputs!AE200*AB$12","v":0},{"$f":"Inputs!AF200*AC$12","v":0},{"$f":"Inputs!AG200*AD$12","v":0},{"$f":"Inputs!AH200*AE$12","v":0},{"$f":"Inputs!AI200*AF$12","v":0},{"$f":"Inputs!AJ200*AG$12","v":0},{"$f":"Inputs!AK200*AH$12","v":0},{"$f":"Inputs!AL200*AI$12","v":0},{"$f":"Inputs!AM200*AJ$12","v":0},{"$f":"Inputs!AN200*AK$12","v":0},{"$f":"Inputs!AO200*AL$12","v":0},{"$f":"Inputs!AP200*AM$12","v":0},{"$f":"Inputs!AQ200*AN$12","v":0},{"$f":"Inputs!AR200*AO$12","v":0},{"$f":"Inputs!AS200*AP$12","v":0},{"$f":"Inputs!AT200*AQ$12","v":0},{"$f":"Inputs!AU200*AR$12","v":0},{"$f":"Inputs!AV200*AS$12","v":0},{"$f":"Inputs!AW200*AT$12","v":0},{"$f":"Inputs!AX200*AU$12","v":0},{"$f":"Inputs!AY200*AV$12","v":0},{"$f":"Inputs!AZ1042*AW$12","v":0},{"$f":"Inputs!BA1042*AX$12","v":0},{"$f":"Inputs!BB1042*AY$12","v":0},{"$f":"Inputs!BC1042*AZ$12","v":0},{"$f":"Inputs!BD1042*BA$12","v":0},{"$f":"Inputs!BE1042*BB$12","v":0},{"$f":"Inputs!BF1042*BC$12","v":0},{"$f":"Inputs!BG1042*BD$12","v":0},{"$f":"Inputs!BH1042*BE$12","v":0},{"$f":"Inputs!BI1042*BF$12","v":0},{"$f":"IF($B539=\"Non-depreciable assets\",0,MIN(BG539,IF(BG524>1,BG539/BG524,BG539)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":570},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":571},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":572},"Miscellaneous assets"]
[{"$f":"ROW()","v":573},"Total",null,{"$f":"SUM(D560:D572)","v":0},{"$f":"SUM(E560:E572)","v":0},0,0,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333342E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,9.9033747083333325E-3,4.194187050000002E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,3.2674241014305924E-2,3.2674241014305869E-2,3.2674241014305869E-2,3.2674241014305869E-2,3.2674241014305862E-2,3.2674241014305876E-2,3.2674241014305876E-2,3.2674241014305876E-2,3.2674241014305876E-2,3.2674241014305876E-2,{"$f":"SUM(BG560:BG572)","v":3.2674241014305883E-2},3.2674241014305883E-2,{"$f":"SUM(BI560:BI572)","v":3.2674241014305883E-2},3.2674241014305883E-2,{"$f":"SUM(BK560:BK572)","v":3.2674241014305883E-2}]
[{"$f":"ROW()","v":574},"Closing Asset Values"]
[{"$f":"ROW()","v":575},"Pipeline and laterals",null,null,null,null,{"$f":"MAX(G530+G545-G560,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AM530+AM545-AM560,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD530+BD545-BD560,0)","v":0},0,{"$f":"MAX(BF530+BF545-BF560,0)","v":0},0,{"$f":"MAX(BH530+BH545-BH560,0)","v":0},0,{"$f":"MAX(BJ530+BJ545-BJ560,0)","v":0},0]
[{"$f":"ROW()","v":576},"Main line valve and scraper stations",null,null,null,null,{"$f":"MAX(G531+G546-G561,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AM531+AM546-AM561,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD531+BD546-BD561,0)","v":0},0,{"$f":"MAX(BF531+BF546-BF561,0)","v":0},0,{"$f":"MAX(BH531+BH546-BH561,0)","v":0},0,{"$f":"MAX(BJ531+BJ546-BJ561,0)","v":0},0]
[{"$f":"ROW()","v":577},"Compressor stations",null,null,null,null,{"$f":"MAX(G532+G547-G562,0)","v":0.72660780749999998},0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,{"$f":"MAX(AM532+AM547-AM562,0)","v":0.53284572550000076},0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.48440520500000084,0.46018494475000082,0.43596468450000081,0.4117444242500008,0.38752416400000078,0.46384297655136114,0.43292011144793707,0.401997246344513,0.37107438124108894,0.34015151613766487,0.3092286510342408,0.27830578593081673,{"$f":"MAX(BD532+BD547-BD562,0)","v":0.24738292082739266},0.21646005572396859,{"$f":"MAX(BF532+BF547-BF562,0)","v":0.18553719062054452},0.15461432551712043,{"$f":"MAX(BH532+BH547-BH562,0)","v":0.12369146041369634},9.2768595310272262E-2,{"$f":"MAX(BJ532+BJ547-BJ562,0)","v":6.1845730206848179E-2},3.092286510342409E-2]
[{"$f":"ROW()","v":578},"Receipt and delivery point facilities",null,null,null,null,{"$f":"MAX(G533+G548-G563,0)","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,{"$f":"MAX(AM533+AM548-AM563,0)","v":2.9376643999999931E-2},2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.6706039999999934E-2,2.5370737999999934E-2,2.4035435999999934E-2,2.2700133999999934E-2,2.1364831999999934E-2,2.5572411191369524E-2,2.3867583778611555E-2,2.2162756365853586E-2,2.0457928953095617E-2,1.8753101540337647E-2,1.7048274127579678E-2,1.5343446714821709E-2,{"$f":"MAX(BD533+BD548-BD563,0)","v":1.363861930206374E-2},1.1933791889305771E-2,{"$f":"MAX(BF533+BF548-BF563,0)","v":1.0228964476547801E-2},8.5241370637898339E-3,{"$f":"MAX(BH533+BH548-BH563,0)","v":6.8193096510318673E-3},5.1144822382739007E-3,{"$f":"MAX(BJ533+BJ548-BJ563,0)","v":3.4096548255159341E-3},1.704827412757967E-3]
[{"$f":"ROW()","v":579},"SCADA and communications",null,null,null,null,{"$f":"MAX(G534+G549-G564,0)","v":6.9851149999999992E-3},6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.8418132500000054E-3,3.7253946666666723E-3,3.6089760833333392E-3,3.4925575000000061E-3,3.376138916666673E-3,{"$f":"MAX(AM534+AM549-AM564,0)","v":3.2597203333333399E-3},3.1433017500000064E-3,3.0268831666666728E-3,2.9104645833333397E-3,2.7940460000000066E-3,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,0,0,0,0,0,0,0,{"$f":"MAX(BD534+BD549-BD564,0)","v":0},0,{"$f":"MAX(BF534+BF549-BF564,0)","v":0},0,{"$f":"MAX(BH534+BH549-BH564,0)","v":0},0,{"$f":"MAX(BJ534+BJ549-BJ564,0)","v":0},0]
[{"$f":"ROW()","v":580},"Cathodic protection",null,null,null,null,{"$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,{"$f":"MAX(BF535+BF550-BF565,0)","v":0},0,{"$f":"MAX(BH535+BH550-BH565,0)","v":0},0,{"$f":"MAX(BJ535+BJ550-BJ565,0)","v":0},0]
[{"$f":"ROW()","v":581},"Maintenance bases and depots",null,null,null,null,{"$f":"MAX(G536+G551-G566,0)","v":1.8229499999999998E-3},1.8138352499999998E-3,1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,1.7226877499999999E-3,1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,1.5859665E-3,1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4583600000000001E-3,1.4219010000000002E-3,1.3854420000000002E-3,1.3489830000000002E-3,1.3125240000000002E-3,1.629197434333959E-3,1.5826489362101316E-3,1.5361004380863043E-3,1.489551939962477E-3,1.4430034418386496E-3,{"$f":"MAX(BB536+BB551-BB566,0)","v":1.3964549437148223E-3},1.349906445590995E-3,{"$f":"MAX(BD536+BD551-BD566,0)","v":1.3033579474671677E-3},1.2568094493433403E-3,{"$f":"MAX(BF536+BF551-BF566,0)","v":1.210260951219513E-3},1.1637124530956857E-3,{"$f":"MAX(BH536+BH551-BH566,0)","v":1.1171639549718583E-3},1.070615456848031E-3,{"$f":"MAX(BJ536+BJ551-BJ566,0)","v":1.0240669587242037E-3},9.7751846060037612E-4]
[{"$f":"ROW()","v":582},"Other assets",null,null,null,null,{"$f":"MAX(G537+G552-G567,0)","v":0.13555803250000001},0.13216908168750002,0.12878013087500004,0.12539118006250005,0.12200222925000005,0.11861327843750005,0.11522432762500005,0.11183537681250005,0.10844642600000005,0.10505747518750005,0.10166852437500006,9.8279573562500055E-2,9.4890622750000056E-2,9.1501671937500056E-2,8.8112721125000057E-2,8.4723770312500057E-2,8.1334819500000058E-2,7.7945868687500058E-2,7.4556917875000059E-2,7.1167967062500059E-2,6.777901625000006E-2,6.439006543750006E-2,6.1001114625000061E-2,5.7612163812500061E-2,5.4223213000000062E-2,5.0834262187500062E-2,4.7445311375000063E-2,4.4056360562500063E-2,4.0667409750000064E-2,3.7278458937500064E-2,3.3889508125000065E-2,3.0500557312500065E-2,{"$f":"MAX(AM537+AM552-AM567,0)","v":2.7111606500000066E-2},2.3722655687500066E-2,2.0333704875000067E-2,1.6944754062500067E-2,1.3555803250000067E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG537+BG552-BG567,0)","v":0},0,{"$f":"MAX(BI537+BI552-BI567,0)","v":0},0,{"$f":"MAX(BK537+BK552-BK567,0)","v":0}]
[{"$f":"ROW()","v":583},"Equity Raising Cost",null,null,null,null,null,{"$f":"MAX(H538+H553-H568,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AN538+AN553-AN568,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG538+BG553-BG568,0)","v":0},0,{"$f":"MAX(BI538+BI553-BI568,0)","v":0},0,{"$f":"MAX(BK538+BK553-BK568,0)","v":0}]
[{"$f":"ROW()","v":584},"Non-depreciable assets",null,null,null,null,{"$f":"MAX(G539+G554-G569,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AM539+AM554-AM569,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG539+BG554-BG569,0)","v":0},0,{"$f":"MAX(BI539+BI554-BI569,0)","v":0},0,{"$f":"MAX(BK539+BK554-BK569,0)","v":0}]
[{"$f":"ROW()","v":585},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":586},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":587},"Miscellaneous assets"]
[{"$f":"ROW()","v":588},"Total",null,{"$f":"SUM(D575:D587)","v":0},{"$f":"SUM(E575:E587)","v":0},0,0.91103296499999997,0.90112959029166673,0.89122621558333348,0.88132284087500012,0.87141946616666666,0.86151609145833341,0.85161271675000005,0.84170934204166681,0.83180596733333356,0.82190259262500032,0.81199921791666696,0.80209584320833349,0.79219246850000025,0.78228909379166689,0.77238571908333364,0.7624823443750004,0.75257896966666715,0.7426755949583338,0.73277222025000033,0.72286884554166708,0.71296547083333373,0.70306209612500048,0.69315872141666712,0.68325534670833399,0.67335197200000052,0.66344859729166727,0.65354522258333392,0.64364184787500056,0.63373847316666732,0.62383509845833396,0.61393172375000071,0.60402834904166736,0.59412497433333411,0.58422159962500075,0.57431822491666751,0.56441485020833415,0.55451147550000091,0.51256960500000082,0.48697758375000083,0.46138556250000079,0.4357935412500008,0.41020152000000076,0.49104458517706467,0.45837034416275874,0.42569610314845291,0.39302186213414703,0.3603476211198412,0.32767338010553532,0.29499913909122943,0.26232489807692355,0.2296506570626177,0.19697641604831184,{"$f":"SUM(BG575:BG587)","v":0.16430217503400593},0.13162793401970008,{"$f":"SUM(BI575:BI587)","v":9.8953693005394194E-2},6.6279451991088312E-2,{"$f":"SUM(BK575:BK587)","v":3.3605210976782429E-2}]
[{"$f":"ROW()","v":589},{"$f":"TEXT(EOMONTH(LEFT(B513,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/2001 Capex"}]
[{"$f":"ROW()","v":590},"Life (years)"]
[{"$f":"ROW()","v":591},"Pipeline and laterals",null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(I591-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,{"$f":"MAX(AR591-1,0)","v":60.25},{"$f":"MAX(AS591-1,0)","v":59.25},58.25,57.25,56.25,55.25,54.25,53.25,52.25,51.25,50.25,49.25,48.25,47.25,{"$f":"MAX(MIN(BF591-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":592},"Main line valve and scraper stations",null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(I592-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,{"$f":"MAX(AR592-1,0)","v":40.25},39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25,{"$f":"MAX(MIN(BF592-1,Assets!$BG$192),0)","v":26.25},25.25,24.25,23.25,22.25]
[{"$f":"ROW()","v":593},"Compressor stations",null,null,null,null,null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,{"$f":"MAX(AR593-1,0)","v":20.25},19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,{"$f":"MAX(MIN(BF593-1,Assets!$BG$192),0)","v":6.25},5.25,4.25,3.25,2.25]
[{"$f":"ROW()","v":594},"Receipt and delivery point facilities",null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,{"$f":"MAX(AR594-1,0)","v":20.25},19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,{"$f":"MAX(MIN(BF594-1,Assets!$BG$192),0)","v":6.25},5.25,4.25,3.25,2.25]
[{"$f":"ROW()","v":595},"SCADA and communications",null,null,null,null,null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,{"$f":"MAX(AR595-1,0)","v":0.25},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF595-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":596},"Cathodic protection",null,null,null,null,null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,{"$f":"MAX(AR596-1,0)","v":5.25},4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF596-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":597},"Maintenance bases and depots",null,null,null,null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,{"$f":"MAX(AR597-1,0)","v":40.25},39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25,{"$f":"MAX(MIN(BF597-1,Assets!$BG$192),0)","v":26.25},25.25,24.25,23.25,22.25]
[{"$f":"ROW()","v":598},"Other assets",null,null,null,null,null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,{"$f":"MAX(AE598-0.25,0)","v":4.25},4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,{"$f":"MAX(AR598-1,0)","v":0.25},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF598-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":599},"Equity Raising Cost",null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":600},"Non-depreciable assets",null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":601},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":602},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":603},"Miscellaneous assets",null,null,null,null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":604}]
[{"$f":"ROW()","v":605},"Opening Asset Values"]
[{"$f":"ROW()","v":606},"Pipeline and laterals",null,null,null,null,null,null,{"$f":"H651","v":0},{"$f":"I651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV651*AV$15","v":0},0,0,0,0,0,{"$f":"BB651","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},"Main line valve and scraper stations",null,null,null,null,null,null,{"$f":"H652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},"Compressor stations",null,null,null,null,null,null,2.0166781425,1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4620916533124966,1.4452860021249965,1.4284803509374964,1.3612577461874964,1.2940351414374964,1.2268125366874965,1.1595899319374965,1.3946641015967942,1.308838618421607,1.2230131352464197,1.1371876520712325,1.0513621688960453,0.96553668572085793,0.87971120254567059,0.79388571937048324,0.7080602361952959,0.62223475302010856,0.53640926984492121,0.45058378666973381,0.36475830349454641,0.27893282031935901,0.19310733714417161]
[{"$f":"ROW()","v":609},"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-2,1.6795412547001964E-2,1.5761848697955688E-2,1.4728284848909413E-2,1.3694720999863137E-2,1.2661157150816862E-2,1.1627593301770586E-2,1.0594029452724311E-2,9.5604656036780353E-3,8.5269017546317598E-3,7.4933379055854843E-3,6.4597740565392088E-3,5.426210207492935E-3,4.3926463584466613E-3,3.359082509400388E-3,2.3255186603541146E-3]
[{"$f":"ROW()","v":610},"SCADA and communications",null,null,null,null,null,null,1.2955875000000001E-3,1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,5.8301437499999934E-4,5.6142124999999932E-4,5.3982812499999929E-4,1.0796562499999958E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},"Cathodic protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},"Maintenance bases and depots",null,null,null,null,null,null,1.067045E-3,1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,{"$f":"O657","v":1.0296984250000004E-3},1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.8564734999999994E-4,8.8031212499999989E-4,8.589712249999999E-4,8.3763032499999991E-4,8.1628942499999992E-4,7.9494852499999993E-4,9.8769228670262657E-4,9.6044560293151958E-4,9.331989191604126E-4,9.0595223538930561E-4,8.7870555161819863E-4,8.5145886784709164E-4,8.2421218407598465E-4,7.9696550030487767E-4,7.6971881653377068E-4,7.424721327626637E-4,7.1522544899155671E-4,6.8797876522044984E-4,6.6073208144934296E-4,6.3348539767823608E-4,6.0623871390712921E-4]
[{"$f":"ROW()","v":613},"Other assets",null,null,null,null,null,null,5.4521582499999992E-2,5.315854293749999E-2,5.1795503374999989E-2,5.0432463812499988E-2,4.9069424249999986E-2,4.7706384687499985E-2,4.6343345124999984E-2,4.4980305562499982E-2,4.3617265999999981E-2,4.225422643749998E-2,4.0891186874999978E-2,3.9528147312499977E-2,3.8165107749999976E-2,3.6802068187499974E-2,3.5439028624999973E-2,3.4075989062499971E-2,3.271294949999997E-2,3.1349909937499969E-2,2.9986870374999967E-2,2.8623830812499966E-2,2.7260791249999965E-2,2.5897751687499963E-2,2.4534712124999962E-2,2.3171672562499961E-2,2.1808632999999959E-2,2.0445593437499958E-2,1.9082553874999957E-2,1.7719514312499955E-2,1.6356474749999954E-2,1.4993435187499954E-2,1.3630395624999955E-2,1.2267356062499955E-2,1.0904316499999955E-2,9.5412769374999557E-3,8.1782373749999561E-3,6.8151978124999565E-3,1.3630395624999831E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":614},"Equity Raising Cost",null,null,null,null,null,null,{"$f":"H659","v":0},{"$f":"I659","v":0},{"$f":"J659","v":0},{"$f":"K659","v":0},{"$f":"L659","v":0},{"$f":"M659","v":0},{"$f":"N659","v":0},{"$f":"O659","v":0},{"$f":"P659","v":0},{"$f":"Q659","v":0},{"$f":"R659","v":0},{"$f":"S659","v":0},{"$f":"T659","v":0},{"$f":"U659","v":0},{"$f":"V659","v":0},{"$f":"W659","v":0},{"$f":"X659","v":0},{"$f":"Y659","v":0},{"$f":"Z659","v":0},{"$f":"AA659","v":0},{"$f":"AB659","v":0},{"$f":"AC659","v":0},{"$f":"AD659","v":0},{"$f":"AE659","v":0},{"$f":"AF659","v":0},{"$f":"AG659","v":0},{"$f":"AH659","v":0},{"$f":"AI659","v":0},{"$f":"AJ659","v":0},{"$f":"AK659","v":0},{"$f":"AL659","v":0},{"$f":"AM659","v":0},{"$f":"AN659","v":0},{"$f":"AO659","v":0},{"$f":"AP659","v":0},{"$f":"AQ659","v":0},{"$f":"AR659","v":0},{"$f":"AS659","v":0},{"$f":"AT659","v":0},{"$f":"AU659","v":0},0,{"$f":"AW659","v":0},{"$f":"AX659","v":0},{"$f":"AY659","v":0},{"$f":"AZ659","v":0},{"$f":"BA659","v":0},{"$f":"BB659","v":0},{"$f":"BC659","v":0},{"$f":"BD659","v":0},{"$f":"BE659","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":615},"Non-depreciable assets",null,null,null,null,null,null,{"$f":"H660","v":0.77527623206521756},{"$f":"I660","v":0.77527623206521756},{"$f":"J660","v":0.77527623206521756},{"$f":"K660","v":0.77527623206521756},{"$f":"L660","v":0.77527623206521756},{"$f":"M660","v":0.77527623206521756},{"$f":"N660","v":0.77527623206521756},{"$f":"O660","v":0.77527623206521756},{"$f":"P660","v":0.77527623206521756},{"$f":"Q660","v":0.77527623206521756},{"$f":"R660","v":0.77527623206521756},{"$f":"S660","v":0.77527623206521756},{"$f":"T660","v":0.77527623206521756},{"$f":"U660","v":0.77527623206521756},{"$f":"V660","v":0.77527623206521756},{"$f":"W660","v":0.77527623206521756},{"$f":"X660","v":0.77527623206521756},{"$f":"Y660","v":0.77527623206521756},{"$f":"Z660","v":0.77527623206521756},{"$f":"AA660","v":0.77527623206521756},{"$f":"AB660","v":0.77527623206521756},{"$f":"AC660","v":0.77527623206521756},{"$f":"AD660","v":0.77527623206521756},{"$f":"AE660","v":0.77527623206521756},{"$f":"AF660","v":0.77527623206521756},{"$f":"AG660","v":0.77527623206521756},{"$f":"AH660","v":0.77527623206521756},{"$f":"AI660","v":0.77527623206521756},{"$f":"AJ660","v":0.77527623206521756},{"$f":"AK660","v":0.77527623206521756},{"$f":"AL660","v":0.77527623206521756},{"$f":"AM660","v":0.77527623206521756},{"$f":"AN660","v":0.77527623206521756},{"$f":"AO660","v":0.77527623206521756},{"$f":"AP660","v":0.77527623206521756},{"$f":"AQ660","v":0.77527623206521756},{"$f":"AR660","v":0.77527623206521756},{"$f":"AS660","v":0.77527623206521756},{"$f":"AT660","v":0.77527623206521756},{"$f":"AU660","v":0.77527623206521756},0.98982265651103285,{"$f":"AW660","v":0.98982265651103285},{"$f":"AX660","v":0.98982265651103285},{"$f":"AY660","v":0.98982265651103285},{"$f":"AZ660","v":0.98982265651103285},{"$f":"BA660","v":0.98982265651103285},{"$f":"BB660","v":0.98982265651103285},{"$f":"BC660","v":0.98982265651103285},{"$f":"BD660","v":0.98982265651103285},{"$f":"BE660","v":0.98982265651103285},0.98982265651103285,0.98982265651103285,0.98982265651103285,0.98982265651103285,0.98982265651103285]
[{"$f":"ROW()","v":616},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":617},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":618},"Miscellaneous assets"]
[{"$f":"ROW()","v":619},"Total",null,{"$f":"SUM(D606:D618)","v":0},{"$f":"SUM(E606:E618)","v":0},0,0,0,2.8731246820652179,2.8547266788610508,2.8363286756568842,2.8179306724527171,2.7995326692485505,2.7811346660443839,2.7627366628402168,2.7443386596360502,2.7259406564318835,2.7075426532277165,2.6891446500235494,2.6707466468193828,2.6523486436152162,2.6339506404110491,2.6155526372068825,2.5971546340027158,2.5787566307985497,2.5603586275943826,2.5419606243902155,2.5235626211860489,2.5051646179818823,2.4867666147777152,2.4683686115735486,2.449970608369382,2.4315726051652149,2.4131746019610478,2.3947765987568816,2.3763785955527146,2.3579805923485475,2.3395825891443813,2.3211845859402143,2.3027865827360472,2.284388579531881,2.2659905763277144,2.2475925731235473,2.2291945699193807,2.1552570671027138,2.0857325798485471,2.0176790977818806,1.9496256157152141,2.402269862941532,2.3153835692335267,2.2284972755255223,2.141610981817518,2.0547246881095131,1.9678383944015083,1.8809521006935039,1.7940658069854991,1.7071795132774943,1.6202932195694895,{"$f":"SUM(BG606:BG618)","v":1.5334069258614849},1.44652063215348,{"$f":"SUM(BI606:BI618)","v":1.3596343384454752},1.2727480447374704,{"$f":"SUM(BK606:BK618)","v":1.1858617510294658}]
[{"$f":"ROW()","v":620},"Capex"]
[{"$f":"ROW()","v":621},"Pipeline and laterals",null,null,null,null,null,{"$f":"H$209","v":0}]
[{"$f":"ROW()","v":622},"Main line valve and scraper stations",null,null,null,null,null,{"$f":"H$210","v":0}]
[{"$f":"ROW()","v":623},"Compressor stations",null,null,null,null,null,{"$f":"H$211","v":2.0166781425}]
[{"$f":"ROW()","v":624},"Receipt and delivery point facilities",null,null,null,null,null,{"$f":"H$212","v":2.4286092499999998E-2}]
[{"$f":"ROW()","v":625},"SCADA and communications",null,null,null,null,null,{"$f":"H$213","v":1.2955875000000001E-3}]
[{"$f":"ROW()","v":626},"Cathodic protection",null,null,null,null,null,{"$f":"H$214","v":0}]
[{"$f":"ROW()","v":627},"Maintenance bases and depots",null,null,null,null,null,{"$f":"H$215","v":1.067045E-3}]
[{"$f":"ROW()","v":628},"Other assets",null,null,null,null,null,{"$f":"H$216","v":5.4521582499999992E-2}]
[{"$f":"ROW()","v":629},"Equity Raising Cost",null,null,null,null,null,{"$f":"H$217","v":0}]
[{"$f":"ROW()","v":630},"Non-depreciable assets",null,null,null,null,null,{"$f":"H$218","v":0.77527623206521756}]
[{"$f":"ROW()","v":631},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":632},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":633},"Miscellaneous assets"]
[{"$f":"ROW()","v":634},"Total",null,{"$f":"SUM(D621:D633)","v":0},{"$f":"SUM(E621:E633)","v":0},0,0,2.8731246820652179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG621:BG633)","v":0},0,{"$f":"SUM(BI621:BI633)","v":0},0,{"$f":"SUM(BK621:BK633)","v":0}]
[{"$f":"ROW()","v":635},"Depreciation"]
[{"$f":"ROW()","v":636},"Pipeline and laterals",null,null,null,null,null,null,{"$f":"Inputs!L206*I$12","v":0},{"$f":"Inputs!M206*J$12","v":0},{"$f":"Inputs!N206*K$12","v":0},{"$f":"Inputs!O206*L$12","v":0},{"$f":"Inputs!P206*M$12","v":0},{"$f":"Inputs!Q206*N$12","v":0},{"$f":"Inputs!R206*O$12","v":0},{"$f":"Inputs!S206*P$12","v":0},{"$f":"Inputs!T206*Q$12","v":0},{"$f":"Inputs!U206*R$12","v":0},{"$f":"Inputs!V206*S$12","v":0},{"$f":"Inputs!W206*T$12","v":0},{"$f":"Inputs!X206*U$12","v":0},{"$f":"Inputs!Y206*V$12","v":0},{"$f":"Inputs!Z206*W$12","v":0},{"$f":"Inputs!AA206*X$12","v":0},{"$f":"Inputs!AB206*Y$12","v":0},{"$f":"Inputs!AC206*Z$12","v":0},{"$f":"Inputs!AD206*AA$12","v":0},{"$f":"Inputs!AE206*AB$12","v":0},{"$f":"Inputs!AF206*AC$12","v":0},{"$f":"Inputs!AG206*AD$12","v":0},{"$f":"Inputs!AH206*AE$12","v":0},{"$f":"Inputs!AI206*AF$12","v":0},{"$f":"Inputs!AJ206*AG$12","v":0},{"$f":"Inputs!AK206*AH$12","v":0},{"$f":"Inputs!AL206*AI$12","v":0},{"$f":"Inputs!AM206*AJ$12","v":0},{"$f":"Inputs!AN206*AK$12","v":0},{"$f":"Inputs!AO206*AL$12","v":0},{"$f":"Inputs!AP206*AM$12","v":0},{"$f":"Inputs!AQ206*AN$12","v":0},{"$f":"Inputs!AR206*AO$12","v":0},{"$f":"Inputs!AS206*AP$12","v":0},{"$f":"Inputs!AT206*AQ$12","v":0},{"$f":"Inputs!AU206*AR$12","v":0},{"$f":"Inputs!AV206*AS$12","v":0},{"$f":"Inputs!AW206*AT$12","v":0},{"$f":"Inputs!AX206*AU$12","v":0},{"$f":"Inputs!AY206*AV$12","v":0},{"$f":"Inputs!AZ1048*AW$12","v":0},{"$f":"Inputs!BA1048*AX$12","v":0},{"$f":"Inputs!BB1048*AY$12","v":0},{"$f":"Inputs!BC1048*AZ$12","v":0},{"$f":"Inputs!BD1048*BA$12","v":0},{"$f":"Inputs!BE1048*BB$12","v":0},{"$f":"Inputs!BF1048*BC$12","v":0},{"$f":"Inputs!BG1048*BD$12","v":0},{"$f":"Inputs!BH1048*BE$12","v":0},{"$f":"Inputs!BI1048*BF$12","v":0},{"$f":"IF($B606=\"Non-depreciable assets\",0,MIN(BG606,IF(BG591>1,BG606/BG591,BG606)))*BG$12","v":0},0,0,0,0]
[{"$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!AZ1049*AW$12","v":0},{"$f":"Inputs!BA1049*AX$12","v":0},{"$f":"Inputs!BB1049*AY$12","v":0},{"$f":"Inputs!BC1049*AZ$12","v":0},{"$f":"Inputs!BD1049*BA$12","v":0},{"$f":"Inputs!BE1049*BB$12","v":0},{"$f":"Inputs!BF1049*BC$12","v":0},{"$f":"Inputs!BG1049*BD$12","v":0},{"$f":"Inputs!BH1049*BE$12","v":0},{"$f":"Inputs!BI1049*BF$12","v":0},{"$f":"IF($B607=\"Non-depreciable assets\",0,MIN(BG607,IF(BG592>1,BG607/BG592,BG607)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":638},"Compressor stations",null,null,null,null,null,null,{"$f":"Inputs!L208*I$12","v":1.6805651187499999E-2},{"$f":"Inputs!M208*J$12","v":1.6805651187499999E-2},{"$f":"Inputs!N208*K$12","v":1.6805651187499999E-2},{"$f":"Inputs!O208*L$12","v":1.6805651187499999E-2},{"$f":"Inputs!P208*M$12","v":1.6805651187499999E-2},{"$f":"Inputs!Q208*N$12","v":1.6805651187499999E-2},{"$f":"Inputs!R208*O$12","v":1.6805651187499999E-2},{"$f":"Inputs!S208*P$12","v":1.6805651187499999E-2},{"$f":"Inputs!T208*Q$12","v":1.6805651187499999E-2},{"$f":"Inputs!U208*R$12","v":1.6805651187499999E-2},{"$f":"Inputs!V208*S$12","v":1.6805651187499999E-2},{"$f":"Inputs!W208*T$12","v":1.6805651187499999E-2},{"$f":"Inputs!X208*U$12","v":1.6805651187499999E-2},{"$f":"Inputs!Y208*V$12","v":1.6805651187499999E-2},{"$f":"Inputs!Z208*W$12","v":1.6805651187499999E-2},{"$f":"Inputs!AA208*X$12","v":1.6805651187499999E-2},{"$f":"Inputs!AB208*Y$12","v":1.6805651187499999E-2},{"$f":"Inputs!AC208*Z$12","v":1.6805651187499999E-2},{"$f":"Inputs!AD208*AA$12","v":1.6805651187499999E-2},{"$f":"Inputs!AE208*AB$12","v":1.6805651187499999E-2},{"$f":"Inputs!AF208*AC$12","v":1.6805651187499999E-2},{"$f":"Inputs!AG208*AD$12","v":1.6805651187499999E-2},{"$f":"Inputs!AH208*AE$12","v":1.6805651187499999E-2},{"$f":"Inputs!AI208*AF$12","v":1.6805651187499999E-2},{"$f":"Inputs!AJ208*AG$12","v":1.6805651187499999E-2},{"$f":"Inputs!AK208*AH$12","v":1.6805651187499999E-2},{"$f":"Inputs!AL208*AI$12","v":1.6805651187499999E-2},{"$f":"Inputs!AM208*AJ$12","v":1.6805651187499999E-2},{"$f":"Inputs!AN208*AK$12","v":1.6805651187499999E-2},{"$f":"Inputs!AO208*AL$12","v":1.6805651187499999E-2},{"$f":"Inputs!AP208*AM$12","v":1.6805651187499999E-2},{"$f":"Inputs!AQ208*AN$12","v":1.6805651187499999E-2},{"$f":"Inputs!AR208*AO$12","v":1.6805651187499999E-2},{"$f":"Inputs!AS208*AP$12","v":1.6805651187499999E-2},{"$f":"Inputs!AT208*AQ$12","v":1.6805651187499999E-2},{"$f":"Inputs!AU208*AR$12","v":6.7222604750000012E-2},{"$f":"Inputs!AV208*AS$12","v":6.7222604750000012E-2},{"$f":"Inputs!AW208*AT$12","v":6.7222604750000012E-2},{"$f":"Inputs!AX208*AU$12","v":6.7222604750000012E-2},{"$f":"Inputs!AY208*AV$12","v":6.7222604750000012E-2},{"$f":"Inputs!AZ1050*AW$12","v":8.5825483175187345E-2},{"$f":"Inputs!BA1050*AX$12","v":8.5825483175187345E-2},{"$f":"Inputs!BB1050*AY$12","v":8.5825483175187345E-2},{"$f":"Inputs!BC1050*AZ$12","v":8.5825483175187345E-2},{"$f":"Inputs!BD1050*BA$12","v":8.5825483175187359E-2},{"$f":"Inputs!BE1050*BB$12","v":8.5825483175187345E-2},{"$f":"Inputs!BF1050*BC$12","v":8.5825483175187345E-2},{"$f":"Inputs!BG1050*BD$12","v":8.5825483175187345E-2},{"$f":"Inputs!BH1050*BE$12","v":8.5825483175187359E-2},{"$f":"Inputs!BI1050*BF$12","v":8.5825483175187359E-2},{"$f":"IF($B608=\"Non-depreciable assets\",0,MIN(BG608,IF(BG593>1,BG608/BG593,BG608)))*BG$12","v":8.58254831751874E-2},8.5825483175187386E-2,8.5825483175187386E-2,8.5825483175187386E-2,8.5825483175187386E-2]
[{"$f":"ROW()","v":639},"Receipt and delivery point facilities",null,null,null,null,null,null,{"$f":"Inputs!L209*I$12","v":2.0238410416666667E-4},{"$f":"Inputs!M209*J$12","v":2.0238410416666667E-4},{"$f":"Inputs!N209*K$12","v":2.0238410416666667E-4},{"$f":"Inputs!O209*L$12","v":2.0238410416666667E-4},{"$f":"Inputs!P209*M$12","v":2.0238410416666667E-4},{"$f":"Inputs!Q209*N$12","v":2.0238410416666667E-4},{"$f":"Inputs!R209*O$12","v":2.0238410416666667E-4},{"$f":"Inputs!S209*P$12","v":2.023841041666667E-4},{"$f":"Inputs!T209*Q$12","v":2.023841041666667E-4},{"$f":"Inputs!U209*R$12","v":2.0238410416666664E-4},{"$f":"Inputs!V209*S$12","v":2.0238410416666667E-4},{"$f":"Inputs!W209*T$12","v":2.0238410416666667E-4},{"$f":"Inputs!X209*U$12","v":2.0238410416666667E-4},{"$f":"Inputs!Y209*V$12","v":2.0238410416666667E-4},{"$f":"Inputs!Z209*W$12","v":2.0238410416666667E-4},{"$f":"Inputs!AA209*X$12","v":2.0238410416666667E-4},{"$f":"Inputs!AB209*Y$12","v":2.0238410416666667E-4},{"$f":"Inputs!AC209*Z$12","v":2.0238410416666667E-4},{"$f":"Inputs!AD209*AA$12","v":2.023841041666667E-4},{"$f":"Inputs!AE209*AB$12","v":2.0238410416666667E-4},{"$f":"Inputs!AF209*AC$12","v":2.0238410416666667E-4},{"$f":"Inputs!AG209*AD$12","v":2.0238410416666667E-4},{"$f":"Inputs!AH209*AE$12","v":2.0238410416666667E-4},{"$f":"Inputs!AI209*AF$12","v":2.0238410416666667E-4},{"$f":"Inputs!AJ209*AG$12","v":2.023841041666667E-4},{"$f":"Inputs!AK209*AH$12","v":2.023841041666667E-4},{"$f":"Inputs!AL209*AI$12","v":2.0238410416666667E-4},{"$f":"Inputs!AM209*AJ$12","v":2.0238410416666667E-4},{"$f":"Inputs!AN209*AK$12","v":2.0238410416666667E-4},{"$f":"Inputs!AO209*AL$12","v":2.0238410416666667E-4},{"$f":"Inputs!AP209*AM$12","v":2.0238410416666667E-4},{"$f":"Inputs!AQ209*AN$12","v":2.0238410416666667E-4},{"$f":"Inputs!AR209*AO$12","v":2.023841041666667E-4},{"$f":"Inputs!AS209*AP$12","v":2.0238410416666667E-4},{"$f":"Inputs!AT209*AQ$12","v":2.0238410416666667E-4},{"$f":"Inputs!AU209*AR$12","v":8.095364166666669E-4},{"$f":"Inputs!AV209*AS$12","v":8.095364166666668E-4},{"$f":"Inputs!AW209*AT$12","v":8.095364166666669E-4},{"$f":"Inputs!AX209*AU$12","v":8.095364166666668E-4},{"$f":"Inputs!AY209*AV$12","v":8.095364166666668E-4},{"$f":"Inputs!AZ1051*AW$12","v":1.0335638490462746E-3},{"$f":"Inputs!BA1051*AX$12","v":1.0335638490462748E-3},{"$f":"Inputs!BB1051*AY$12","v":1.0335638490462748E-3},{"$f":"Inputs!BC1051*AZ$12","v":1.0335638490462748E-3},{"$f":"Inputs!BD1051*BA$12","v":1.0335638490462748E-3},{"$f":"Inputs!BE1051*BB$12","v":1.0335638490462748E-3},{"$f":"Inputs!BF1051*BC$12","v":1.0335638490462748E-3},{"$f":"Inputs!BG1051*BD$12","v":1.0335638490462751E-3},{"$f":"Inputs!BH1051*BE$12","v":1.0335638490462751E-3},{"$f":"Inputs!BI1051*BF$12","v":1.0335638490462751E-3},{"$f":"IF($B609=\"Non-depreciable assets\",0,MIN(BG609,IF(BG594>1,BG609/BG594,BG609)))*BG$12","v":1.0335638490462733E-3},1.0335638490462733E-3,1.0335638490462733E-3,1.0335638490462733E-3,1.0335638490462731E-3]
[{"$f":"ROW()","v":640},"SCADA and communications",null,null,null,null,null,null,{"$f":"Inputs!L210*I$12","v":2.1593125E-5},{"$f":"Inputs!M210*J$12","v":2.1593125E-5},{"$f":"Inputs!N210*K$12","v":2.1593125E-5},{"$f":"Inputs!O210*L$12","v":2.1593125E-5},{"$f":"Inputs!P210*M$12","v":2.1593125E-5},{"$f":"Inputs!Q210*N$12","v":2.1593125E-5},{"$f":"Inputs!R210*O$12","v":2.1593125E-5},{"$f":"Inputs!S210*P$12","v":2.1593125E-5},{"$f":"Inputs!T210*Q$12","v":2.1593125E-5},{"$f":"Inputs!U210*R$12","v":2.1593125E-5},{"$f":"Inputs!V210*S$12","v":2.1593125E-5},{"$f":"Inputs!W210*T$12","v":2.1593125E-5},{"$f":"Inputs!X210*U$12","v":2.1593125E-5},{"$f":"Inputs!Y210*V$12","v":2.1593125E-5},{"$f":"Inputs!Z210*W$12","v":2.1593125E-5},{"$f":"Inputs!AA210*X$12","v":2.1593125E-5},{"$f":"Inputs!AB210*Y$12","v":2.1593125E-5},{"$f":"Inputs!AC210*Z$12","v":2.1593125E-5},{"$f":"Inputs!AD210*AA$12","v":2.1593125E-5},{"$f":"Inputs!AE210*AB$12","v":2.1593125E-5},{"$f":"Inputs!AF210*AC$12","v":2.1593125E-5},{"$f":"Inputs!AG210*AD$12","v":2.1593125E-5},{"$f":"Inputs!AH210*AE$12","v":2.1593125E-5},{"$f":"Inputs!AI210*AF$12","v":2.1593125E-5},{"$f":"Inputs!AJ210*AG$12","v":2.1593125E-5},{"$f":"Inputs!AK210*AH$12","v":2.1593125E-5},{"$f":"Inputs!AL210*AI$12","v":2.1593125E-5},{"$f":"Inputs!AM210*AJ$12","v":2.1593125E-5},{"$f":"Inputs!AN210*AK$12","v":2.1593125E-5},{"$f":"Inputs!AO210*AL$12","v":2.1593125E-5},{"$f":"Inputs!AP210*AM$12","v":2.1593125E-5},{"$f":"Inputs!AQ210*AN$12","v":2.1593125E-5},{"$f":"Inputs!AR210*AO$12","v":2.1593125E-5},{"$f":"Inputs!AS210*AP$12","v":2.1593125E-5},{"$f":"Inputs!AT210*AQ$12","v":2.1593125E-5},{"$f":"Inputs!AU210*AR$12","v":4.3186249999999972E-4},{"$f":"Inputs!AV210*AS$12","v":1.079656249999999E-4},{"$f":"Inputs!AW210*AT$12","v":0},{"$f":"Inputs!AX210*AU$12","v":0},{"$f":"Inputs!AY210*AV$12","v":0},{"$f":"Inputs!AZ1052*AW$12","v":0},{"$f":"Inputs!BA1052*AX$12","v":0},{"$f":"Inputs!BB1052*AY$12","v":0},{"$f":"Inputs!BC1052*AZ$12","v":0},{"$f":"Inputs!BD1052*BA$12","v":0},{"$f":"Inputs!BE1052*BB$12","v":0},{"$f":"Inputs!BF1052*BC$12","v":0},{"$f":"Inputs!BG1052*BD$12","v":0},{"$f":"Inputs!BH1052*BE$12","v":0},{"$f":"Inputs!BI1052*BF$12","v":0},{"$f":"IF($B610=\"Non-depreciable assets\",0,MIN(BG610,IF(BG595>1,BG610/BG595,BG610)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":641},"Cathodic protection",null,null,null,null,null,null,{"$f":"Inputs!L211*I$12","v":0},{"$f":"Inputs!M211*J$12","v":0},{"$f":"Inputs!N211*K$12","v":0},{"$f":"Inputs!O211*L$12","v":0},{"$f":"Inputs!P211*M$12","v":0},{"$f":"Inputs!Q211*N$12","v":0},{"$f":"Inputs!R211*O$12","v":0},{"$f":"Inputs!S211*P$12","v":0},{"$f":"Inputs!T211*Q$12","v":0},{"$f":"Inputs!U211*R$12","v":0},{"$f":"Inputs!V211*S$12","v":0},{"$f":"Inputs!W211*T$12","v":0},{"$f":"Inputs!X211*U$12","v":0},{"$f":"Inputs!Y211*V$12","v":0},{"$f":"Inputs!Z211*W$12","v":0},{"$f":"Inputs!AA211*X$12","v":0},{"$f":"Inputs!AB211*Y$12","v":0},{"$f":"Inputs!AC211*Z$12","v":0},{"$f":"Inputs!AD211*AA$12","v":0},{"$f":"Inputs!AE211*AB$12","v":0},{"$f":"Inputs!AF211*AC$12","v":0},{"$f":"Inputs!AG211*AD$12","v":0},{"$f":"Inputs!AH211*AE$12","v":0},{"$f":"Inputs!AI211*AF$12","v":0},{"$f":"Inputs!AJ211*AG$12","v":0},{"$f":"Inputs!AK211*AH$12","v":0},{"$f":"Inputs!AL211*AI$12","v":0},{"$f":"Inputs!AM211*AJ$12","v":0},{"$f":"Inputs!AN211*AK$12","v":0},{"$f":"Inputs!AO211*AL$12","v":0},{"$f":"Inputs!AP211*AM$12","v":0},{"$f":"Inputs!AQ211*AN$12","v":0},{"$f":"Inputs!AR211*AO$12","v":0},{"$f":"Inputs!AS211*AP$12","v":0},{"$f":"Inputs!AT211*AQ$12","v":0},{"$f":"Inputs!AU211*AR$12","v":0},{"$f":"Inputs!AV211*AS$12","v":0},{"$f":"Inputs!AW211*AT$12","v":0},{"$f":"Inputs!AX211*AU$12","v":0},{"$f":"Inputs!AY211*AV$12","v":0},{"$f":"Inputs!AZ1053*AW$12","v":0},{"$f":"Inputs!BA1053*AX$12","v":0},{"$f":"Inputs!BB1053*AY$12","v":0},{"$f":"Inputs!BC1053*AZ$12","v":0},{"$f":"Inputs!BD1053*BA$12","v":0},{"$f":"Inputs!BE1053*BB$12","v":0},{"$f":"Inputs!BF1053*BC$12","v":0},{"$f":"Inputs!BG1053*BD$12","v":0},{"$f":"Inputs!BH1053*BE$12","v":0},{"$f":"Inputs!BI1053*BF$12","v":0},{"$f":"IF($B611=\"Non-depreciable assets\",0,MIN(BG611,IF(BG596>1,BG611/BG596,BG611)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":642},"Maintenance bases and depots",null,null,null,null,null,null,{"$f":"Inputs!L212*I$12","v":5.3352250000000002E-6},{"$f":"Inputs!M212*J$12","v":5.3352250000000002E-6},{"$f":"Inputs!N212*K$12","v":5.3352250000000002E-6},{"$f":"Inputs!O212*L$12","v":5.3352250000000002E-6},{"$f":"Inputs!P212*M$12","v":5.3352250000000002E-6},{"$f":"Inputs!Q212*N$12","v":5.3352250000000002E-6},{"$f":"Inputs!R212*O$12","v":5.3352250000000002E-6},{"$f":"Inputs!S212*P$12","v":5.3352250000000002E-6},{"$f":"Inputs!T212*Q$12","v":5.3352250000000002E-6},{"$f":"Inputs!U212*R$12","v":5.3352250000000002E-6},{"$f":"Inputs!V212*S$12","v":5.3352250000000002E-6},{"$f":"Inputs!W212*T$12","v":5.3352250000000002E-6},{"$f":"Inputs!X212*U$12","v":5.3352250000000002E-6},{"$f":"Inputs!Y212*V$12","v":5.3352250000000002E-6},{"$f":"Inputs!Z212*W$12","v":5.3352250000000002E-6},{"$f":"Inputs!AA212*X$12","v":5.3352250000000002E-6},{"$f":"Inputs!AB212*Y$12","v":5.3352250000000002E-6},{"$f":"Inputs!AC212*Z$12","v":5.3352250000000002E-6},{"$f":"Inputs!AD212*AA$12","v":5.3352250000000002E-6},{"$f":"Inputs!AE212*AB$12","v":5.3352250000000002E-6},{"$f":"Inputs!AF212*AC$12","v":5.3352250000000002E-6},{"$f":"Inputs!AG212*AD$12","v":5.3352250000000002E-6},{"$f":"Inputs!AH212*AE$12","v":5.3352250000000002E-6},{"$f":"Inputs!AI212*AF$12","v":5.3352250000000002E-6},{"$f":"Inputs!AJ212*AG$12","v":5.3352250000000002E-6},{"$f":"Inputs!AK212*AH$12","v":5.3352250000000002E-6},{"$f":"Inputs!AL212*AI$12","v":5.3352250000000002E-6},{"$f":"Inputs!AM212*AJ$12","v":5.3352250000000002E-6},{"$f":"Inputs!AN212*AK$12","v":5.3352249999999994E-6},{"$f":"Inputs!AO212*AL$12","v":5.3352250000000002E-6},{"$f":"Inputs!AP212*AM$12","v":5.3352250000000002E-6},{"$f":"Inputs!AQ212*AN$12","v":5.3352249999999994E-6},{"$f":"Inputs!AR212*AO$12","v":5.3352250000000002E-6},{"$f":"Inputs!AS212*AP$12","v":5.3352250000000002E-6},{"$f":"Inputs!AT212*AQ$12","v":5.3352250000000011E-6},{"$f":"Inputs!AU212*AR$12","v":2.1340900000000001E-5},{"$f":"Inputs!AV212*AS$12","v":2.1340899999999998E-5},{"$f":"Inputs!AW212*AT$12","v":2.1340900000000001E-5},{"$f":"Inputs!AX212*AU$12","v":2.1340900000000001E-5},{"$f":"Inputs!AY212*AV$12","v":2.1340900000000001E-5},{"$f":"Inputs!AZ1054*AW$12","v":2.7246683771106938E-5},{"$f":"Inputs!BA1054*AX$12","v":2.7246683771106938E-5},{"$f":"Inputs!BB1054*AY$12","v":2.7246683771106938E-5},{"$f":"Inputs!BC1054*AZ$12","v":2.7246683771106938E-5},{"$f":"Inputs!BD1054*BA$12","v":2.7246683771106938E-5},{"$f":"Inputs!BE1054*BB$12","v":2.7246683771106935E-5},{"$f":"Inputs!BF1054*BC$12","v":2.7246683771106935E-5},{"$f":"Inputs!BG1054*BD$12","v":2.7246683771106938E-5},{"$f":"Inputs!BH1054*BE$12","v":2.7246683771106935E-5},{"$f":"Inputs!BI1054*BF$12","v":2.7246683771106938E-5},{"$f":"IF($B612=\"Non-depreciable assets\",0,MIN(BG612,IF(BG597>1,BG612/BG597,BG612)))*BG$12","v":2.7246683771106921E-5},2.7246683771106924E-5,2.7246683771106928E-5,2.7246683771106928E-5,2.7246683771106931E-5]
[{"$f":"ROW()","v":643},"Other assets",null,null,null,null,null,null,{"$f":"Inputs!L213*I$12","v":1.3630395625000001E-3},{"$f":"Inputs!M213*J$12","v":1.3630395625000001E-3},{"$f":"Inputs!N213*K$12","v":1.3630395625000001E-3},{"$f":"Inputs!O213*L$12","v":1.3630395625000001E-3},{"$f":"Inputs!P213*M$12","v":1.3630395625000001E-3},{"$f":"Inputs!Q213*N$12","v":1.3630395625000001E-3},{"$f":"Inputs!R213*O$12","v":1.3630395625000001E-3},{"$f":"Inputs!S213*P$12","v":1.3630395625000001E-3},{"$f":"Inputs!T213*Q$12","v":1.3630395625000001E-3},{"$f":"Inputs!U213*R$12","v":1.3630395625000001E-3},{"$f":"Inputs!V213*S$12","v":1.3630395625000001E-3},{"$f":"Inputs!W213*T$12","v":1.3630395625000001E-3},{"$f":"Inputs!X213*U$12","v":1.3630395625000001E-3},{"$f":"Inputs!Y213*V$12","v":1.3630395625000001E-3},{"$f":"Inputs!Z213*W$12","v":1.3630395625000001E-3},{"$f":"Inputs!AA213*X$12","v":1.3630395625000001E-3},{"$f":"Inputs!AB213*Y$12","v":1.3630395625000001E-3},{"$f":"Inputs!AC213*Z$12","v":1.3630395625000001E-3},{"$f":"Inputs!AD213*AA$12","v":1.3630395625000001E-3},{"$f":"Inputs!AE213*AB$12","v":1.3630395625000001E-3},{"$f":"Inputs!AF213*AC$12","v":1.3630395625000001E-3},{"$f":"Inputs!AG213*AD$12","v":1.3630395625000001E-3},{"$f":"Inputs!AH213*AE$12","v":1.3630395625000001E-3},{"$f":"Inputs!AI213*AF$12","v":1.3630395625000001E-3},{"$f":"Inputs!AJ213*AG$12","v":1.3630395625000001E-3},{"$f":"Inputs!AK213*AH$12","v":1.3630395625000001E-3},{"$f":"Inputs!AL213*AI$12","v":1.3630395625000001E-3},{"$f":"Inputs!AM213*AJ$12","v":1.3630395625000001E-3},{"$f":"Inputs!AN213*AK$12","v":1.3630395625000001E-3},{"$f":"Inputs!AO213*AL$12","v":1.3630395625000001E-3},{"$f":"Inputs!AP213*AM$12","v":1.3630395625000001E-3},{"$f":"Inputs!AQ213*AN$12","v":1.3630395625000001E-3},{"$f":"Inputs!AR213*AO$12","v":1.3630395625000001E-3},{"$f":"Inputs!AS213*AP$12","v":1.3630395624999998E-3},{"$f":"Inputs!AT213*AQ$12","v":1.3630395624999998E-3},{"$f":"Inputs!AU213*AR$12","v":5.4521582499999733E-3},{"$f":"Inputs!AV213*AS$12","v":1.3630395624999944E-3},{"$f":"Inputs!AW213*AT$12","v":0},{"$f":"Inputs!AX213*AU$12","v":0},{"$f":"Inputs!AY213*AV$12","v":0},{"$f":"Inputs!AZ1055*AW$12","v":0},{"$f":"Inputs!BA1055*AX$12","v":0},{"$f":"Inputs!BB1055*AY$12","v":0},{"$f":"Inputs!BC1055*AZ$12","v":0},{"$f":"Inputs!BD1055*BA$12","v":0},{"$f":"Inputs!BE1055*BB$12","v":0},{"$f":"Inputs!BF1055*BC$12","v":0},{"$f":"Inputs!BG1055*BD$12","v":0},{"$f":"Inputs!BH1055*BE$12","v":0},{"$f":"Inputs!BI1055*BF$12","v":0},{"$f":"IF($B613=\"Non-depreciable assets\",0,MIN(BG613,IF(BG598>1,BG613/BG598,BG613)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":644},"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Inputs!L214*I$12","v":0},{"$f":"Inputs!M214*J$12","v":0},{"$f":"Inputs!N214*K$12","v":0},{"$f":"Inputs!O214*L$12","v":0},{"$f":"Inputs!P214*M$12","v":0},{"$f":"Inputs!Q214*N$12","v":0},{"$f":"Inputs!R214*O$12","v":0},{"$f":"Inputs!S214*P$12","v":0},{"$f":"Inputs!T214*Q$12","v":0},{"$f":"Inputs!U214*R$12","v":0},{"$f":"Inputs!V214*S$12","v":0},{"$f":"Inputs!W214*T$12","v":0},{"$f":"Inputs!X214*U$12","v":0},{"$f":"Inputs!Y214*V$12","v":0},{"$f":"Inputs!Z214*W$12","v":0},{"$f":"Inputs!AA214*X$12","v":0},{"$f":"Inputs!AB214*Y$12","v":0},{"$f":"Inputs!AC214*Z$12","v":0},{"$f":"Inputs!AD214*AA$12","v":0},{"$f":"Inputs!AE214*AB$12","v":0},{"$f":"Inputs!AF214*AC$12","v":0},{"$f":"Inputs!AG214*AD$12","v":0},{"$f":"Inputs!AH214*AE$12","v":0},{"$f":"Inputs!AI214*AF$12","v":0},{"$f":"Inputs!AJ214*AG$12","v":0},{"$f":"Inputs!AK214*AH$12","v":0},{"$f":"Inputs!AL214*AI$12","v":0},{"$f":"Inputs!AM214*AJ$12","v":0},{"$f":"Inputs!AN214*AK$12","v":0},{"$f":"Inputs!AO214*AL$12","v":0},{"$f":"Inputs!AP214*AM$12","v":0},{"$f":"Inputs!AQ214*AN$12","v":0},{"$f":"Inputs!AR214*AO$12","v":0},{"$f":"Inputs!AS214*AP$12","v":0},{"$f":"Inputs!AT214*AQ$12","v":0},{"$f":"Inputs!AU214*AR$12","v":0},{"$f":"Inputs!AV214*AS$12","v":0},{"$f":"Inputs!AW214*AT$12","v":0},{"$f":"Inputs!AX214*AU$12","v":0},{"$f":"Inputs!AY214*AV$12","v":0},{"$f":"Inputs!AZ1056*AW$12","v":0},{"$f":"Inputs!BA1056*AX$12","v":0},{"$f":"Inputs!BB1056*AY$12","v":0},{"$f":"Inputs!BC1056*AZ$12","v":0},{"$f":"Inputs!BD1056*BA$12","v":0},{"$f":"Inputs!BE1056*BB$12","v":0},{"$f":"Inputs!BF1056*BC$12","v":0},{"$f":"Inputs!BG1056*BD$12","v":0},{"$f":"Inputs!BH1056*BE$12","v":0},{"$f":"Inputs!BI1056*BF$12","v":0},{"$f":"IF($B614=\"Non-depreciable assets\",0,MIN(BG614,IF(BG599>1,BG614/BG599,BG614)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":645},"Non-depreciable assets",null,null,null,null,null,null,{"$f":"Inputs!L215*I$12","v":0},{"$f":"Inputs!M215*J$12","v":0},{"$f":"Inputs!N215*K$12","v":0},{"$f":"Inputs!O215*L$12","v":0},{"$f":"Inputs!P215*M$12","v":0},{"$f":"Inputs!Q215*N$12","v":0},{"$f":"Inputs!R215*O$12","v":0},{"$f":"Inputs!S215*P$12","v":0},{"$f":"Inputs!T215*Q$12","v":0},{"$f":"Inputs!U215*R$12","v":0},{"$f":"Inputs!V215*S$12","v":0},{"$f":"Inputs!W215*T$12","v":0},{"$f":"Inputs!X215*U$12","v":0},{"$f":"Inputs!Y215*V$12","v":0},{"$f":"Inputs!Z215*W$12","v":0},{"$f":"Inputs!AA215*X$12","v":0},{"$f":"Inputs!AB215*Y$12","v":0},{"$f":"Inputs!AC215*Z$12","v":0},{"$f":"Inputs!AD215*AA$12","v":0},{"$f":"Inputs!AE215*AB$12","v":0},{"$f":"Inputs!AF215*AC$12","v":0},{"$f":"Inputs!AG215*AD$12","v":0},{"$f":"Inputs!AH215*AE$12","v":0},{"$f":"Inputs!AI215*AF$12","v":0},{"$f":"Inputs!AJ215*AG$12","v":0},{"$f":"Inputs!AK215*AH$12","v":0},{"$f":"Inputs!AL215*AI$12","v":0},{"$f":"Inputs!AM215*AJ$12","v":0},{"$f":"Inputs!AN215*AK$12","v":0},{"$f":"Inputs!AO215*AL$12","v":0},{"$f":"Inputs!AP215*AM$12","v":0},{"$f":"Inputs!AQ215*AN$12","v":0},{"$f":"Inputs!AR215*AO$12","v":0},{"$f":"Inputs!AS215*AP$12","v":0},{"$f":"Inputs!AT215*AQ$12","v":0},{"$f":"Inputs!AU215*AR$12","v":0},{"$f":"Inputs!AV215*AS$12","v":0},{"$f":"Inputs!AW215*AT$12","v":0},{"$f":"Inputs!AX215*AU$12","v":0},{"$f":"Inputs!AY215*AV$12","v":0},{"$f":"Inputs!AZ1057*AW$12","v":0},{"$f":"Inputs!BA1057*AX$12","v":0},{"$f":"Inputs!BB1057*AY$12","v":0},{"$f":"Inputs!BC1057*AZ$12","v":0},{"$f":"Inputs!BD1057*BA$12","v":0},{"$f":"Inputs!BE1057*BB$12","v":0},{"$f":"Inputs!BF1057*BC$12","v":0},{"$f":"Inputs!BG1057*BD$12","v":0},{"$f":"Inputs!BH1057*BE$12","v":0},{"$f":"Inputs!BI1057*BF$12","v":0},{"$f":"IF($B615=\"Non-depreciable assets\",0,MIN(BG615,IF(BG600>1,BG615/BG600,BG615)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":646},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":647},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":648},"Miscellaneous assets"]
[{"$f":"ROW()","v":649},"Total",null,{"$f":"SUM(D636:D648)","v":0},{"$f":"SUM(E636:E648)","v":0},0,0,0,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,7.3937502816666667E-2,6.9524487254166684E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666685E-2,8.6886293708004728E-2,8.6886293708004728E-2,8.6886293708004728E-2,8.6886293708004728E-2,8.6886293708004741E-2,8.6886293708004728E-2,8.6886293708004728E-2,8.6886293708004728E-2,8.6886293708004741E-2,8.6886293708004741E-2,{"$f":"SUM(BG636:BG648)","v":8.6886293708004783E-2},8.6886293708004769E-2,{"$f":"SUM(BI636:BI648)","v":8.6886293708004769E-2},8.6886293708004769E-2,{"$f":"SUM(BK636:BK648)","v":8.6886293708004769E-2}]
[{"$f":"ROW()","v":650},"Closing Asset Values"]
[{"$f":"ROW()","v":651},"Pipeline and laterals",null,null,null,null,null,{"$f":"MAX(H606+H621-H636,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD606+BD621-BD636,0)","v":0},0,{"$f":"MAX(BF606+BF621-BF636,0)","v":0},0,{"$f":"MAX(BH606+BH621-BH636,0)","v":0},0,{"$f":"MAX(BJ606+BJ621-BJ636,0)","v":0},0]
[{"$f":"ROW()","v":652},"Main line valve and scraper stations",null,null,null,null,null,{"$f":"MAX(H607+H622-H637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD607+BD622-BD637,0)","v":0},0,{"$f":"MAX(BF607+BF622-BF637,0)","v":0},0,{"$f":"MAX(BH607+BH622-BH637,0)","v":0},0,{"$f":"MAX(BJ607+BJ622-BJ637,0)","v":0},0]
[{"$f":"ROW()","v":653},"Compressor stations",null,null,null,null,null,{"$f":"MAX(H608+H623-H638,0)","v":2.0166781425},1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4620916533124966,1.4452860021249965,1.4284803509374964,1.3612577461874964,1.2940351414374964,1.2268125366874965,1.1595899319374965,1.0923673271874965,1.308838618421607,1.2230131352464197,1.1371876520712325,1.0513621688960453,0.96553668572085793,0.87971120254567059,0.79388571937048324,{"$f":"MAX(BD608+BD623-BD638,0)","v":0.7080602361952959},0.62223475302010856,{"$f":"MAX(BF608+BF623-BF638,0)","v":0.53640926984492121},0.45058378666973381,{"$f":"MAX(BH608+BH623-BH638,0)","v":0.36475830349454641},0.27893282031935901,{"$f":"MAX(BJ608+BJ623-BJ638,0)","v":0.19310733714417161},0.10728185396898422]
[{"$f":"ROW()","v":654},"Receipt and delivery point facilities",null,null,null,null,null,{"$f":"MAX(H609+H624-H639,0)","v":2.4286092499999998E-2},2.408370839583333E-2,2.3881324291666662E-2,2.3678940187499994E-2,2.3476556083333325E-2,2.3274171979166657E-2,2.3071787874999989E-2,2.2869403770833321E-2,2.2667019666666652E-2,2.2464635562499984E-2,2.2262251458333316E-2,2.2059867354166648E-2,2.185748324999998E-2,2.1655099145833311E-2,2.1452715041666643E-2,2.1250330937499975E-2,2.1047946833333307E-2,2.0845562729166638E-2,2.064317862499997E-2,2.0440794520833302E-2,2.0238410416666634E-2,2.0036026312499965E-2,1.9833642208333297E-2,1.9631258104166629E-2,1.9428873999999961E-2,1.9226489895833292E-2,1.9024105791666624E-2,1.8821721687499956E-2,1.8619337583333288E-2,1.8416953479166619E-2,1.8214569374999951E-2,1.8012185270833283E-2,1.7809801166666615E-2,1.7607417062499946E-2,1.7405032958333278E-2,1.720264885416661E-2,1.6393112437499944E-2,1.5583576020833278E-2,1.4774039604166612E-2,1.3964503187499946E-2,1.315496677083328E-2,1.5761848697955688E-2,1.4728284848909413E-2,1.3694720999863137E-2,1.2661157150816862E-2,1.1627593301770586E-2,1.0594029452724311E-2,9.5604656036780353E-3,{"$f":"MAX(BD609+BD624-BD639,0)","v":8.5269017546317598E-3},7.4933379055854843E-3,{"$f":"MAX(BF609+BF624-BF639,0)","v":6.4597740565392088E-3},5.426210207492935E-3,{"$f":"MAX(BH609+BH624-BH639,0)","v":4.3926463584466613E-3},3.359082509400388E-3,{"$f":"MAX(BJ609+BJ624-BJ639,0)","v":2.3255186603541146E-3},1.2919548113078415E-3]
[{"$f":"ROW()","v":655},"SCADA and communications",null,null,null,null,null,{"$f":"MAX(H610+H625-H640,0)","v":1.2955875000000001E-3},1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,5.8301437499999934E-4,5.6142124999999932E-4,5.3982812499999929E-4,1.0796562499999958E-4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD610+BD625-BD640,0)","v":0},0,{"$f":"MAX(BF610+BF625-BF640,0)","v":0},0,{"$f":"MAX(BH610+BH625-BH640,0)","v":0},0,{"$f":"MAX(BJ610+BJ625-BJ640,0)","v":0},0]
[{"$f":"ROW()","v":656},"Cathodic protection",null,null,null,null,null,{"$f":"MAX(H611+H626-H641,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD611+BD626-BD641,0)","v":0},0,{"$f":"MAX(BF611+BF626-BF641,0)","v":0},0,{"$f":"MAX(BH611+BH626-BH641,0)","v":0},0,{"$f":"MAX(BJ611+BJ626-BJ641,0)","v":0},0]
[{"$f":"ROW()","v":657},"Maintenance bases and depots",null,null,null,null,null,{"$f":"MAX(H612+H627-H642,0)","v":1.067045E-3},1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.8564734999999994E-4,8.8031212499999989E-4,8.589712249999999E-4,8.3763032499999991E-4,8.1628942499999992E-4,7.9494852499999993E-4,7.7360762499999994E-4,9.6044560293151958E-4,9.331989191604126E-4,9.0595223538930561E-4,8.7870555161819863E-4,8.5145886784709164E-4,{"$f":"MAX(BB612+BB627-BB642,0)","v":8.2421218407598465E-4},7.9696550030487767E-4,{"$f":"MAX(BD612+BD627-BD642,0)","v":7.6971881653377068E-4},7.424721327626637E-4,{"$f":"MAX(BF612+BF627-BF642,0)","v":7.1522544899155671E-4},6.8797876522044984E-4,{"$f":"MAX(BH612+BH627-BH642,0)","v":6.6073208144934296E-4},6.3348539767823608E-4,{"$f":"MAX(BJ612+BJ627-BJ642,0)","v":6.0623871390712921E-4},5.7899203013602233E-4]
[{"$f":"ROW()","v":658},"Other assets",null,null,null,null,null,{"$f":"MAX(H613+H628-H643,0)","v":5.4521582499999992E-2},5.315854293749999E-2,5.1795503374999989E-2,5.0432463812499988E-2,4.9069424249999986E-2,4.7706384687499985E-2,4.6343345124999984E-2,4.4980305562499982E-2,4.3617265999999981E-2,4.225422643749998E-2,4.0891186874999978E-2,3.9528147312499977E-2,3.8165107749999976E-2,3.6802068187499974E-2,3.5439028624999973E-2,3.4075989062499971E-2,3.271294949999997E-2,3.1349909937499969E-2,2.9986870374999967E-2,2.8623830812499966E-2,2.7260791249999965E-2,2.5897751687499963E-2,2.4534712124999962E-2,2.3171672562499961E-2,2.1808632999999959E-2,2.0445593437499958E-2,1.9082553874999957E-2,1.7719514312499955E-2,1.6356474749999954E-2,1.4993435187499954E-2,1.3630395624999955E-2,1.2267356062499955E-2,{"$f":"MAX(AN613+AN628-AN643,0)","v":1.0904316499999955E-2},9.5412769374999557E-3,8.1782373749999561E-3,6.8151978124999565E-3,1.3630395624999831E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG613+BG628-BG643,0)","v":0},0,{"$f":"MAX(BI613+BI628-BI643,0)","v":0},0,{"$f":"MAX(BK613+BK628-BK643,0)","v":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,{"$f":"MAX(BI614+BI629-BI644,0)","v":0},0,{"$f":"MAX(BK614+BK629-BK644,0)","v":0}]
[{"$f":"ROW()","v":660},"Non-depreciable assets",null,null,null,null,null,{"$f":"MAX(H615+H630-H645,0)","v":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,{"$f":"MAX(AN615+AN630-AN645,0)","v":0.77527623206521756},0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.77527623206521756,0.98982265651103285,0.98982265651103285,0.98982265651103285,0.98982265651103285,0.98982265651103285,0.98982265651103285,0.98982265651103285,0.98982265651103285,0.98982265651103285,0.98982265651103285,{"$f":"MAX(BG615+BG630-BG645,0)","v":0.98982265651103285},0.98982265651103285,{"$f":"MAX(BI615+BI630-BI645,0)","v":0.98982265651103285},0.98982265651103285,{"$f":"MAX(BK615+BK630-BK645,0)","v":0.98982265651103285}]
[{"$f":"ROW()","v":661},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":662},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":663},"Miscellaneous assets"]
[{"$f":"ROW()","v":664},"Total",null,{"$f":"SUM(D651:D663)","v":0},{"$f":"SUM(E651:E663)","v":0},0,0,2.8731246820652179,2.8547266788610508,2.8363286756568842,2.8179306724527171,2.7995326692485505,2.7811346660443839,2.7627366628402168,2.7443386596360502,2.7259406564318835,2.7075426532277165,2.6891446500235494,2.6707466468193828,2.6523486436152162,2.6339506404110491,2.6155526372068825,2.5971546340027158,2.5787566307985497,2.5603586275943826,2.5419606243902155,2.5235626211860489,2.5051646179818823,2.4867666147777152,2.4683686115735486,2.449970608369382,2.4315726051652149,2.4131746019610478,2.3947765987568816,2.3763785955527146,2.3579805923485475,2.3395825891443813,2.3211845859402143,2.3027865827360472,2.284388579531881,2.2659905763277144,2.2475925731235473,2.2291945699193807,2.1552570671027138,2.0857325798485471,2.0176790977818806,1.9496256157152141,1.8815721336485474,2.3153835692335267,2.2284972755255223,2.141610981817518,2.0547246881095131,1.9678383944015083,1.8809521006935039,1.7940658069854991,1.7071795132774943,1.6202932195694895,1.5334069258614849,{"$f":"SUM(BG651:BG663)","v":1.44652063215348},1.3596343384454752,{"$f":"SUM(BI651:BI663)","v":1.2727480447374704},1.1858617510294658,{"$f":"SUM(BK651:BK663)","v":1.098975457321461}]
[{"$f":"ROW()","v":665},{"$f":"TEXT(EOMONTH(LEFT(B589,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/06/2001 Capex"}]
[{"$f":"ROW()","v":666},"Life (years)"]
[{"$f":"ROW()","v":667},"Pipeline and laterals",null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(J667-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,{"$f":"MAX(AR667-1,0)","v":60.5},{"$f":"MAX(AS667-1,0)","v":59.5},58.5,57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,{"$f":"MAX(MIN(BF667-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":668},"Main line valve and scraper stations",null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(J668-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,{"$f":"MAX(AR668-1,0)","v":40.5},39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,{"$f":"MAX(MIN(BF668-1,Assets!$BG$192),0)","v":26.5},25.5,24.5,23.5,22.5]
[{"$f":"ROW()","v":669},"Compressor stations",null,null,null,null,null,null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,{"$f":"MAX(AR669-1,0)","v":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,{"$f":"MAX(MIN(BF669-1,Assets!$BG$192),0)","v":6.5},5.5,4.5,3.5,2.5]
[{"$f":"ROW()","v":670},"Receipt and delivery point facilities",null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,{"$f":"MAX(AR670-1,0)","v":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,{"$f":"MAX(MIN(BF670-1,Assets!$BG$192),0)","v":6.5},5.5,4.5,3.5,2.5]
[{"$f":"ROW()","v":671},"SCADA and communications",null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,{"$f":"MAX(AR671-1,0)","v":0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF671-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":672},"Cathodic protection",null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,{"$f":"MAX(AR672-1,0)","v":5.5},4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF672-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":673},"Maintenance bases and depots",null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,{"$f":"MAX(AR673-1,0)","v":40.5},39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,{"$f":"MAX(MIN(BF673-1,Assets!$BG$192),0)","v":26.5},25.5,24.5,23.5,22.5]
[{"$f":"ROW()","v":674},"Other assets",null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,{"$f":"MAX(AL674-0.25,0)","v":2.75},2.5,2.25,2,1.75,1.5,{"$f":"MAX(AR674-1,0)","v":0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF674-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":675},"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":676},"Non-depreciable assets",null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":677},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":678},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":679},"Miscellaneous assets",null,null,null,null,null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":680}]
[{"$f":"ROW()","v":681},"Opening Asset Values"]
[{"$f":"ROW()","v":682},"Pipeline and laterals",null,null,null,null,null,null,null,{"$f":"I727","v":0},{"$f":"J727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV727*AV$15","v":0},0,0,0,0,0,{"$f":"BB727","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},"Main line valve and scraper stations",null,null,null,null,null,null,null,{"$f":"I728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":684},"Compressor stations",null,null,null,null,null,null,null,2.0166781425,1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4620916533124966,1.4452860021249965,1.3780633973749965,1.3108407926249965,1.2436181878749966,1.1763955831249966,1.4161204723905914,1.3302949892154041,1.2444695060402167,1.1586440228650292,1.0728185396898418,0.98699305651465441,0.90116757333946707,0.81534209016427972,0.72951660698909238,0.64369112381390503,0.55786564063871769,0.47204015746353034,0.386214674288343,0.30038919111315565,0.21456370793796831]
[{"$f":"ROW()","v":685},"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-2,1.7405032958333278E-2,1.6595496541666612E-2,1.5785960124999946E-2,1.497642370833328E-2,1.4166887291666614E-2,1.7053803509263533E-2,1.6020239660217258E-2,1.4986675811170982E-2,1.3953111962124707E-2,1.2919548113078431E-2,1.1885984264032156E-2,1.0852420414985881E-2,9.818856565939605E-3,8.7852927168933295E-3,7.751728867847054E-3,6.7181650188007785E-3,5.6846011697545048E-3,4.651037320708231E-3,3.6174734716619573E-3,2.5839096226156835E-3]
[{"$f":"ROW()","v":686},"SCADA and communications",null,null,null,null,null,null,null,1.2955875000000001E-3,1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,5.8301437499999934E-4,5.6142124999999932E-4,1.871404166666662E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},"Cathodic protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},"Maintenance bases and depots",null,null,null,null,null,null,null,1.067045E-3,1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,{"$f":"V733","v":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-4,9.9450395764540339E-4,9.6725727387429641E-4,9.4001059010318942E-4,9.1276390633208244E-4,8.8551722256097545E-4,8.5827053878986847E-4,8.3102385501876148E-4,8.037771712476545E-4,7.7653048747654751E-4,7.4928380370544053E-4,7.2203711993433354E-4,6.9479043616322666E-4,6.6754375239211979E-4,6.4029706862101291E-4,6.1305038484990603E-4]
[{"$f":"ROW()","v":689},"Other assets",null,null,null,null,null,null,null,5.4521582499999992E-2,5.315854293749999E-2,5.1795503374999989E-2,5.0432463812499988E-2,4.9069424249999986E-2,4.7706384687499985E-2,4.6343345124999984E-2,4.4980305562499982E-2,4.3617265999999981E-2,4.225422643749998E-2,4.0891186874999978E-2,3.9528147312499977E-2,3.8165107749999976E-2,3.6802068187499974E-2,3.5439028624999973E-2,3.4075989062499971E-2,3.271294949999997E-2,3.1349909937499969E-2,2.9986870374999967E-2,2.8623830812499966E-2,2.7260791249999965E-2,2.5897751687499963E-2,2.4534712124999962E-2,2.3171672562499961E-2,2.1808632999999959E-2,2.0445593437499958E-2,1.9082553874999957E-2,1.7719514312499955E-2,1.6356474749999954E-2,1.4993435187499954E-2,1.3630395624999955E-2,1.2267356062499955E-2,1.0904316499999955E-2,9.5412769374999557E-3,8.1782373749999561E-3,2.7260791249999784E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":690},"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"I735","v":0},{"$f":"J735","v":0},{"$f":"K735","v":0},{"$f":"L735","v":0},{"$f":"M735","v":0},{"$f":"N735","v":0},{"$f":"O735","v":0},{"$f":"P735","v":0},{"$f":"Q735","v":0},{"$f":"R735","v":0},{"$f":"S735","v":0},{"$f":"T735","v":0},{"$f":"U735","v":0},{"$f":"V735","v":0},{"$f":"W735","v":0},{"$f":"X735","v":0},{"$f":"Y735","v":0},{"$f":"Z735","v":0},{"$f":"AA735","v":0},{"$f":"AB735","v":0},{"$f":"AC735","v":0},{"$f":"AD735","v":0},{"$f":"AE735","v":0},{"$f":"AF735","v":0},{"$f":"AG735","v":0},{"$f":"AH735","v":0},{"$f":"AI735","v":0},{"$f":"AJ735","v":0},{"$f":"AK735","v":0},{"$f":"AL735","v":0},{"$f":"AM735","v":0},{"$f":"AN735","v":0},{"$f":"AO735","v":0},{"$f":"AP735","v":0},{"$f":"AQ735","v":0},{"$f":"AR735","v":0},{"$f":"AS735","v":0},{"$f":"AT735","v":0},{"$f":"AU735","v":0},0,{"$f":"AW735","v":0},{"$f":"AX735","v":0},{"$f":"AY735","v":0},{"$f":"AZ735","v":0},{"$f":"BA735","v":0},{"$f":"BB735","v":0},{"$f":"BC735","v":0},{"$f":"BD735","v":0},{"$f":"BE735","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":691},"Non-depreciable assets",null,null,null,null,null,null,null,{"$f":"I736","v":0},{"$f":"J736","v":0},{"$f":"K736","v":0},{"$f":"L736","v":0},{"$f":"M736","v":0},{"$f":"N736","v":0},{"$f":"O736","v":0},{"$f":"P736","v":0},{"$f":"Q736","v":0},{"$f":"R736","v":0},{"$f":"S736","v":0},{"$f":"T736","v":0},{"$f":"U736","v":0},{"$f":"V736","v":0},{"$f":"W736","v":0},{"$f":"X736","v":0},{"$f":"Y736","v":0},{"$f":"Z736","v":0},{"$f":"AA736","v":0},{"$f":"AB736","v":0},{"$f":"AC736","v":0},{"$f":"AD736","v":0},{"$f":"AE736","v":0},{"$f":"AF736","v":0},{"$f":"AG736","v":0},{"$f":"AH736","v":0},{"$f":"AI736","v":0},{"$f":"AJ736","v":0},{"$f":"AK736","v":0},{"$f":"AL736","v":0},{"$f":"AM736","v":0},{"$f":"AN736","v":0},{"$f":"AO736","v":0},{"$f":"AP736","v":0},{"$f":"AQ736","v":0},{"$f":"AR736","v":0},{"$f":"AS736","v":0},{"$f":"AT736","v":0},{"$f":"AU736","v":0},0,{"$f":"AW736","v":0},{"$f":"AX736","v":0},{"$f":"AY736","v":0},{"$f":"AZ736","v":0},{"$f":"BA736","v":0},{"$f":"BB736","v":0},{"$f":"BC736","v":0},{"$f":"BD736","v":0},{"$f":"BE736","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":692},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":693},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":694},"Miscellaneous assets"]
[{"$f":"ROW()","v":695},"Total",null,{"$f":"SUM(D682:D694)","v":0},{"$f":"SUM(E682:E694)","v":0},0,0,0,0,2.0978484500000003,2.0794504467958332,2.0610524435916666,2.0426544403874995,2.0242564371833329,2.0058584339791663,1.9874604307749992,1.9690624275708326,1.950664424366666,1.9322664211624989,1.9138684179583321,1.8954704147541652,1.8770724115499988,1.8586744083458318,1.8402764051416649,1.8218784019374983,1.8034803987333319,1.7850823955291648,1.766684392324998,1.7482863891208313,1.7298883859166647,1.7114903827124976,1.693092379508331,1.6746943763041642,1.6562963730999976,1.6378983698958305,1.6195003666916639,1.601102363487497,1.5827043602833302,1.5643063570791635,1.5459083538749967,1.5275103506708299,1.5091123474666632,1.4907143442624968,1.4723163410583298,1.3984364199083297,1.3274697182999964,1.2594162362333297,1.1913627541666634,1.4341687798575002,1.3472824861494956,1.2603961924414908,1.173509898733486,1.0866236050254812,0.99973731131747645,0.91285101760947174,0.82596472390146702,0.7390784301934622,0.65219213648545749,{"$f":"SUM(BG682:BG694)","v":0.56530584277745277},0.47841954906944806,{"$f":"SUM(BI682:BI694)","v":0.39153325536144334},0.30464696165343863,{"$f":"SUM(BK682:BK694)","v":0.21776066794543389}]
[{"$f":"ROW()","v":696},"Capex"]
[{"$f":"ROW()","v":697},"Pipeline and laterals",null,null,null,null,null,null,{"$f":"I$209","v":0}]
[{"$f":"ROW()","v":698},"Main line valve and scraper stations",null,null,null,null,null,null,{"$f":"I$210","v":0}]
[{"$f":"ROW()","v":699},"Compressor stations",null,null,null,null,null,null,{"$f":"I$211","v":2.0166781425}]
[{"$f":"ROW()","v":700},"Receipt and delivery point facilities",null,null,null,null,null,null,{"$f":"I$212","v":2.4286092499999998E-2}]
[{"$f":"ROW()","v":701},"SCADA and communications",null,null,null,null,null,null,{"$f":"I$213","v":1.2955875000000001E-3}]
[{"$f":"ROW()","v":702},"Cathodic protection",null,null,null,null,null,null,{"$f":"I$214","v":0}]
[{"$f":"ROW()","v":703},"Maintenance bases and depots",null,null,null,null,null,null,{"$f":"I$215","v":1.067045E-3}]
[{"$f":"ROW()","v":704},"Other assets",null,null,null,null,null,null,{"$f":"I$216","v":5.4521582499999992E-2}]
[{"$f":"ROW()","v":705},"Equity Raising Cost",null,null,null,null,null,null,{"$f":"I$217","v":0}]
[{"$f":"ROW()","v":706},"Non-depreciable assets",null,null,null,null,null,null,{"$f":"I$218","v":-2.8338748901099109E-2}]
[{"$f":"ROW()","v":707},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":708},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":709},"Miscellaneous assets"]
[{"$f":"ROW()","v":710},"Total",null,{"$f":"SUM(D697:D709)","v":0},{"$f":"SUM(E697:E709)","v":0},0,0,0,2.0695097010989012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG697:BG709)","v":0},0,{"$f":"SUM(BI697:BI709)","v":0},0,{"$f":"SUM(BK697:BK709)","v":0}]
[{"$f":"ROW()","v":711},"Depreciation"]
[{"$f":"ROW()","v":712},"Pipeline and laterals",null,null,null,null,null,null,null,{"$f":"Inputs!M221*J$12","v":0},{"$f":"Inputs!N221*K$12","v":0},{"$f":"Inputs!O221*L$12","v":0},{"$f":"Inputs!P221*M$12","v":0},{"$f":"Inputs!Q221*N$12","v":0},{"$f":"Inputs!R221*O$12","v":0},{"$f":"Inputs!S221*P$12","v":0},{"$f":"Inputs!T221*Q$12","v":0},{"$f":"Inputs!U221*R$12","v":0},{"$f":"Inputs!V221*S$12","v":0},{"$f":"Inputs!W221*T$12","v":0},{"$f":"Inputs!X221*U$12","v":0},{"$f":"Inputs!Y221*V$12","v":0},{"$f":"Inputs!Z221*W$12","v":0},{"$f":"Inputs!AA221*X$12","v":0},{"$f":"Inputs!AB221*Y$12","v":0},{"$f":"Inputs!AC221*Z$12","v":0},{"$f":"Inputs!AD221*AA$12","v":0},{"$f":"Inputs!AE221*AB$12","v":0},{"$f":"Inputs!AF221*AC$12","v":0},{"$f":"Inputs!AG221*AD$12","v":0},{"$f":"Inputs!AH221*AE$12","v":0},{"$f":"Inputs!AI221*AF$12","v":0},{"$f":"Inputs!AJ221*AG$12","v":0},{"$f":"Inputs!AK221*AH$12","v":0},{"$f":"Inputs!AL221*AI$12","v":0},{"$f":"Inputs!AM221*AJ$12","v":0},{"$f":"Inputs!AN221*AK$12","v":0},{"$f":"Inputs!AO221*AL$12","v":0},{"$f":"Inputs!AP221*AM$12","v":0},{"$f":"Inputs!AQ221*AN$12","v":0},{"$f":"Inputs!AR221*AO$12","v":0},{"$f":"Inputs!AS221*AP$12","v":0},{"$f":"Inputs!AT221*AQ$12","v":0},{"$f":"Inputs!AU221*AR$12","v":0},{"$f":"Inputs!AV221*AS$12","v":0},{"$f":"Inputs!AW221*AT$12","v":0},{"$f":"Inputs!AX221*AU$12","v":0},{"$f":"Inputs!AY221*AV$12","v":0},{"$f":"Inputs!AZ1063*AW$12","v":0},{"$f":"Inputs!BA1063*AX$12","v":0},{"$f":"Inputs!BB1063*AY$12","v":0},{"$f":"Inputs!BC1063*AZ$12","v":0},{"$f":"Inputs!BD1063*BA$12","v":0},{"$f":"IF(BB667>1,BB682/BB667,BB682)*BB$12","v":0},0,{"$f":"IF(BD667>1,BD682/BD667,BD682)*BD$12","v":0},0,{"$f":"IF(BF667>1,BF682/BF667,BF682)*BF$12","v":0},{"$f":"IF($B682=\"Non-depreciable assets\",0,MIN(BG682,IF(BG667>1,BG682/BG667,BG682)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":713},"Main line valve and scraper stations",null,null,null,null,null,null,null,{"$f":"Inputs!M222*J$12","v":0},{"$f":"Inputs!N222*K$12","v":0},{"$f":"Inputs!O222*L$12","v":0},{"$f":"Inputs!P222*M$12","v":0},{"$f":"Inputs!Q222*N$12","v":0},{"$f":"Inputs!R222*O$12","v":0},{"$f":"Inputs!S222*P$12","v":0},{"$f":"Inputs!T222*Q$12","v":0},{"$f":"Inputs!U222*R$12","v":0},{"$f":"Inputs!V222*S$12","v":0},{"$f":"Inputs!W222*T$12","v":0},{"$f":"Inputs!X222*U$12","v":0},{"$f":"Inputs!Y222*V$12","v":0},{"$f":"Inputs!Z222*W$12","v":0},{"$f":"Inputs!AA222*X$12","v":0},{"$f":"Inputs!AB222*Y$12","v":0},{"$f":"Inputs!AC222*Z$12","v":0},{"$f":"Inputs!AD222*AA$12","v":0},{"$f":"Inputs!AE222*AB$12","v":0},{"$f":"Inputs!AF222*AC$12","v":0},{"$f":"Inputs!AG222*AD$12","v":0},{"$f":"Inputs!AH222*AE$12","v":0},{"$f":"Inputs!AI222*AF$12","v":0},{"$f":"Inputs!AJ222*AG$12","v":0},{"$f":"Inputs!AK222*AH$12","v":0},{"$f":"Inputs!AL222*AI$12","v":0},{"$f":"Inputs!AM222*AJ$12","v":0},{"$f":"Inputs!AN222*AK$12","v":0},{"$f":"Inputs!AO222*AL$12","v":0},{"$f":"Inputs!AP222*AM$12","v":0},{"$f":"Inputs!AQ222*AN$12","v":0},{"$f":"Inputs!AR222*AO$12","v":0},{"$f":"Inputs!AS222*AP$12","v":0},{"$f":"Inputs!AT222*AQ$12","v":0},{"$f":"Inputs!AU222*AR$12","v":0},{"$f":"Inputs!AV222*AS$12","v":0},{"$f":"Inputs!AW222*AT$12","v":0},{"$f":"Inputs!AX222*AU$12","v":0},{"$f":"Inputs!AY222*AV$12","v":0},{"$f":"Inputs!AZ1064*AW$12","v":0},{"$f":"Inputs!BA1064*AX$12","v":0},{"$f":"Inputs!BB1064*AY$12","v":0},{"$f":"Inputs!BC1064*AZ$12","v":0},{"$f":"Inputs!BD1064*BA$12","v":0},{"$f":"Inputs!BE1064*BB$12","v":0},{"$f":"Inputs!BF1064*BC$12","v":0},{"$f":"Inputs!BG1064*BD$12","v":0},{"$f":"Inputs!BH1064*BE$12","v":0},{"$f":"Inputs!BI1064*BF$12","v":0},{"$f":"IF($B683=\"Non-depreciable assets\",0,MIN(BG683,IF(BG668>1,BG683/BG668,BG683)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":714},"Compressor stations",null,null,null,null,null,null,null,{"$f":"Inputs!M223*J$12","v":1.6805651187499999E-2},{"$f":"Inputs!N223*K$12","v":1.6805651187499999E-2},{"$f":"Inputs!O223*L$12","v":1.6805651187499999E-2},{"$f":"Inputs!P223*M$12","v":1.6805651187499999E-2},{"$f":"Inputs!Q223*N$12","v":1.6805651187499999E-2},{"$f":"Inputs!R223*O$12","v":1.6805651187499999E-2},{"$f":"Inputs!S223*P$12","v":1.6805651187499999E-2},{"$f":"Inputs!T223*Q$12","v":1.6805651187499999E-2},{"$f":"Inputs!U223*R$12","v":1.6805651187499999E-2},{"$f":"Inputs!V223*S$12","v":1.6805651187499999E-2},{"$f":"Inputs!W223*T$12","v":1.6805651187499999E-2},{"$f":"Inputs!X223*U$12","v":1.6805651187499999E-2},{"$f":"Inputs!Y223*V$12","v":1.6805651187499999E-2},{"$f":"Inputs!Z223*W$12","v":1.6805651187499999E-2},{"$f":"Inputs!AA223*X$12","v":1.6805651187499999E-2},{"$f":"Inputs!AB223*Y$12","v":1.6805651187499999E-2},{"$f":"Inputs!AC223*Z$12","v":1.6805651187499999E-2},{"$f":"Inputs!AD223*AA$12","v":1.6805651187499999E-2},{"$f":"Inputs!AE223*AB$12","v":1.6805651187499999E-2},{"$f":"Inputs!AF223*AC$12","v":1.6805651187499999E-2},{"$f":"Inputs!AG223*AD$12","v":1.6805651187499999E-2},{"$f":"Inputs!AH223*AE$12","v":1.6805651187499999E-2},{"$f":"Inputs!AI223*AF$12","v":1.6805651187499999E-2},{"$f":"Inputs!AJ223*AG$12","v":1.6805651187499999E-2},{"$f":"Inputs!AK223*AH$12","v":1.6805651187499999E-2},{"$f":"Inputs!AL223*AI$12","v":1.6805651187499999E-2},{"$f":"Inputs!AM223*AJ$12","v":1.6805651187499999E-2},{"$f":"Inputs!AN223*AK$12","v":1.6805651187499999E-2},{"$f":"Inputs!AO223*AL$12","v":1.6805651187499999E-2},{"$f":"Inputs!AP223*AM$12","v":1.6805651187499999E-2},{"$f":"Inputs!AQ223*AN$12","v":1.6805651187499999E-2},{"$f":"Inputs!AR223*AO$12","v":1.6805651187499999E-2},{"$f":"Inputs!AS223*AP$12","v":1.6805651187499999E-2},{"$f":"Inputs!AT223*AQ$12","v":1.6805651187499999E-2},{"$f":"Inputs!AU223*AR$12","v":6.7222604749999998E-2},{"$f":"Inputs!AV223*AS$12","v":6.7222604749999998E-2},{"$f":"Inputs!AW223*AT$12","v":6.7222604749999998E-2},{"$f":"Inputs!AX223*AU$12","v":6.7222604749999998E-2},{"$f":"Inputs!AY223*AV$12","v":6.7222604749999998E-2},{"$f":"Inputs!AZ1065*AW$12","v":8.5825483175187345E-2},{"$f":"Inputs!BA1065*AX$12","v":8.5825483175187359E-2},{"$f":"Inputs!BB1065*AY$12","v":8.5825483175187359E-2},{"$f":"Inputs!BC1065*AZ$12","v":8.5825483175187359E-2},{"$f":"Inputs!BD1065*BA$12","v":8.5825483175187359E-2},{"$f":"Inputs!BE1065*BB$12","v":8.5825483175187345E-2},{"$f":"Inputs!BF1065*BC$12","v":8.5825483175187345E-2},{"$f":"Inputs!BG1065*BD$12","v":8.5825483175187345E-2},{"$f":"Inputs!BH1065*BE$12","v":8.5825483175187345E-2},{"$f":"Inputs!BI1065*BF$12","v":8.5825483175187359E-2},{"$f":"IF($B684=\"Non-depreciable assets\",0,MIN(BG684,IF(BG669>1,BG684/BG669,BG684)))*BG$12","v":8.5825483175187331E-2},8.5825483175187331E-2,8.5825483175187331E-2,8.5825483175187331E-2,8.5825483175187317E-2]
[{"$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!AZ1066*AW$12","v":1.0335638490462748E-3},{"$f":"Inputs!BA1066*AX$12","v":1.0335638490462748E-3},{"$f":"Inputs!BB1066*AY$12","v":1.0335638490462748E-3},{"$f":"Inputs!BC1066*AZ$12","v":1.0335638490462748E-3},{"$f":"Inputs!BD1066*BA$12","v":1.0335638490462748E-3},{"$f":"Inputs!BE1066*BB$12","v":1.0335638490462753E-3},{"$f":"Inputs!BF1066*BC$12","v":1.0335638490462753E-3},{"$f":"Inputs!BG1066*BD$12","v":1.0335638490462753E-3},{"$f":"Inputs!BH1066*BE$12","v":1.0335638490462753E-3},{"$f":"Inputs!BI1066*BF$12","v":1.0335638490462753E-3},{"$f":"IF($B685=\"Non-depreciable assets\",0,MIN(BG685,IF(BG670>1,BG685/BG670,BG685)))*BG$12","v":1.0335638490462735E-3},1.0335638490462735E-3,1.0335638490462735E-3,1.0335638490462735E-3,1.0335638490462733E-3]
[{"$f":"ROW()","v":716},"SCADA and communications",null,null,null,null,null,null,null,{"$f":"Inputs!M225*J$12","v":2.1593125E-5},{"$f":"Inputs!N225*K$12","v":2.1593125E-5},{"$f":"Inputs!O225*L$12","v":2.1593125E-5},{"$f":"Inputs!P225*M$12","v":2.1593125E-5},{"$f":"Inputs!Q225*N$12","v":2.1593125E-5},{"$f":"Inputs!R225*O$12","v":2.1593125E-5},{"$f":"Inputs!S225*P$12","v":2.1593125E-5},{"$f":"Inputs!T225*Q$12","v":2.1593125E-5},{"$f":"Inputs!U225*R$12","v":2.1593125E-5},{"$f":"Inputs!V225*S$12","v":2.1593125E-5},{"$f":"Inputs!W225*T$12","v":2.1593125E-5},{"$f":"Inputs!X225*U$12","v":2.1593125E-5},{"$f":"Inputs!Y225*V$12","v":2.1593125E-5},{"$f":"Inputs!Z225*W$12","v":2.1593125E-5},{"$f":"Inputs!AA225*X$12","v":2.1593125E-5},{"$f":"Inputs!AB225*Y$12","v":2.1593125E-5},{"$f":"Inputs!AC225*Z$12","v":2.1593125E-5},{"$f":"Inputs!AD225*AA$12","v":2.1593125E-5},{"$f":"Inputs!AE225*AB$12","v":2.1593125E-5},{"$f":"Inputs!AF225*AC$12","v":2.1593125E-5},{"$f":"Inputs!AG225*AD$12","v":2.1593125E-5},{"$f":"Inputs!AH225*AE$12","v":2.1593125E-5},{"$f":"Inputs!AI225*AF$12","v":2.1593125E-5},{"$f":"Inputs!AJ225*AG$12","v":2.1593125E-5},{"$f":"Inputs!AK225*AH$12","v":2.1593125E-5},{"$f":"Inputs!AL225*AI$12","v":2.1593125E-5},{"$f":"Inputs!AM225*AJ$12","v":2.1593125E-5},{"$f":"Inputs!AN225*AK$12","v":2.1593125E-5},{"$f":"Inputs!AO225*AL$12","v":2.1593125E-5},{"$f":"Inputs!AP225*AM$12","v":2.1593125E-5},{"$f":"Inputs!AQ225*AN$12","v":2.1593125E-5},{"$f":"Inputs!AR225*AO$12","v":2.1593125E-5},{"$f":"Inputs!AS225*AP$12","v":2.1593125E-5},{"$f":"Inputs!AT225*AQ$12","v":2.1593125E-5},{"$f":"Inputs!AU225*AR$12","v":3.7428083333333311E-4},{"$f":"Inputs!AV225*AS$12","v":1.8714041666666658E-4},{"$f":"Inputs!AW225*AT$12","v":0},{"$f":"Inputs!AX225*AU$12","v":0},{"$f":"Inputs!AY225*AV$12","v":0},{"$f":"Inputs!AZ1067*AW$12","v":0},{"$f":"Inputs!BA1067*AX$12","v":0},{"$f":"Inputs!BB1067*AY$12","v":0},{"$f":"Inputs!BC1067*AZ$12","v":0},{"$f":"Inputs!BD1067*BA$12","v":0},{"$f":"Inputs!BE1067*BB$12","v":0},{"$f":"Inputs!BF1067*BC$12","v":0},{"$f":"Inputs!BG1067*BD$12","v":0},{"$f":"Inputs!BH1067*BE$12","v":0},{"$f":"Inputs!BI1067*BF$12","v":0},{"$f":"IF($B686=\"Non-depreciable assets\",0,MIN(BG686,IF(BG671>1,BG686/BG671,BG686)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":717},"Cathodic protection",null,null,null,null,null,null,null,{"$f":"Inputs!M226*J$12","v":0},{"$f":"Inputs!N226*K$12","v":0},{"$f":"Inputs!O226*L$12","v":0},{"$f":"Inputs!P226*M$12","v":0},{"$f":"Inputs!Q226*N$12","v":0},{"$f":"Inputs!R226*O$12","v":0},{"$f":"Inputs!S226*P$12","v":0},{"$f":"Inputs!T226*Q$12","v":0},{"$f":"Inputs!U226*R$12","v":0},{"$f":"Inputs!V226*S$12","v":0},{"$f":"Inputs!W226*T$12","v":0},{"$f":"Inputs!X226*U$12","v":0},{"$f":"Inputs!Y226*V$12","v":0},{"$f":"Inputs!Z226*W$12","v":0},{"$f":"Inputs!AA226*X$12","v":0},{"$f":"Inputs!AB226*Y$12","v":0},{"$f":"Inputs!AC226*Z$12","v":0},{"$f":"Inputs!AD226*AA$12","v":0},{"$f":"Inputs!AE226*AB$12","v":0},{"$f":"Inputs!AF226*AC$12","v":0},{"$f":"Inputs!AG226*AD$12","v":0},{"$f":"Inputs!AH226*AE$12","v":0},{"$f":"Inputs!AI226*AF$12","v":0},{"$f":"Inputs!AJ226*AG$12","v":0},{"$f":"Inputs!AK226*AH$12","v":0},{"$f":"Inputs!AL226*AI$12","v":0},{"$f":"Inputs!AM226*AJ$12","v":0},{"$f":"Inputs!AN226*AK$12","v":0},{"$f":"Inputs!AO226*AL$12","v":0},{"$f":"Inputs!AP226*AM$12","v":0},{"$f":"Inputs!AQ226*AN$12","v":0},{"$f":"Inputs!AR226*AO$12","v":0},{"$f":"Inputs!AS226*AP$12","v":0},{"$f":"Inputs!AT226*AQ$12","v":0},{"$f":"Inputs!AU226*AR$12","v":0},{"$f":"Inputs!AV226*AS$12","v":0},{"$f":"Inputs!AW226*AT$12","v":0},{"$f":"Inputs!AX226*AU$12","v":0},{"$f":"Inputs!AY226*AV$12","v":0},{"$f":"Inputs!AZ1068*AW$12","v":0},{"$f":"Inputs!BA1068*AX$12","v":0},{"$f":"Inputs!BB1068*AY$12","v":0},{"$f":"Inputs!BC1068*AZ$12","v":0},{"$f":"Inputs!BD1068*BA$12","v":0},{"$f":"Inputs!BE1068*BB$12","v":0},{"$f":"Inputs!BF1068*BC$12","v":0},{"$f":"Inputs!BG1068*BD$12","v":0},{"$f":"Inputs!BH1068*BE$12","v":0},{"$f":"Inputs!BI1068*BF$12","v":0},{"$f":"IF($B687=\"Non-depreciable assets\",0,MIN(BG687,IF(BG672>1,BG687/BG672,BG687)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":718},"Maintenance bases and depots",null,null,null,null,null,null,null,{"$f":"Inputs!M227*J$12","v":5.3352250000000002E-6},{"$f":"Inputs!N227*K$12","v":5.3352250000000002E-6},{"$f":"Inputs!O227*L$12","v":5.3352250000000002E-6},{"$f":"Inputs!P227*M$12","v":5.3352250000000002E-6},{"$f":"Inputs!Q227*N$12","v":5.3352250000000002E-6},{"$f":"Inputs!R227*O$12","v":5.3352250000000002E-6},{"$f":"Inputs!S227*P$12","v":5.3352250000000002E-6},{"$f":"Inputs!T227*Q$12","v":5.3352250000000002E-6},{"$f":"Inputs!U227*R$12","v":5.3352250000000002E-6},{"$f":"Inputs!V227*S$12","v":5.3352250000000002E-6},{"$f":"Inputs!W227*T$12","v":5.3352250000000002E-6},{"$f":"Inputs!X227*U$12","v":5.3352250000000002E-6},{"$f":"Inputs!Y227*V$12","v":5.3352250000000002E-6},{"$f":"Inputs!Z227*W$12","v":5.3352250000000002E-6},{"$f":"Inputs!AA227*X$12","v":5.3352250000000002E-6},{"$f":"Inputs!AB227*Y$12","v":5.3352250000000002E-6},{"$f":"Inputs!AC227*Z$12","v":5.3352250000000002E-6},{"$f":"Inputs!AD227*AA$12","v":5.3352250000000002E-6},{"$f":"Inputs!AE227*AB$12","v":5.3352250000000002E-6},{"$f":"Inputs!AF227*AC$12","v":5.3352250000000002E-6},{"$f":"Inputs!AG227*AD$12","v":5.3352250000000002E-6},{"$f":"Inputs!AH227*AE$12","v":5.3352250000000002E-6},{"$f":"Inputs!AI227*AF$12","v":5.3352250000000002E-6},{"$f":"Inputs!AJ227*AG$12","v":5.3352250000000002E-6},{"$f":"Inputs!AK227*AH$12","v":5.3352250000000002E-6},{"$f":"Inputs!AL227*AI$12","v":5.3352250000000002E-6},{"$f":"Inputs!AM227*AJ$12","v":5.3352250000000002E-6},{"$f":"Inputs!AN227*AK$12","v":5.3352249999999994E-6},{"$f":"Inputs!AO227*AL$12","v":5.3352250000000002E-6},{"$f":"Inputs!AP227*AM$12","v":5.3352250000000002E-6},{"$f":"Inputs!AQ227*AN$12","v":5.3352249999999994E-6},{"$f":"Inputs!AR227*AO$12","v":5.3352250000000002E-6},{"$f":"Inputs!AS227*AP$12","v":5.3352250000000002E-6},{"$f":"Inputs!AT227*AQ$12","v":5.3352250000000011E-6},{"$f":"Inputs!AU227*AR$12","v":2.1340900000000001E-5},{"$f":"Inputs!AV227*AS$12","v":2.1340899999999998E-5},{"$f":"Inputs!AW227*AT$12","v":2.1340900000000001E-5},{"$f":"Inputs!AX227*AU$12","v":2.1340900000000001E-5},{"$f":"Inputs!AY227*AV$12","v":2.1340900000000001E-5},{"$f":"Inputs!AZ1069*AW$12","v":2.7246683771106941E-5},{"$f":"Inputs!BA1069*AX$12","v":2.7246683771106941E-5},{"$f":"Inputs!BB1069*AY$12","v":2.7246683771106941E-5},{"$f":"Inputs!BC1069*AZ$12","v":2.7246683771106941E-5},{"$f":"Inputs!BD1069*BA$12","v":2.7246683771106941E-5},{"$f":"Inputs!BE1069*BB$12","v":2.7246683771106938E-5},{"$f":"Inputs!BF1069*BC$12","v":2.7246683771106935E-5},{"$f":"Inputs!BG1069*BD$12","v":2.7246683771106938E-5},{"$f":"Inputs!BH1069*BE$12","v":2.7246683771106938E-5},{"$f":"Inputs!BI1069*BF$12","v":2.7246683771106938E-5},{"$f":"IF($B688=\"Non-depreciable assets\",0,MIN(BG688,IF(BG673>1,BG688/BG673,BG688)))*BG$12","v":2.7246683771106924E-5},2.7246683771106928E-5,2.7246683771106931E-5,2.7246683771106931E-5,2.7246683771106935E-5]
[{"$f":"ROW()","v":719},"Other assets",null,null,null,null,null,null,null,{"$f":"Inputs!M228*J$12","v":1.3630395625000001E-3},{"$f":"Inputs!N228*K$12","v":1.3630395625000001E-3},{"$f":"Inputs!O228*L$12","v":1.3630395625000001E-3},{"$f":"Inputs!P228*M$12","v":1.3630395625000001E-3},{"$f":"Inputs!Q228*N$12","v":1.3630395625000001E-3},{"$f":"Inputs!R228*O$12","v":1.3630395625000001E-3},{"$f":"Inputs!S228*P$12","v":1.3630395625000001E-3},{"$f":"Inputs!T228*Q$12","v":1.3630395625000001E-3},{"$f":"Inputs!U228*R$12","v":1.3630395625000001E-3},{"$f":"Inputs!V228*S$12","v":1.3630395625000001E-3},{"$f":"Inputs!W228*T$12","v":1.3630395625000001E-3},{"$f":"Inputs!X228*U$12","v":1.3630395625000001E-3},{"$f":"Inputs!Y228*V$12","v":1.3630395625000001E-3},{"$f":"Inputs!Z228*W$12","v":1.3630395625000001E-3},{"$f":"Inputs!AA228*X$12","v":1.3630395625000001E-3},{"$f":"Inputs!AB228*Y$12","v":1.3630395625000001E-3},{"$f":"Inputs!AC228*Z$12","v":1.3630395625000001E-3},{"$f":"Inputs!AD228*AA$12","v":1.3630395625000001E-3},{"$f":"Inputs!AE228*AB$12","v":1.3630395625000001E-3},{"$f":"Inputs!AF228*AC$12","v":1.3630395625000001E-3},{"$f":"Inputs!AG228*AD$12","v":1.3630395625000001E-3},{"$f":"Inputs!AH228*AE$12","v":1.3630395625000001E-3},{"$f":"Inputs!AI228*AF$12","v":1.3630395625000001E-3},{"$f":"Inputs!AJ228*AG$12","v":1.3630395625000001E-3},{"$f":"Inputs!AK228*AH$12","v":1.3630395625000001E-3},{"$f":"Inputs!AL228*AI$12","v":1.3630395625000001E-3},{"$f":"Inputs!AM228*AJ$12","v":1.3630395625000001E-3},{"$f":"Inputs!AN228*AK$12","v":1.3630395625000001E-3},{"$f":"Inputs!AO228*AL$12","v":1.3630395625000001E-3},{"$f":"Inputs!AP228*AM$12","v":1.3630395625000001E-3},{"$f":"Inputs!AQ228*AN$12","v":1.3630395625000001E-3},{"$f":"Inputs!AR228*AO$12","v":1.3630395625000001E-3},{"$f":"Inputs!AS228*AP$12","v":1.3630395624999998E-3},{"$f":"Inputs!AT228*AQ$12","v":1.3630395624999998E-3},{"$f":"Inputs!AU228*AR$12","v":5.4521582499999777E-3},{"$f":"Inputs!AV228*AS$12","v":2.7260791249999888E-3},{"$f":"Inputs!AW228*AT$12","v":0},{"$f":"Inputs!AX228*AU$12","v":0},{"$f":"Inputs!AY228*AV$12","v":0},{"$f":"Inputs!AZ1070*AW$12","v":0},{"$f":"Inputs!BA1070*AX$12","v":0},{"$f":"Inputs!BB1070*AY$12","v":0},{"$f":"Inputs!BC1070*AZ$12","v":0},{"$f":"Inputs!BD1070*BA$12","v":0},{"$f":"Inputs!BE1070*BB$12","v":0},{"$f":"Inputs!BF1070*BC$12","v":0},{"$f":"Inputs!BG1070*BD$12","v":0},{"$f":"Inputs!BH1070*BE$12","v":0},{"$f":"Inputs!BI1070*BF$12","v":0},{"$f":"IF($B689=\"Non-depreciable assets\",0,MIN(BG689,IF(BG674>1,BG689/BG674,BG689)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":720},"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Inputs!M229*J$12","v":0},{"$f":"Inputs!N229*K$12","v":0},{"$f":"Inputs!O229*L$12","v":0},{"$f":"Inputs!P229*M$12","v":0},{"$f":"Inputs!Q229*N$12","v":0},{"$f":"Inputs!R229*O$12","v":0},{"$f":"Inputs!S229*P$12","v":0},{"$f":"Inputs!T229*Q$12","v":0},{"$f":"Inputs!U229*R$12","v":0},{"$f":"Inputs!V229*S$12","v":0},{"$f":"Inputs!W229*T$12","v":0},{"$f":"Inputs!X229*U$12","v":0},{"$f":"Inputs!Y229*V$12","v":0},{"$f":"Inputs!Z229*W$12","v":0},{"$f":"Inputs!AA229*X$12","v":0},{"$f":"Inputs!AB229*Y$12","v":0},{"$f":"Inputs!AC229*Z$12","v":0},{"$f":"Inputs!AD229*AA$12","v":0},{"$f":"Inputs!AE229*AB$12","v":0},{"$f":"Inputs!AF229*AC$12","v":0},{"$f":"Inputs!AG229*AD$12","v":0},{"$f":"Inputs!AH229*AE$12","v":0},{"$f":"Inputs!AI229*AF$12","v":0},{"$f":"Inputs!AJ229*AG$12","v":0},{"$f":"Inputs!AK229*AH$12","v":0},{"$f":"Inputs!AL229*AI$12","v":0},{"$f":"Inputs!AM229*AJ$12","v":0},{"$f":"Inputs!AN229*AK$12","v":0},{"$f":"Inputs!AO229*AL$12","v":0},{"$f":"Inputs!AP229*AM$12","v":0},{"$f":"Inputs!AQ229*AN$12","v":0},{"$f":"Inputs!AR229*AO$12","v":0},{"$f":"Inputs!AS229*AP$12","v":0},{"$f":"Inputs!AT229*AQ$12","v":0},{"$f":"Inputs!AU229*AR$12","v":0},{"$f":"Inputs!AV229*AS$12","v":0},{"$f":"Inputs!AW229*AT$12","v":0},{"$f":"Inputs!AX229*AU$12","v":0},{"$f":"Inputs!AY229*AV$12","v":0},{"$f":"Inputs!AZ1071*AW$12","v":0},{"$f":"Inputs!BA1071*AX$12","v":0},{"$f":"Inputs!BB1071*AY$12","v":0},{"$f":"Inputs!BC1071*AZ$12","v":0},{"$f":"Inputs!BD1071*BA$12","v":0},{"$f":"Inputs!BE1071*BB$12","v":0},{"$f":"Inputs!BF1071*BC$12","v":0},{"$f":"Inputs!BG1071*BD$12","v":0},{"$f":"Inputs!BH1071*BE$12","v":0},{"$f":"Inputs!BI1071*BF$12","v":0},{"$f":"IF($B690=\"Non-depreciable assets\",0,MIN(BG690,IF(BG675>1,BG690/BG675,BG690)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":721},"Non-depreciable assets",null,null,null,null,null,null,null,{"$f":"Inputs!M230*J$12","v":0},{"$f":"Inputs!N230*K$12","v":0},{"$f":"Inputs!O230*L$12","v":0},{"$f":"Inputs!P230*M$12","v":0},{"$f":"Inputs!Q230*N$12","v":0},{"$f":"Inputs!R230*O$12","v":0},{"$f":"Inputs!S230*P$12","v":0},{"$f":"Inputs!T230*Q$12","v":0},{"$f":"Inputs!U230*R$12","v":0},{"$f":"Inputs!V230*S$12","v":0},{"$f":"Inputs!W230*T$12","v":0},{"$f":"Inputs!X230*U$12","v":0},{"$f":"Inputs!Y230*V$12","v":0},{"$f":"Inputs!Z230*W$12","v":0},{"$f":"Inputs!AA230*X$12","v":0},{"$f":"Inputs!AB230*Y$12","v":0},{"$f":"Inputs!AC230*Z$12","v":0},{"$f":"Inputs!AD230*AA$12","v":0},{"$f":"Inputs!AE230*AB$12","v":0},{"$f":"Inputs!AF230*AC$12","v":0},{"$f":"Inputs!AG230*AD$12","v":0},{"$f":"Inputs!AH230*AE$12","v":0},{"$f":"Inputs!AI230*AF$12","v":0},{"$f":"Inputs!AJ230*AG$12","v":0},{"$f":"Inputs!AK230*AH$12","v":0},{"$f":"Inputs!AL230*AI$12","v":0},{"$f":"Inputs!AM230*AJ$12","v":0},{"$f":"Inputs!AN230*AK$12","v":0},{"$f":"Inputs!AO230*AL$12","v":0},{"$f":"Inputs!AP230*AM$12","v":0},{"$f":"Inputs!AQ230*AN$12","v":0},{"$f":"Inputs!AR230*AO$12","v":0},{"$f":"Inputs!AS230*AP$12","v":0},{"$f":"Inputs!AT230*AQ$12","v":0},{"$f":"Inputs!AU230*AR$12","v":0},{"$f":"Inputs!AV230*AS$12","v":0},{"$f":"Inputs!AW230*AT$12","v":0},{"$f":"Inputs!AX230*AU$12","v":0},{"$f":"Inputs!AY230*AV$12","v":0},{"$f":"Inputs!AZ1072*AW$12","v":0},{"$f":"Inputs!BA1072*AX$12","v":0},{"$f":"Inputs!BB1072*AY$12","v":0},{"$f":"Inputs!BC1072*AZ$12","v":0},{"$f":"Inputs!BD1072*BA$12","v":0},{"$f":"Inputs!BE1072*BB$12","v":0},{"$f":"Inputs!BF1072*BC$12","v":0},{"$f":"Inputs!BG1072*BD$12","v":0},{"$f":"Inputs!BH1072*BE$12","v":0},{"$f":"Inputs!BI1072*BF$12","v":0},{"$f":"IF($B691=\"Non-depreciable assets\",0,MIN(BG691,IF(BG676>1,BG691/BG676,BG691)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":722},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":723},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":724},"Miscellaneous assets"]
[{"$f":"ROW()","v":725},"Total",null,{"$f":"SUM(D712:D724)","v":0},{"$f":"SUM(E712:E724)","v":0},0,0,0,0,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,7.3879921149999986E-2,7.0966701608333321E-2,6.8053482066666671E-2,6.8053482066666671E-2,6.8053482066666671E-2,8.6886293708004728E-2,8.6886293708004741E-2,8.6886293708004741E-2,8.6886293708004741E-2,8.6886293708004741E-2,8.6886293708004728E-2,8.6886293708004728E-2,8.6886293708004728E-2,8.6886293708004728E-2,8.6886293708004741E-2,{"$f":"SUM(BG712:BG724)","v":8.6886293708004714E-2},8.6886293708004714E-2,{"$f":"SUM(BI712:BI724)","v":8.6886293708004714E-2},8.6886293708004714E-2,{"$f":"SUM(BK712:BK724)","v":8.68862937080047E-2}]
[{"$f":"ROW()","v":726},"Closing Asset Values"]
[{"$f":"ROW()","v":727},"Pipeline and laterals",null,null,null,null,null,null,{"$f":"MAX(I682+I697-I712,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD682+BD697-BD712,0)","v":0},0,{"$f":"MAX(BF682+BF697-BF712,0)","v":0},0,{"$f":"MAX(BH682+BH697-BH712,0)","v":0},0,{"$f":"MAX(BJ682+BJ697-BJ712,0)","v":0},0]
[{"$f":"ROW()","v":728},"Main line valve and scraper stations",null,null,null,null,null,null,{"$f":"MAX(I683+I698-I713,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD683+BD698-BD713,0)","v":0},0,{"$f":"MAX(BF683+BF698-BF713,0)","v":0},0,{"$f":"MAX(BH683+BH698-BH713,0)","v":0},0,{"$f":"MAX(BJ683+BJ698-BJ713,0)","v":0},0]
[{"$f":"ROW()","v":729},"Compressor stations",null,null,null,null,null,null,{"$f":"MAX(I684+I699-I714,0)","v":2.0166781425},1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4620916533124966,1.4452860021249965,1.3780633973749965,1.3108407926249965,1.2436181878749966,1.1763955831249966,1.1091729783749966,1.3302949892154041,1.2444695060402167,1.1586440228650292,1.0728185396898418,0.98699305651465441,0.90116757333946707,0.81534209016427972,{"$f":"MAX(BD684+BD699-BD714,0)","v":0.72951660698909238},0.64369112381390503,{"$f":"MAX(BF684+BF699-BF714,0)","v":0.55786564063871769},0.47204015746353034,{"$f":"MAX(BH684+BH699-BH714,0)","v":0.386214674288343},0.30038919111315565,{"$f":"MAX(BJ684+BJ699-BJ714,0)","v":0.21456370793796831},0.12873822476278099]
[{"$f":"ROW()","v":730},"Receipt and delivery point facilities",null,null,null,null,null,null,{"$f":"MAX(I685+I700-I715,0)","v":2.4286092499999998E-2},2.408370839583333E-2,2.3881324291666662E-2,2.3678940187499994E-2,2.3476556083333325E-2,2.3274171979166657E-2,2.3071787874999989E-2,2.2869403770833321E-2,2.2667019666666652E-2,2.2464635562499984E-2,2.2262251458333316E-2,2.2059867354166648E-2,2.185748324999998E-2,2.1655099145833311E-2,2.1452715041666643E-2,2.1250330937499975E-2,2.1047946833333307E-2,2.0845562729166638E-2,2.064317862499997E-2,2.0440794520833302E-2,2.0238410416666634E-2,2.0036026312499965E-2,1.9833642208333297E-2,1.9631258104166629E-2,1.9428873999999961E-2,1.9226489895833292E-2,1.9024105791666624E-2,1.8821721687499956E-2,1.8619337583333288E-2,1.8416953479166619E-2,1.8214569374999951E-2,1.8012185270833283E-2,1.7809801166666615E-2,1.7607417062499946E-2,1.7405032958333278E-2,1.6595496541666612E-2,1.5785960124999946E-2,1.497642370833328E-2,1.4166887291666614E-2,1.3357350874999948E-2,1.6020239660217258E-2,1.4986675811170982E-2,1.3953111962124707E-2,1.2919548113078431E-2,1.1885984264032156E-2,1.0852420414985881E-2,9.818856565939605E-3,{"$f":"MAX(BD685+BD700-BD715,0)","v":8.7852927168933295E-3},7.751728867847054E-3,{"$f":"MAX(BF685+BF700-BF715,0)","v":6.7181650188007785E-3},5.6846011697545048E-3,{"$f":"MAX(BH685+BH700-BH715,0)","v":4.651037320708231E-3},3.6174734716619573E-3,{"$f":"MAX(BJ685+BJ700-BJ715,0)","v":2.5839096226156835E-3},1.5503457735694102E-3]
[{"$f":"ROW()","v":731},"SCADA and communications",null,null,null,null,null,null,{"$f":"MAX(I686+I701-I716,0)","v":1.2955875000000001E-3},1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,5.8301437499999934E-4,5.6142124999999932E-4,1.871404166666662E-4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD686+BD701-BD716,0)","v":0},0,{"$f":"MAX(BF686+BF701-BF716,0)","v":0},0,{"$f":"MAX(BH686+BH701-BH716,0)","v":0},0,{"$f":"MAX(BJ686+BJ701-BJ716,0)","v":0},0]
[{"$f":"ROW()","v":732},"Cathodic protection",null,null,null,null,null,null,{"$f":"MAX(I687+I702-I717,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD687+BD702-BD717,0)","v":0},0,{"$f":"MAX(BF687+BF702-BF717,0)","v":0},0,{"$f":"MAX(BH687+BH702-BH717,0)","v":0},0,{"$f":"MAX(BJ687+BJ702-BJ717,0)","v":0},0]
[{"$f":"ROW()","v":733},"Maintenance bases and depots",null,null,null,null,null,null,{"$f":"MAX(I688+I703-I718,0)","v":1.067045E-3},1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.8564734999999994E-4,8.6430644999999995E-4,8.4296554999999996E-4,8.2162464999999997E-4,8.0028374999999998E-4,7.7894284999999999E-4,9.6725727387429641E-4,9.4001059010318942E-4,9.1276390633208244E-4,8.8551722256097545E-4,8.5827053878986847E-4,{"$f":"MAX(BB688+BB703-BB718,0)","v":8.3102385501876148E-4},8.037771712476545E-4,{"$f":"MAX(BD688+BD703-BD718,0)","v":7.7653048747654751E-4},7.4928380370544053E-4,{"$f":"MAX(BF688+BF703-BF718,0)","v":7.2203711993433354E-4},6.9479043616322666E-4,{"$f":"MAX(BH688+BH703-BH718,0)","v":6.6754375239211979E-4},6.4029706862101291E-4,{"$f":"MAX(BJ688+BJ703-BJ718,0)","v":6.1305038484990603E-4},5.8580370107879905E-4]
[{"$f":"ROW()","v":734},"Other assets",null,null,null,null,null,null,{"$f":"MAX(I689+I704-I719,0)","v":5.4521582499999992E-2},5.315854293749999E-2,5.1795503374999989E-2,5.0432463812499988E-2,4.9069424249999986E-2,4.7706384687499985E-2,4.6343345124999984E-2,4.4980305562499982E-2,4.3617265999999981E-2,4.225422643749998E-2,4.0891186874999978E-2,3.9528147312499977E-2,3.8165107749999976E-2,3.6802068187499974E-2,3.5439028624999973E-2,3.4075989062499971E-2,3.271294949999997E-2,3.1349909937499969E-2,2.9986870374999967E-2,2.8623830812499966E-2,2.7260791249999965E-2,2.5897751687499963E-2,2.4534712124999962E-2,2.3171672562499961E-2,2.1808632999999959E-2,2.0445593437499958E-2,1.9082553874999957E-2,1.7719514312499955E-2,1.6356474749999954E-2,1.4993435187499954E-2,1.3630395624999955E-2,1.2267356062499955E-2,{"$f":"MAX(AO689+AO704-AO719,0)","v":1.0904316499999955E-2},9.5412769374999557E-3,8.1782373749999561E-3,2.7260791249999784E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG689+BG704-BG719,0)","v":0},0,{"$f":"MAX(BI689+BI704-BI719,0)","v":0},0,{"$f":"MAX(BK689+BK704-BK719,0)","v":0}]
[{"$f":"ROW()","v":735},"Equity Raising Cost",null,null,null,null,null,null,{"$f":"MAX(I690+I705-I720,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AO690+AO705-AO720,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG690+BG705-BG720,0)","v":0},0,{"$f":"MAX(BI690+BI705-BI720,0)","v":0},0,{"$f":"MAX(BK690+BK705-BK720,0)","v":0}]
[{"$f":"ROW()","v":736},"Non-depreciable assets",null,null,null,null,null,null,{"$f":"MAX(I691+I706-I721,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AO691+AO706-AO721,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG691+BG706-BG721,0)","v":0},0,{"$f":"MAX(BI691+BI706-BI721,0)","v":0},0,{"$f":"MAX(BK691+BK706-BK721,0)","v":0}]
[{"$f":"ROW()","v":737},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":738},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":739},"Miscellaneous assets"]
[{"$f":"ROW()","v":740},"Total",null,{"$f":"SUM(D727:D739)","v":0},{"$f":"SUM(E727:E739)","v":0},0,0,0,2.0978484500000003,2.0794504467958332,2.0610524435916666,2.0426544403874995,2.0242564371833329,2.0058584339791663,1.9874604307749992,1.9690624275708326,1.950664424366666,1.9322664211624989,1.9138684179583321,1.8954704147541652,1.8770724115499988,1.8586744083458318,1.8402764051416649,1.8218784019374983,1.8034803987333319,1.7850823955291648,1.766684392324998,1.7482863891208313,1.7298883859166647,1.7114903827124976,1.693092379508331,1.6746943763041642,1.6562963730999976,1.6378983698958305,1.6195003666916639,1.601102363487497,1.5827043602833302,1.5643063570791635,1.5459083538749967,1.5275103506708299,1.5091123474666632,1.4907143442624968,1.4723163410583298,1.3984364199083297,1.3274697182999964,1.2594162362333297,1.1913627541666634,1.1233092720999966,1.3472824861494956,1.2603961924414908,1.173509898733486,1.0866236050254812,0.99973731131747645,0.91285101760947174,0.82596472390146702,0.7390784301934622,0.65219213648545749,0.56530584277745277,{"$f":"SUM(BG727:BG739)","v":0.47841954906944806},0.39153325536144334,{"$f":"SUM(BI727:BI739)","v":0.30464696165343863},0.21776066794543389,{"$f":"SUM(BK727:BK739)","v":0.1308743742374292}]
[{"$f":"ROW()","v":741},{"$f":"TEXT(EOMONTH(LEFT(B665,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/09/2001 Capex"}]
[{"$f":"ROW()","v":742},"Life (years)"]
[{"$f":"ROW()","v":743},"Pipeline and laterals",null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(K743-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,{"$f":"MAX(AR743-1,0)","v":60.75},{"$f":"MAX(AS743-1,0)","v":59.75},58.75,57.75,56.75,55.75,54.75,53.75,52.75,51.75,50.75,49.75,48.75,47.75,{"$f":"MAX(MIN(BF743-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":744},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(K744-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,{"$f":"MAX(AR744-1,0)","v":40.75},39.75,38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75,27.75,{"$f":"MAX(MIN(BF744-1,Assets!$BG$192),0)","v":26.75},25.75,24.75,23.75,22.75]
[{"$f":"ROW()","v":745},"Compressor stations",null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,{"$f":"MAX(AR745-1,0)","v":20.75},19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,{"$f":"MAX(MIN(BF745-1,Assets!$BG$192),0)","v":6.75},5.75,4.75,3.75,2.75]
[{"$f":"ROW()","v":746},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,{"$f":"MAX(AR746-1,0)","v":20.75},19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,{"$f":"MAX(MIN(BF746-1,Assets!$BG$192),0)","v":6.75},5.75,4.75,3.75,2.75]
[{"$f":"ROW()","v":747},"SCADA and communications",null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,{"$f":"MAX(AR747-1,0)","v":0.75},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF747-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":748},"Cathodic protection",null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,{"$f":"MAX(AR748-1,0)","v":5.75},4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF748-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":749},"Maintenance bases and depots",null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,{"$f":"MAX(AR749-1,0)","v":40.75},39.75,38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75,27.75,{"$f":"MAX(MIN(BF749-1,Assets!$BG$192),0)","v":26.75},25.75,24.75,23.75,22.75]
[{"$f":"ROW()","v":750},"Other assets",null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,{"$f":"MAX(AR750-1,0)","v":0.75},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF750-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":751},"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":752},"Non-depreciable assets",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":753},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":754},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":755},"Miscellaneous assets",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":756}]
[{"$f":"ROW()","v":757},"Opening Asset Values"]
[{"$f":"ROW()","v":758},"Pipeline and laterals",null,null,null,null,null,null,null,null,{"$f":"J803","v":0},{"$f":"K803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV803*AV$15","v":0},{"$f":"AW803","v":0},0,0,0,0,{"$f":"BB803","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":759},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,{"$f":"J804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":760},"Compressor stations",null,null,null,null,null,null,null,null,2.0166781425,1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4620916533124966,1.3948690485624966,1.3276464438124966,1.2604238390624967,1.1932012343124967,1.4375768431843883,1.3517513600092008,1.2659258768340134,1.1801003936588259,1.0942749104836385,1.008449427308451,0.92262394413326365,0.83679846095807631,0.75097297778288896,0.66514749460770162,0.57932201143251427,0.49349652825732698,0.40767104508213969,0.3218455619069524,0.23602007873176511]
[{"$f":"ROW()","v":761},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,2.4286092499999998E-2,2.408370839583333E-2,2.3881324291666662E-2,2.3678940187499994E-2,2.3476556083333325E-2,2.3274171979166657E-2,2.3071787874999989E-2,2.2869403770833321E-2,2.2667019666666652E-2,2.2464635562499984E-2,2.2262251458333316E-2,2.2059867354166648E-2,2.185748324999998E-2,2.1655099145833311E-2,2.1452715041666643E-2,2.1250330937499975E-2,2.1047946833333307E-2,2.0845562729166638E-2,2.064317862499997E-2,2.0440794520833302E-2,2.0238410416666634E-2,2.0036026312499965E-2,1.9833642208333297E-2,1.9631258104166629E-2,1.9428873999999961E-2,1.9226489895833292E-2,1.9024105791666624E-2,1.8821721687499956E-2,1.8619337583333288E-2,1.8416953479166619E-2,1.8214569374999951E-2,1.8012185270833283E-2,1.7809801166666615E-2,1.7607417062499946E-2,1.679788064583328E-2,1.5988344229166614E-2,1.5178807812499948E-2,1.4369271395833282E-2,1.7312194471525107E-2,1.6278630622478831E-2,1.5245066773432556E-2,1.421150292438628E-2,1.3177939075340005E-2,1.2144375226293729E-2,1.1110811377247454E-2,1.0077247528201178E-2,9.0436836791549027E-3,8.0101198301086272E-3,6.9765559810623518E-3,5.9429921320160771E-3,4.9094282829698025E-3,3.8758644339235283E-3,2.8423005848772541E-3]
[{"$f":"ROW()","v":762},"SCADA and communications",null,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-4,2.4986330357142805E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},"Cathodic protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},"Maintenance bases and depots",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,{"$f":"AC809","v":9.6567572500000072E-4},9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.69641675E-4,8.4830077500000001E-4,8.2695987500000002E-4,8.0561897500000003E-4,1.00131562858818E-3,9.7406894481707302E-4,9.4682226104596603E-4,9.1957557727485905E-4,8.9232889350375206E-4,8.6508220973264508E-4,8.3783552596153809E-4,8.1058884219043111E-4,7.8334215841932412E-4,7.5609547464821714E-4,7.2884879087711015E-4,7.0160210710600327E-4,6.743554233348964E-4,6.4710873956378952E-4,6.1986205579268264E-4]
[{"$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]
[{"$f":"ROW()","v":766},"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"J811","v":0},{"$f":"K811","v":0},{"$f":"L811","v":0},{"$f":"M811","v":0},{"$f":"N811","v":0},{"$f":"O811","v":0},{"$f":"P811","v":0},{"$f":"Q811","v":0},{"$f":"R811","v":0},{"$f":"S811","v":0},{"$f":"T811","v":0},{"$f":"U811","v":0},{"$f":"V811","v":0},{"$f":"W811","v":0},{"$f":"X811","v":0},{"$f":"Y811","v":0},{"$f":"Z811","v":0},{"$f":"AA811","v":0},{"$f":"AB811","v":0},{"$f":"AC811","v":0},{"$f":"AD811","v":0},{"$f":"AE811","v":0},{"$f":"AF811","v":0},{"$f":"AG811","v":0},{"$f":"AH811","v":0},{"$f":"AI811","v":0},{"$f":"AJ811","v":0},{"$f":"AK811","v":0},{"$f":"AL811","v":0},{"$f":"AM811","v":0},{"$f":"AN811","v":0},{"$f":"AO811","v":0},{"$f":"AP811","v":0},{"$f":"AQ811","v":0},{"$f":"AR811","v":0},{"$f":"AS811","v":0},{"$f":"AT811","v":0},{"$f":"AU811","v":0},0,{"$f":"AW811","v":0},{"$f":"AX811","v":0},{"$f":"AY811","v":0},{"$f":"AZ811","v":0},{"$f":"BA811","v":0},{"$f":"BB811","v":0},{"$f":"BC811","v":0},{"$f":"BD811","v":0},{"$f":"BE811","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":767},"Non-depreciable assets",null,null,null,null,null,null,null,null,{"$f":"J812","v":0},{"$f":"K812","v":0},{"$f":"L812","v":0},{"$f":"M812","v":0},{"$f":"N812","v":0},{"$f":"O812","v":0},{"$f":"P812","v":0},{"$f":"Q812","v":0},{"$f":"R812","v":0},{"$f":"S812","v":0},{"$f":"T812","v":0},{"$f":"U812","v":0},{"$f":"V812","v":0},{"$f":"W812","v":0},{"$f":"X812","v":0},{"$f":"Y812","v":0},{"$f":"Z812","v":0},{"$f":"AA812","v":0},{"$f":"AB812","v":0},{"$f":"AC812","v":0},{"$f":"AD812","v":0},{"$f":"AE812","v":0},{"$f":"AF812","v":0},{"$f":"AG812","v":0},{"$f":"AH812","v":0},{"$f":"AI812","v":0},{"$f":"AJ812","v":0},{"$f":"AK812","v":0},{"$f":"AL812","v":0},{"$f":"AM812","v":0},{"$f":"AN812","v":0},{"$f":"AO812","v":0},{"$f":"AP812","v":0},{"$f":"AQ812","v":0},{"$f":"AR812","v":0},{"$f":"AS812","v":0},{"$f":"AT812","v":0},{"$f":"AU812","v":0},0,{"$f":"AW812","v":0},{"$f":"AX812","v":0},{"$f":"AY812","v":0},{"$f":"AZ812","v":0},{"$f":"BA812","v":0},{"$f":"BB812","v":0},{"$f":"BC812","v":0},{"$f":"BD812","v":0},{"$f":"BE812","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":768},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":769},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":770},"Miscellaneous assets"]
[{"$f":"ROW()","v":771},"Total",null,{"$f":"SUM(D758:D770)","v":0},{"$f":"SUM(E758:E770)","v":0},0,0,0,0,0,2.0978484500000003,2.0794504467958332,2.0610524435916666,2.0426544403874995,2.0242564371833329,2.0058584339791663,1.9874604307749992,1.9690624275708326,1.950664424366666,1.9322664211624989,1.9138684179583321,1.8954704147541652,1.8770724115499988,1.858674408345832,1.8402764051416649,1.8218784019374983,1.8034803987333319,1.785082395529165,1.766684392324998,1.7482863891208313,1.7298883859166647,1.7114903827124976,1.693092379508331,1.6746943763041642,1.6562963730999976,1.6378983698958307,1.6195003666916639,1.601102363487497,1.5827043602833302,1.5643063570791638,1.5459083538749967,1.5275103506708299,1.5091123474666632,1.4907143442624968,1.4168755528744015,1.3444830888166632,1.2764296067499965,1.20837612468333,1.4558903532845016,1.3690040595764967,1.2821177658684919,1.1952314721604871,1.108345178452482,1.0214588847444774,0.93457259103647261,0.8476862973284679,0.76080000362046318,0.67391370991245836,{"$f":"SUM(BG758:BG770)","v":0.58702741620445376},0.50014112249644904,{"$f":"SUM(BI758:BI770)","v":0.41325482878844438},0.32636853508043973,{"$f":"SUM(BK758:BK770)","v":0.23948224137243504}]
[{"$f":"ROW()","v":772},"Capex"]
[{"$f":"ROW()","v":773},"Pipeline and laterals",null,null,null,null,null,null,null,{"$f":"J$209","v":0}]
[{"$f":"ROW()","v":774},"Main line valve and scraper stations",null,null,null,null,null,null,null,{"$f":"J$210","v":0}]
[{"$f":"ROW()","v":775},"Compressor stations",null,null,null,null,null,null,null,{"$f":"J$211","v":2.0166781425}]
[{"$f":"ROW()","v":776},"Receipt and delivery point facilities",null,null,null,null,null,null,null,{"$f":"J$212","v":2.4286092499999998E-2}]
[{"$f":"ROW()","v":777},"SCADA and communications",null,null,null,null,null,null,null,{"$f":"J$213","v":1.2955875000000001E-3}]
[{"$f":"ROW()","v":778},"Cathodic protection",null,null,null,null,null,null,null,{"$f":"J$214","v":0}]
[{"$f":"ROW()","v":779},"Maintenance bases and depots",null,null,null,null,null,null,null,{"$f":"J$215","v":1.067045E-3}]
[{"$f":"ROW()","v":780},"Other assets",null,null,null,null,null,null,null,{"$f":"J$216","v":5.4521582499999999E-2}]
[{"$f":"ROW()","v":781},"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"J$217","v":0}]
[{"$f":"ROW()","v":782},"Non-depreciable assets",null,null,null,null,null,null,null,{"$f":"J$218","v":-2.7722689142379409E-2}]
[{"$f":"ROW()","v":783},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":784},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":785},"Miscellaneous assets"]
[{"$f":"ROW()","v":786},"Total",null,{"$f":"SUM(D773:D785)","v":0},{"$f":"SUM(E773:E785)","v":0},0,0,0,0,2.0701257608576209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG773:BG785)","v":0},0,{"$f":"SUM(BI773:BI785)","v":0},0,{"$f":"SUM(BK773:BK785)","v":0}]
[{"$f":"ROW()","v":787},"Depreciation"]
[{"$f":"ROW()","v":788},"Pipeline and laterals",null,null,null,null,null,null,null,null,{"$f":"Inputs!N236*K$12","v":0},{"$f":"Inputs!O236*L$12","v":0},{"$f":"Inputs!P236*M$12","v":0},{"$f":"Inputs!Q236*N$12","v":0},{"$f":"Inputs!R236*O$12","v":0},{"$f":"Inputs!S236*P$12","v":0},{"$f":"Inputs!T236*Q$12","v":0},{"$f":"Inputs!U236*R$12","v":0},{"$f":"Inputs!V236*S$12","v":0},{"$f":"Inputs!W236*T$12","v":0},{"$f":"Inputs!X236*U$12","v":0},{"$f":"Inputs!Y236*V$12","v":0},{"$f":"Inputs!Z236*W$12","v":0},{"$f":"Inputs!AA236*X$12","v":0},{"$f":"Inputs!AB236*Y$12","v":0},{"$f":"Inputs!AC236*Z$12","v":0},{"$f":"Inputs!AD236*AA$12","v":0},{"$f":"Inputs!AE236*AB$12","v":0},{"$f":"Inputs!AF236*AC$12","v":0},{"$f":"Inputs!AG236*AD$12","v":0},{"$f":"Inputs!AH236*AE$12","v":0},{"$f":"Inputs!AI236*AF$12","v":0},{"$f":"Inputs!AJ236*AG$12","v":0},{"$f":"Inputs!AK236*AH$12","v":0},{"$f":"Inputs!AL236*AI$12","v":0},{"$f":"Inputs!AM236*AJ$12","v":0},{"$f":"Inputs!AN236*AK$12","v":0},{"$f":"Inputs!AO236*AL$12","v":0},{"$f":"Inputs!AP236*AM$12","v":0},{"$f":"Inputs!AQ236*AN$12","v":0},{"$f":"Inputs!AR236*AO$12","v":0},{"$f":"Inputs!AS236*AP$12","v":0},{"$f":"Inputs!AT236*AQ$12","v":0},{"$f":"Inputs!AU236*AR$12","v":0},{"$f":"Inputs!AV236*AS$12","v":0},{"$f":"Inputs!AW236*AT$12","v":0},{"$f":"Inputs!AX236*AU$12","v":0},{"$f":"Inputs!AY236*AV$12","v":0},{"$f":"Inputs!AZ1078*AW$12","v":0},{"$f":"Inputs!BA1078*AX$12","v":0},{"$f":"Inputs!BB1078*AY$12","v":0},{"$f":"Inputs!BC1078*AZ$12","v":0},{"$f":"Inputs!BD1078*BA$12","v":0},{"$f":"Inputs!BE1078*BB$12","v":0},{"$f":"Inputs!BF1078*BC$12","v":0},{"$f":"Inputs!BG1078*BD$12","v":0},{"$f":"Inputs!BH1078*BE$12","v":0},{"$f":"Inputs!BI1078*BF$12","v":0},{"$f":"IF($B758=\"Non-depreciable assets\",0,MIN(BG758,IF(BG743>1,BG758/BG743,BG758)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":789},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,{"$f":"Inputs!N237*K$12","v":0},{"$f":"Inputs!O237*L$12","v":0},{"$f":"Inputs!P237*M$12","v":0},{"$f":"Inputs!Q237*N$12","v":0},{"$f":"Inputs!R237*O$12","v":0},{"$f":"Inputs!S237*P$12","v":0},{"$f":"Inputs!T237*Q$12","v":0},{"$f":"Inputs!U237*R$12","v":0},{"$f":"Inputs!V237*S$12","v":0},{"$f":"Inputs!W237*T$12","v":0},{"$f":"Inputs!X237*U$12","v":0},{"$f":"Inputs!Y237*V$12","v":0},{"$f":"Inputs!Z237*W$12","v":0},{"$f":"Inputs!AA237*X$12","v":0},{"$f":"Inputs!AB237*Y$12","v":0},{"$f":"Inputs!AC237*Z$12","v":0},{"$f":"Inputs!AD237*AA$12","v":0},{"$f":"Inputs!AE237*AB$12","v":0},{"$f":"Inputs!AF237*AC$12","v":0},{"$f":"Inputs!AG237*AD$12","v":0},{"$f":"Inputs!AH237*AE$12","v":0},{"$f":"Inputs!AI237*AF$12","v":0},{"$f":"Inputs!AJ237*AG$12","v":0},{"$f":"Inputs!AK237*AH$12","v":0},{"$f":"Inputs!AL237*AI$12","v":0},{"$f":"Inputs!AM237*AJ$12","v":0},{"$f":"Inputs!AN237*AK$12","v":0},{"$f":"Inputs!AO237*AL$12","v":0},{"$f":"Inputs!AP237*AM$12","v":0},{"$f":"Inputs!AQ237*AN$12","v":0},{"$f":"Inputs!AR237*AO$12","v":0},{"$f":"Inputs!AS237*AP$12","v":0},{"$f":"Inputs!AT237*AQ$12","v":0},{"$f":"Inputs!AU237*AR$12","v":0},{"$f":"Inputs!AV237*AS$12","v":0},{"$f":"Inputs!AW237*AT$12","v":0},{"$f":"Inputs!AX237*AU$12","v":0},{"$f":"Inputs!AY237*AV$12","v":0},{"$f":"Inputs!AZ1079*AW$12","v":0},{"$f":"Inputs!BA1079*AX$12","v":0},{"$f":"Inputs!BB1079*AY$12","v":0},{"$f":"Inputs!BC1079*AZ$12","v":0},{"$f":"Inputs!BD1079*BA$12","v":0},{"$f":"Inputs!BE1079*BB$12","v":0},{"$f":"Inputs!BF1079*BC$12","v":0},{"$f":"Inputs!BG1079*BD$12","v":0},{"$f":"Inputs!BH1079*BE$12","v":0},{"$f":"Inputs!BI1079*BF$12","v":0},{"$f":"IF($B759=\"Non-depreciable assets\",0,MIN(BG759,IF(BG744>1,BG759/BG744,BG759)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":790},"Compressor stations",null,null,null,null,null,null,null,null,{"$f":"Inputs!N238*K$12","v":1.6805651187499999E-2},{"$f":"Inputs!O238*L$12","v":1.6805651187499999E-2},{"$f":"Inputs!P238*M$12","v":1.6805651187499999E-2},{"$f":"Inputs!Q238*N$12","v":1.6805651187499999E-2},{"$f":"Inputs!R238*O$12","v":1.6805651187499999E-2},{"$f":"Inputs!S238*P$12","v":1.6805651187499999E-2},{"$f":"Inputs!T238*Q$12","v":1.6805651187499999E-2},{"$f":"Inputs!U238*R$12","v":1.6805651187499999E-2},{"$f":"Inputs!V238*S$12","v":1.6805651187499999E-2},{"$f":"Inputs!W238*T$12","v":1.6805651187499999E-2},{"$f":"Inputs!X238*U$12","v":1.6805651187499999E-2},{"$f":"Inputs!Y238*V$12","v":1.6805651187499999E-2},{"$f":"Inputs!Z238*W$12","v":1.6805651187499999E-2},{"$f":"Inputs!AA238*X$12","v":1.6805651187499999E-2},{"$f":"Inputs!AB238*Y$12","v":1.6805651187499999E-2},{"$f":"Inputs!AC238*Z$12","v":1.6805651187499999E-2},{"$f":"Inputs!AD238*AA$12","v":1.6805651187499999E-2},{"$f":"Inputs!AE238*AB$12","v":1.6805651187499999E-2},{"$f":"Inputs!AF238*AC$12","v":1.6805651187499999E-2},{"$f":"Inputs!AG238*AD$12","v":1.6805651187499999E-2},{"$f":"Inputs!AH238*AE$12","v":1.6805651187499999E-2},{"$f":"Inputs!AI238*AF$12","v":1.6805651187499999E-2},{"$f":"Inputs!AJ238*AG$12","v":1.6805651187499999E-2},{"$f":"Inputs!AK238*AH$12","v":1.6805651187499999E-2},{"$f":"Inputs!AL238*AI$12","v":1.6805651187499999E-2},{"$f":"Inputs!AM238*AJ$12","v":1.6805651187499999E-2},{"$f":"Inputs!AN238*AK$12","v":1.6805651187499999E-2},{"$f":"Inputs!AO238*AL$12","v":1.6805651187499999E-2},{"$f":"Inputs!AP238*AM$12","v":1.6805651187499999E-2},{"$f":"Inputs!AQ238*AN$12","v":1.6805651187499999E-2},{"$f":"Inputs!AR238*AO$12","v":1.6805651187499999E-2},{"$f":"Inputs!AS238*AP$12","v":1.6805651187499999E-2},{"$f":"Inputs!AT238*AQ$12","v":1.6805651187499999E-2},{"$f":"Inputs!AU238*AR$12","v":6.7222604750000012E-2},{"$f":"Inputs!AV238*AS$12","v":6.7222604750000012E-2},{"$f":"Inputs!AW238*AT$12","v":6.7222604750000012E-2},{"$f":"Inputs!AX238*AU$12","v":6.7222604750000012E-2},{"$f":"Inputs!AY238*AV$12","v":6.7222604750000012E-2},{"$f":"Inputs!AZ1080*AW$12","v":8.5825483175187359E-2},{"$f":"Inputs!BA1080*AX$12","v":8.5825483175187359E-2},{"$f":"Inputs!BB1080*AY$12","v":8.5825483175187373E-2},{"$f":"Inputs!BC1080*AZ$12","v":8.5825483175187359E-2},{"$f":"Inputs!BD1080*BA$12","v":8.5825483175187359E-2},{"$f":"Inputs!BE1080*BB$12","v":8.5825483175187345E-2},{"$f":"Inputs!BF1080*BC$12","v":8.5825483175187345E-2},{"$f":"Inputs!BG1080*BD$12","v":8.5825483175187345E-2},{"$f":"Inputs!BH1080*BE$12","v":8.5825483175187345E-2},{"$f":"Inputs!BI1080*BF$12","v":8.5825483175187345E-2},{"$f":"IF($B760=\"Non-depreciable assets\",0,MIN(BG760,IF(BG745>1,BG760/BG745,BG760)))*BG$12","v":8.5825483175187303E-2},8.5825483175187303E-2,8.5825483175187303E-2,8.5825483175187303E-2,8.5825483175187317E-2]
[{"$f":"ROW()","v":791},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,{"$f":"Inputs!N239*K$12","v":2.0238410416666667E-4},{"$f":"Inputs!O239*L$12","v":2.0238410416666667E-4},{"$f":"Inputs!P239*M$12","v":2.0238410416666667E-4},{"$f":"Inputs!Q239*N$12","v":2.0238410416666667E-4},{"$f":"Inputs!R239*O$12","v":2.0238410416666667E-4},{"$f":"Inputs!S239*P$12","v":2.023841041666667E-4},{"$f":"Inputs!T239*Q$12","v":2.023841041666667E-4},{"$f":"Inputs!U239*R$12","v":2.0238410416666664E-4},{"$f":"Inputs!V239*S$12","v":2.0238410416666667E-4},{"$f":"Inputs!W239*T$12","v":2.0238410416666667E-4},{"$f":"Inputs!X239*U$12","v":2.0238410416666667E-4},{"$f":"Inputs!Y239*V$12","v":2.0238410416666667E-4},{"$f":"Inputs!Z239*W$12","v":2.0238410416666667E-4},{"$f":"Inputs!AA239*X$12","v":2.0238410416666667E-4},{"$f":"Inputs!AB239*Y$12","v":2.0238410416666667E-4},{"$f":"Inputs!AC239*Z$12","v":2.0238410416666667E-4},{"$f":"Inputs!AD239*AA$12","v":2.023841041666667E-4},{"$f":"Inputs!AE239*AB$12","v":2.0238410416666667E-4},{"$f":"Inputs!AF239*AC$12","v":2.0238410416666667E-4},{"$f":"Inputs!AG239*AD$12","v":2.0238410416666667E-4},{"$f":"Inputs!AH239*AE$12","v":2.0238410416666667E-4},{"$f":"Inputs!AI239*AF$12","v":2.0238410416666667E-4},{"$f":"Inputs!AJ239*AG$12","v":2.023841041666667E-4},{"$f":"Inputs!AK239*AH$12","v":2.023841041666667E-4},{"$f":"Inputs!AL239*AI$12","v":2.0238410416666667E-4},{"$f":"Inputs!AM239*AJ$12","v":2.0238410416666667E-4},{"$f":"Inputs!AN239*AK$12","v":2.0238410416666667E-4},{"$f":"Inputs!AO239*AL$12","v":2.0238410416666667E-4},{"$f":"Inputs!AP239*AM$12","v":2.0238410416666667E-4},{"$f":"Inputs!AQ239*AN$12","v":2.0238410416666667E-4},{"$f":"Inputs!AR239*AO$12","v":2.023841041666667E-4},{"$f":"Inputs!AS239*AP$12","v":2.0238410416666667E-4},{"$f":"Inputs!AT239*AQ$12","v":2.0238410416666667E-4},{"$f":"Inputs!AU239*AR$12","v":8.095364166666669E-4},{"$f":"Inputs!AV239*AS$12","v":8.095364166666668E-4},{"$f":"Inputs!AW239*AT$12","v":8.095364166666669E-4},{"$f":"Inputs!AX239*AU$12","v":8.095364166666668E-4},{"$f":"Inputs!AY239*AV$12","v":8.095364166666668E-4},{"$f":"Inputs!AZ1081*AW$12","v":1.0335638490462751E-3},{"$f":"Inputs!BA1081*AX$12","v":1.0335638490462751E-3},{"$f":"Inputs!BB1081*AY$12","v":1.0335638490462748E-3},{"$f":"Inputs!BC1081*AZ$12","v":1.0335638490462748E-3},{"$f":"Inputs!BD1081*BA$12","v":1.0335638490462748E-3},{"$f":"Inputs!BE1081*BB$12","v":1.0335638490462755E-3},{"$f":"Inputs!BF1081*BC$12","v":1.0335638490462755E-3},{"$f":"Inputs!BG1081*BD$12","v":1.0335638490462755E-3},{"$f":"Inputs!BH1081*BE$12","v":1.0335638490462755E-3},{"$f":"Inputs!BI1081*BF$12","v":1.0335638490462755E-3},{"$f":"IF($B761=\"Non-depreciable assets\",0,MIN(BG761,IF(BG746>1,BG761/BG746,BG761)))*BG$12","v":1.0335638490462744E-3},1.0335638490462742E-3,1.0335638490462742E-3,1.0335638490462742E-3,1.0335638490462742E-3]
[{"$f":"ROW()","v":792},"SCADA and communications",null,null,null,null,null,null,null,null,{"$f":"Inputs!N240*K$12","v":2.1593125E-5},{"$f":"Inputs!O240*L$12","v":2.1593125E-5},{"$f":"Inputs!P240*M$12","v":2.1593125E-5},{"$f":"Inputs!Q240*N$12","v":2.1593125E-5},{"$f":"Inputs!R240*O$12","v":2.1593125E-5},{"$f":"Inputs!S240*P$12","v":2.1593125E-5},{"$f":"Inputs!T240*Q$12","v":2.1593125E-5},{"$f":"Inputs!U240*R$12","v":2.1593125E-5},{"$f":"Inputs!V240*S$12","v":2.1593125E-5},{"$f":"Inputs!W240*T$12","v":2.1593125E-5},{"$f":"Inputs!X240*U$12","v":2.1593125E-5},{"$f":"Inputs!Y240*V$12","v":2.1593125E-5},{"$f":"Inputs!Z240*W$12","v":2.1593125E-5},{"$f":"Inputs!AA240*X$12","v":2.1593125E-5},{"$f":"Inputs!AB240*Y$12","v":2.1593125E-5},{"$f":"Inputs!AC240*Z$12","v":2.1593125E-5},{"$f":"Inputs!AD240*AA$12","v":2.1593125E-5},{"$f":"Inputs!AE240*AB$12","v":2.1593125E-5},{"$f":"Inputs!AF240*AC$12","v":2.1593125E-5},{"$f":"Inputs!AG240*AD$12","v":2.1593125E-5},{"$f":"Inputs!AH240*AE$12","v":2.1593125E-5},{"$f":"Inputs!AI240*AF$12","v":2.1593125E-5},{"$f":"Inputs!AJ240*AG$12","v":2.1593125E-5},{"$f":"Inputs!AK240*AH$12","v":2.1593125E-5},{"$f":"Inputs!AL240*AI$12","v":2.1593125E-5},{"$f":"Inputs!AM240*AJ$12","v":2.1593125E-5},{"$f":"Inputs!AN240*AK$12","v":2.1593125E-5},{"$f":"Inputs!AO240*AL$12","v":2.1593125E-5},{"$f":"Inputs!AP240*AM$12","v":2.1593125E-5},{"$f":"Inputs!AQ240*AN$12","v":2.1593125E-5},{"$f":"Inputs!AR240*AO$12","v":2.1593125E-5},{"$f":"Inputs!AS240*AP$12","v":2.1593125E-5},{"$f":"Inputs!AT240*AQ$12","v":2.1593125E-5},{"$f":"Inputs!AU240*AR$12","v":3.3315107142857129E-4},{"$f":"Inputs!AV240*AS$12","v":2.4986330357142832E-4},{"$f":"Inputs!AW240*AT$12","v":0},{"$f":"Inputs!AX240*AU$12","v":0},{"$f":"Inputs!AY240*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($B762=\"Non-depreciable assets\",0,MIN(BG762,IF(BG747>1,BG762/BG747,BG762)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":793},"Cathodic protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!N241*K$12","v":0},{"$f":"Inputs!O241*L$12","v":0},{"$f":"Inputs!P241*M$12","v":0},{"$f":"Inputs!Q241*N$12","v":0},{"$f":"Inputs!R241*O$12","v":0},{"$f":"Inputs!S241*P$12","v":0},{"$f":"Inputs!T241*Q$12","v":0},{"$f":"Inputs!U241*R$12","v":0},{"$f":"Inputs!V241*S$12","v":0},{"$f":"Inputs!W241*T$12","v":0},{"$f":"Inputs!X241*U$12","v":0},{"$f":"Inputs!Y241*V$12","v":0},{"$f":"Inputs!Z241*W$12","v":0},{"$f":"Inputs!AA241*X$12","v":0},{"$f":"Inputs!AB241*Y$12","v":0},{"$f":"Inputs!AC241*Z$12","v":0},{"$f":"Inputs!AD241*AA$12","v":0},{"$f":"Inputs!AE241*AB$12","v":0},{"$f":"Inputs!AF241*AC$12","v":0},{"$f":"Inputs!AG241*AD$12","v":0},{"$f":"Inputs!AH241*AE$12","v":0},{"$f":"Inputs!AI241*AF$12","v":0},{"$f":"Inputs!AJ241*AG$12","v":0},{"$f":"Inputs!AK241*AH$12","v":0},{"$f":"Inputs!AL241*AI$12","v":0},{"$f":"Inputs!AM241*AJ$12","v":0},{"$f":"Inputs!AN241*AK$12","v":0},{"$f":"Inputs!AO241*AL$12","v":0},{"$f":"Inputs!AP241*AM$12","v":0},{"$f":"Inputs!AQ241*AN$12","v":0},{"$f":"Inputs!AR241*AO$12","v":0},{"$f":"Inputs!AS241*AP$12","v":0},{"$f":"Inputs!AT241*AQ$12","v":0},{"$f":"Inputs!AU241*AR$12","v":0},{"$f":"Inputs!AV241*AS$12","v":0},{"$f":"Inputs!AW241*AT$12","v":0},{"$f":"Inputs!AX241*AU$12","v":0},{"$f":"Inputs!AY241*AV$12","v":0},{"$f":"Inputs!AZ1083*AW$12","v":0},{"$f":"Inputs!BA1083*AX$12","v":0},{"$f":"Inputs!BB1083*AY$12","v":0},{"$f":"Inputs!BC1083*AZ$12","v":0},{"$f":"Inputs!BD1083*BA$12","v":0},{"$f":"Inputs!BE1083*BB$12","v":0},{"$f":"Inputs!BF1083*BC$12","v":0},{"$f":"Inputs!BG1083*BD$12","v":0},{"$f":"Inputs!BH1083*BE$12","v":0},{"$f":"Inputs!BI1083*BF$12","v":0},{"$f":"IF($B763=\"Non-depreciable assets\",0,MIN(BG763,IF(BG748>1,BG763/BG748,BG763)))*BG$12","v":0},0,0,0,0]
[{"$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!AZ1084*AW$12","v":2.7246683771106941E-5},{"$f":"Inputs!BA1084*AX$12","v":2.7246683771106941E-5},{"$f":"Inputs!BB1084*AY$12","v":2.7246683771106941E-5},{"$f":"Inputs!BC1084*AZ$12","v":2.7246683771106941E-5},{"$f":"Inputs!BD1084*BA$12","v":2.7246683771106941E-5},{"$f":"Inputs!BE1084*BB$12","v":2.7246683771106938E-5},{"$f":"Inputs!BF1084*BC$12","v":2.7246683771106938E-5},{"$f":"Inputs!BG1084*BD$12","v":2.7246683771106938E-5},{"$f":"Inputs!BH1084*BE$12","v":2.7246683771106935E-5},{"$f":"Inputs!BI1084*BF$12","v":2.7246683771106938E-5},{"$f":"IF($B764=\"Non-depreciable assets\",0,MIN(BG764,IF(BG749>1,BG764/BG749,BG764)))*BG$12","v":2.7246683771106921E-5},2.7246683771106924E-5,2.7246683771106924E-5,2.7246683771106928E-5,2.7246683771106928E-5]
[{"$f":"ROW()","v":795},"Other assets",null,null,null,null,null,null,null,null,{"$f":"Inputs!N243*K$12","v":1.3630395625000001E-3},{"$f":"Inputs!O243*L$12","v":1.3630395625000001E-3},{"$f":"Inputs!P243*M$12","v":1.3630395625000001E-3},{"$f":"Inputs!Q243*N$12","v":1.3630395625000001E-3},{"$f":"Inputs!R243*O$12","v":1.3630395625000001E-3},{"$f":"Inputs!S243*P$12","v":1.3630395625000001E-3},{"$f":"Inputs!T243*Q$12","v":1.3630395625000001E-3},{"$f":"Inputs!U243*R$12","v":1.3630395625000001E-3},{"$f":"Inputs!V243*S$12","v":1.3630395625000001E-3},{"$f":"Inputs!W243*T$12","v":1.3630395625000001E-3},{"$f":"Inputs!X243*U$12","v":1.3630395625000001E-3},{"$f":"Inputs!Y243*V$12","v":1.3630395625000001E-3},{"$f":"Inputs!Z243*W$12","v":1.3630395625000001E-3},{"$f":"Inputs!AA243*X$12","v":1.3630395625000001E-3},{"$f":"Inputs!AB243*Y$12","v":1.3630395625000001E-3},{"$f":"Inputs!AC243*Z$12","v":1.3630395625000001E-3},{"$f":"Inputs!AD243*AA$12","v":1.3630395625000001E-3},{"$f":"Inputs!AE243*AB$12","v":1.3630395625000001E-3},{"$f":"Inputs!AF243*AC$12","v":1.3630395625000001E-3},{"$f":"Inputs!AG243*AD$12","v":1.3630395625000001E-3},{"$f":"Inputs!AH243*AE$12","v":1.3630395625000001E-3},{"$f":"Inputs!AI243*AF$12","v":1.3630395625000001E-3},{"$f":"Inputs!AJ243*AG$12","v":1.3630395625000001E-3},{"$f":"Inputs!AK243*AH$12","v":1.3630395625000001E-3},{"$f":"Inputs!AL243*AI$12","v":1.3630395625000001E-3},{"$f":"Inputs!AM243*AJ$12","v":1.3630395625000001E-3},{"$f":"Inputs!AN243*AK$12","v":1.3630395625000001E-3},{"$f":"Inputs!AO243*AL$12","v":1.3630395625000001E-3},{"$f":"Inputs!AP243*AM$12","v":1.3630395625000001E-3},{"$f":"Inputs!AQ243*AN$12","v":1.3630395625000001E-3},{"$f":"Inputs!AR243*AO$12","v":1.3630395625000001E-3},{"$f":"Inputs!AS243*AP$12","v":1.3630395624999998E-3},{"$f":"Inputs!AT243*AQ$12","v":1.3630395624999998E-3},{"$f":"Inputs!AU243*AR$12","v":5.452158249999982E-3},{"$f":"Inputs!AV243*AS$12","v":4.0891186874999833E-3},{"$f":"Inputs!AW243*AT$12","v":0},{"$f":"Inputs!AX243*AU$12","v":0},{"$f":"Inputs!AY243*AV$12","v":0},{"$f":"Inputs!AZ1085*AW$12","v":0},{"$f":"Inputs!BA1085*AX$12","v":0},{"$f":"Inputs!BB1085*AY$12","v":0},{"$f":"Inputs!BC1085*AZ$12","v":0},{"$f":"Inputs!BD1085*BA$12","v":0},{"$f":"Inputs!BE1085*BB$12","v":0},{"$f":"Inputs!BF1085*BC$12","v":0},{"$f":"Inputs!BG1085*BD$12","v":0},{"$f":"Inputs!BH1085*BE$12","v":0},{"$f":"Inputs!BI1085*BF$12","v":0},{"$f":"IF($B765=\"Non-depreciable assets\",0,MIN(BG765,IF(BG750>1,BG765/BG750,BG765)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":796},"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"Inputs!N244*K$12","v":0},{"$f":"Inputs!O244*L$12","v":0},{"$f":"Inputs!P244*M$12","v":0},{"$f":"Inputs!Q244*N$12","v":0},{"$f":"Inputs!R244*O$12","v":0},{"$f":"Inputs!S244*P$12","v":0},{"$f":"Inputs!T244*Q$12","v":0},{"$f":"Inputs!U244*R$12","v":0},{"$f":"Inputs!V244*S$12","v":0},{"$f":"Inputs!W244*T$12","v":0},{"$f":"Inputs!X244*U$12","v":0},{"$f":"Inputs!Y244*V$12","v":0},{"$f":"Inputs!Z244*W$12","v":0},{"$f":"Inputs!AA244*X$12","v":0},{"$f":"Inputs!AB244*Y$12","v":0},{"$f":"Inputs!AC244*Z$12","v":0},{"$f":"Inputs!AD244*AA$12","v":0},{"$f":"Inputs!AE244*AB$12","v":0},{"$f":"Inputs!AF244*AC$12","v":0},{"$f":"Inputs!AG244*AD$12","v":0},{"$f":"Inputs!AH244*AE$12","v":0},{"$f":"Inputs!AI244*AF$12","v":0},{"$f":"Inputs!AJ244*AG$12","v":0},{"$f":"Inputs!AK244*AH$12","v":0},{"$f":"Inputs!AL244*AI$12","v":0},{"$f":"Inputs!AM244*AJ$12","v":0},{"$f":"Inputs!AN244*AK$12","v":0},{"$f":"Inputs!AO244*AL$12","v":0},{"$f":"Inputs!AP244*AM$12","v":0},{"$f":"Inputs!AQ244*AN$12","v":0},{"$f":"Inputs!AR244*AO$12","v":0},{"$f":"Inputs!AS244*AP$12","v":0},{"$f":"Inputs!AT244*AQ$12","v":0},{"$f":"Inputs!AU244*AR$12","v":0},{"$f":"Inputs!AV244*AS$12","v":0},{"$f":"Inputs!AW244*AT$12","v":0},{"$f":"Inputs!AX244*AU$12","v":0},{"$f":"Inputs!AY244*AV$12","v":0},{"$f":"Inputs!AZ1086*AW$12","v":0},{"$f":"Inputs!BA1086*AX$12","v":0},{"$f":"Inputs!BB1086*AY$12","v":0},{"$f":"Inputs!BC1086*AZ$12","v":0},{"$f":"Inputs!BD1086*BA$12","v":0},{"$f":"Inputs!BE1086*BB$12","v":0},{"$f":"Inputs!BF1086*BC$12","v":0},{"$f":"Inputs!BG1086*BD$12","v":0},{"$f":"Inputs!BH1086*BE$12","v":0},{"$f":"Inputs!BI1086*BF$12","v":0},{"$f":"IF($B766=\"Non-depreciable assets\",0,MIN(BG766,IF(BG751>1,BG766/BG751,BG766)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":797},"Non-depreciable assets",null,null,null,null,null,null,null,null,{"$f":"Inputs!N245*K$12","v":0},{"$f":"Inputs!O245*L$12","v":0},{"$f":"Inputs!P245*M$12","v":0},{"$f":"Inputs!Q245*N$12","v":0},{"$f":"Inputs!R245*O$12","v":0},{"$f":"Inputs!S245*P$12","v":0},{"$f":"Inputs!T245*Q$12","v":0},{"$f":"Inputs!U245*R$12","v":0},{"$f":"Inputs!V245*S$12","v":0},{"$f":"Inputs!W245*T$12","v":0},{"$f":"Inputs!X245*U$12","v":0},{"$f":"Inputs!Y245*V$12","v":0},{"$f":"Inputs!Z245*W$12","v":0},{"$f":"Inputs!AA245*X$12","v":0},{"$f":"Inputs!AB245*Y$12","v":0},{"$f":"Inputs!AC245*Z$12","v":0},{"$f":"Inputs!AD245*AA$12","v":0},{"$f":"Inputs!AE245*AB$12","v":0},{"$f":"Inputs!AF245*AC$12","v":0},{"$f":"Inputs!AG245*AD$12","v":0},{"$f":"Inputs!AH245*AE$12","v":0},{"$f":"Inputs!AI245*AF$12","v":0},{"$f":"Inputs!AJ245*AG$12","v":0},{"$f":"Inputs!AK245*AH$12","v":0},{"$f":"Inputs!AL245*AI$12","v":0},{"$f":"Inputs!AM245*AJ$12","v":0},{"$f":"Inputs!AN245*AK$12","v":0},{"$f":"Inputs!AO245*AL$12","v":0},{"$f":"Inputs!AP245*AM$12","v":0},{"$f":"Inputs!AQ245*AN$12","v":0},{"$f":"Inputs!AR245*AO$12","v":0},{"$f":"Inputs!AS245*AP$12","v":0},{"$f":"Inputs!AT245*AQ$12","v":0},{"$f":"Inputs!AU245*AR$12","v":0},{"$f":"Inputs!AV245*AS$12","v":0},{"$f":"Inputs!AW245*AT$12","v":0},{"$f":"Inputs!AX245*AU$12","v":0},{"$f":"Inputs!AY245*AV$12","v":0},{"$f":"Inputs!AZ1087*AW$12","v":0},{"$f":"Inputs!BA1087*AX$12","v":0},{"$f":"Inputs!BB1087*AY$12","v":0},{"$f":"Inputs!BC1087*AZ$12","v":0},{"$f":"Inputs!BD1087*BA$12","v":0},{"$f":"Inputs!BE1087*BB$12","v":0},{"$f":"Inputs!BF1087*BC$12","v":0},{"$f":"Inputs!BG1087*BD$12","v":0},{"$f":"Inputs!BH1087*BE$12","v":0},{"$f":"Inputs!BI1087*BF$12","v":0},{"$f":"IF($B767=\"Non-depreciable assets\",0,MIN(BG767,IF(BG752>1,BG767/BG752,BG767)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":798},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":799},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":800},"Miscellaneous assets"]
[{"$f":"ROW()","v":801},"Total",null,{"$f":"SUM(D788:D800)","v":0},{"$f":"SUM(E788:E800)","v":0},0,0,0,0,0,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,7.3838791388095237E-2,7.239246405773811E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666685E-2,8.6886293708004741E-2,8.6886293708004741E-2,8.6886293708004755E-2,8.6886293708004741E-2,8.6886293708004741E-2,8.6886293708004728E-2,8.6886293708004728E-2,8.6886293708004728E-2,8.6886293708004728E-2,8.6886293708004728E-2,{"$f":"SUM(BG788:BG800)","v":8.6886293708004686E-2},8.6886293708004686E-2,{"$f":"SUM(BI788:BI800)","v":8.6886293708004686E-2},8.6886293708004686E-2,{"$f":"SUM(BK788:BK800)","v":8.68862937080047E-2}]
[{"$f":"ROW()","v":802},"Closing Asset Values"]
[{"$f":"ROW()","v":803},"Pipeline and laterals",null,null,null,null,null,null,null,{"$f":"MAX(J758+J773-J788,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD758+BD773-BD788,0)","v":0},0,{"$f":"MAX(BF758+BF773-BF788,0)","v":0},0,{"$f":"MAX(BH758+BH773-BH788,0)","v":0},0,{"$f":"MAX(BJ758+BJ773-BJ788,0)","v":0},0]
[{"$f":"ROW()","v":804},"Main line valve and scraper stations",null,null,null,null,null,null,null,{"$f":"MAX(J759+J774-J789,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD759+BD774-BD789,0)","v":0},0,{"$f":"MAX(BF759+BF774-BF789,0)","v":0},0,{"$f":"MAX(BH759+BH774-BH789,0)","v":0},0,{"$f":"MAX(BJ759+BJ774-BJ789,0)","v":0},0]
[{"$f":"ROW()","v":805},"Compressor stations",null,null,null,null,null,null,null,{"$f":"MAX(J760+J775-J790,0)","v":2.0166781425},1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4620916533124966,1.3948690485624966,1.3276464438124966,1.2604238390624967,1.1932012343124967,1.1259786295624967,1.3517513600092008,1.2659258768340134,1.1801003936588259,1.0942749104836385,1.008449427308451,0.92262394413326365,0.83679846095807631,{"$f":"MAX(BD760+BD775-BD790,0)","v":0.75097297778288896},0.66514749460770162,{"$f":"MAX(BF760+BF775-BF790,0)","v":0.57932201143251427},0.49349652825732698,{"$f":"MAX(BH760+BH775-BH790,0)","v":0.40767104508213969},0.3218455619069524,{"$f":"MAX(BJ760+BJ775-BJ790,0)","v":0.23602007873176511},0.1501945955565778]
[{"$f":"ROW()","v":806},"Receipt and delivery point facilities",null,null,null,null,null,null,null,{"$f":"MAX(J761+J776-J791,0)","v":2.4286092499999998E-2},2.408370839583333E-2,2.3881324291666662E-2,2.3678940187499994E-2,2.3476556083333325E-2,2.3274171979166657E-2,2.3071787874999989E-2,2.2869403770833321E-2,2.2667019666666652E-2,2.2464635562499984E-2,2.2262251458333316E-2,2.2059867354166648E-2,2.185748324999998E-2,2.1655099145833311E-2,2.1452715041666643E-2,2.1250330937499975E-2,2.1047946833333307E-2,2.0845562729166638E-2,2.064317862499997E-2,2.0440794520833302E-2,2.0238410416666634E-2,2.0036026312499965E-2,1.9833642208333297E-2,1.9631258104166629E-2,1.9428873999999961E-2,1.9226489895833292E-2,1.9024105791666624E-2,1.8821721687499956E-2,1.8619337583333288E-2,1.8416953479166619E-2,1.8214569374999951E-2,1.8012185270833283E-2,1.7809801166666615E-2,1.7607417062499946E-2,1.679788064583328E-2,1.5988344229166614E-2,1.5178807812499948E-2,1.4369271395833282E-2,1.3559734979166616E-2,1.6278630622478831E-2,1.5245066773432556E-2,1.421150292438628E-2,1.3177939075340005E-2,1.2144375226293729E-2,1.1110811377247454E-2,1.0077247528201178E-2,{"$f":"MAX(BD761+BD776-BD791,0)","v":9.0436836791549027E-3},8.0101198301086272E-3,{"$f":"MAX(BF761+BF776-BF791,0)","v":6.9765559810623518E-3},5.9429921320160771E-3,{"$f":"MAX(BH761+BH776-BH791,0)","v":4.9094282829698025E-3},3.8758644339235283E-3,{"$f":"MAX(BJ761+BJ776-BJ791,0)","v":2.8423005848772541E-3},1.8087367358309799E-3]
[{"$f":"ROW()","v":807},"SCADA and communications",null,null,null,null,null,null,null,{"$f":"MAX(J762+J777-J792,0)","v":1.2955875000000001E-3},1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,5.8301437499999934E-4,2.4986330357142805E-4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD762+BD777-BD792,0)","v":0},0,{"$f":"MAX(BF762+BF777-BF792,0)","v":0},0,{"$f":"MAX(BH762+BH777-BH792,0)","v":0},0,{"$f":"MAX(BJ762+BJ777-BJ792,0)","v":0},0]
[{"$f":"ROW()","v":808},"Cathodic protection",null,null,null,null,null,null,null,{"$f":"MAX(J763+J778-J793,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD763+BD778-BD793,0)","v":0},0,{"$f":"MAX(BF763+BF778-BF793,0)","v":0},0,{"$f":"MAX(BH763+BH778-BH793,0)","v":0},0,{"$f":"MAX(BJ763+BJ778-BJ793,0)","v":0},0]
[{"$f":"ROW()","v":809},"Maintenance bases and depots",null,null,null,null,null,null,null,{"$f":"MAX(J764+J779-J794,0)","v":1.067045E-3},1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.69641675E-4,8.4830077500000001E-4,8.2695987500000002E-4,8.0561897500000003E-4,7.8427807500000004E-4,9.7406894481707302E-4,9.4682226104596603E-4,9.1957557727485905E-4,8.9232889350375206E-4,8.6508220973264508E-4,{"$f":"MAX(BB764+BB779-BB794,0)","v":8.3783552596153809E-4},8.1058884219043111E-4,{"$f":"MAX(BD764+BD779-BD794,0)","v":7.8334215841932412E-4},7.5609547464821714E-4,{"$f":"MAX(BF764+BF779-BF794,0)","v":7.2884879087711015E-4},7.0160210710600327E-4,{"$f":"MAX(BH764+BH779-BH794,0)","v":6.743554233348964E-4},6.4710873956378952E-4,{"$f":"MAX(BJ764+BJ779-BJ794,0)","v":6.1986205579268264E-4},5.9261537202157577E-4]
[{"$f":"ROW()","v":810},"Other assets",null,null,null,null,null,null,null,{"$f":"MAX(J765+J780-J795,0)","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,{"$f":"MAX(AP765+AP780-AP795,0)","v":1.0904316499999962E-2},9.5412769374999627E-3,4.0891186874999806E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG765+BG780-BG795,0)","v":0},0,{"$f":"MAX(BI765+BI780-BI795,0)","v":0},0,{"$f":"MAX(BK765+BK780-BK795,0)","v":0}]
[{"$f":"ROW()","v":811},"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"MAX(J766+J781-J796,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AP766+AP781-AP796,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG766+BG781-BG796,0)","v":0},0,{"$f":"MAX(BI766+BI781-BI796,0)","v":0},0,{"$f":"MAX(BK766+BK781-BK796,0)","v":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,{"$f":"MAX(AP767+AP782-AP797,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG767+BG782-BG797,0)","v":0},0,{"$f":"MAX(BI767+BI782-BI797,0)","v":0},0,{"$f":"MAX(BK767+BK782-BK797,0)","v":0}]
[{"$f":"ROW()","v":813},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":814},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":815},"Miscellaneous assets"]
[{"$f":"ROW()","v":816},"Total",null,{"$f":"SUM(D803:D815)","v":0},{"$f":"SUM(E803:E815)","v":0},0,0,0,0,2.0978484500000003,2.0794504467958332,2.0610524435916666,2.0426544403874995,2.0242564371833329,2.0058584339791663,1.9874604307749992,1.9690624275708326,1.950664424366666,1.9322664211624989,1.9138684179583321,1.8954704147541652,1.8770724115499988,1.858674408345832,1.8402764051416649,1.8218784019374983,1.8034803987333319,1.785082395529165,1.766684392324998,1.7482863891208313,1.7298883859166647,1.7114903827124976,1.693092379508331,1.6746943763041642,1.6562963730999976,1.6378983698958307,1.6195003666916639,1.601102363487497,1.5827043602833302,1.5643063570791638,1.5459083538749967,1.5275103506708299,1.5091123474666632,1.4907143442624968,1.4168755528744015,1.3444830888166632,1.2764296067499965,1.20837612468333,1.1403226426166633,1.3690040595764967,1.2821177658684919,1.1952314721604871,1.108345178452482,1.0214588847444774,0.93457259103647261,0.8476862973284679,0.76080000362046318,0.67391370991245836,0.58702741620445376,{"$f":"SUM(BG803:BG815)","v":0.50014112249644904},0.41325482878844438,{"$f":"SUM(BI803:BI815)","v":0.32636853508043973},0.23948224137243504,{"$f":"SUM(BK803:BK815)","v":0.15259594766443035}]
[{"$f":"ROW()","v":817},{"$f":"TEXT(EOMONTH(LEFT(B741,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2001 Capex"}]
[{"$f":"ROW()","v":818},"Life (years)"]
[{"$f":"ROW()","v":819},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(L819-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,{"$f":"MAX(AR819-1,0)","v":61},{"$f":"MAX(AS819-1,0)","v":60},59,58,57,56,55,54,53,52,51,50,49,48,{"$f":"MAX(MIN(BF819-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":820},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(L820-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,{"$f":"MAX(AR820-1,0)","v":41},40,39,38,37,36,35,34,33,32,31,30,29,28,{"$f":"MAX(MIN(BF820-1,Assets!$BG$192),0)","v":27},26,25,24,23]
[{"$f":"ROW()","v":821},"Compressor stations",null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(L821-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,{"$f":"MAX(AR821-1,0)","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,{"$f":"MAX(MIN(BF821-1,Assets!$BG$192),0)","v":7},6,5,4,3]
[{"$f":"ROW()","v":822},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(L822-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,{"$f":"MAX(AR822-1,0)","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,{"$f":"MAX(MIN(BF822-1,Assets!$BG$192),0)","v":7},6,5,4,3]
[{"$f":"ROW()","v":823},"SCADA and communications",null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(L823-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,{"$f":"MAX(AR823-1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF823-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":824},"Cathodic protection",null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(L824-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,{"$f":"MAX(AR824-1,0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF824-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":825},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(L825-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,{"$f":"MAX(AR825-1,0)","v":41},40,39,38,37,36,35,34,33,32,31,30,29,28,{"$f":"MAX(MIN(BF825-1,Assets!$BG$192),0)","v":27},26,25,24,23]
[{"$f":"ROW()","v":826},"Other assets",null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(L826-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,{"$f":"MAX(AR826-1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF826-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":827},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":828},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":829},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":830},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":831},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":832}]
[{"$f":"ROW()","v":833},"Opening Asset Values"]
[{"$f":"ROW()","v":834},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,{"$f":"K879","v":0},{"$f":"L879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV879*AV$15","v":0},0,0,0,0,0,{"$f":"BB879","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":835},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,{"$f":"K880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":836},"Compressor stations",null,null,null,null,null,null,null,null,null,2.0166781425,1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4116746997499967,1.3444520949999967,1.2772294902499968,1.2100068854999968,1.4590332139781854,1.373207730802998,1.2873822476278105,1.201556764452623,1.1157312812774356,1.0299057981022481,0.94408031492706079,0.85825483175187345,0.7724293485766861,0.68660386540149876,0.60077838222631141,0.51495289905112407,0.42912741587593672,0.34330193270074938,0.25747644952556203]
[{"$f":"ROW()","v":837},"Receipt and delivery point facilities",null,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-2,1.7000264749999949E-2,1.6190728333333283E-2,1.5381191916666617E-2,1.457165549999995E-2,1.757058543378668E-2,1.6537021584740404E-2,1.5503457735694129E-2,1.4469893886647853E-2,1.3436330037601578E-2,1.2402766188555302E-2,1.1369202339509027E-2,1.0335638490462751E-2,9.3020746414164759E-3,8.2685107923702005E-3,7.234946943323925E-3,6.2013830942776495E-3,5.1678192452313748E-3,4.1342553961851002E-3,3.1006915471388252E-3]
[{"$f":"ROW()","v":838},"SCADA and communications",null,null,null,null,null,null,null,null,null,1.2955875000000001E-3,1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,3.0230374999999952E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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]
[{"$f":"ROW()","v":840},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,1.067045E-3,1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,{"$f":"AJ885","v":9.3366437500000041E-4},9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.7497690000000006E-4,8.5363600000000006E-4,8.3229510000000007E-4,8.1095420000000008E-4,1.0081272995309568E-3,9.8088061575984996E-4,9.5363393198874297E-4,9.2638724821763599E-4,8.99140564446529E-4,8.7189388067542201E-4,8.4464719690431503E-4,8.1740051313320804E-4,7.9015382936210106E-4,7.6290714559099407E-4,7.3566046181988709E-4,7.0841377804878021E-4,6.8116709427767323E-4,6.5392041050656635E-4,6.2667372673545947E-4]
[{"$f":"ROW()","v":841},"Other assets",null,null,null,null,null,null,null,null,null,5.4521582499999999E-2,5.3158542937499997E-2,5.1795503374999996E-2,5.0432463812499995E-2,4.9069424249999993E-2,4.7706384687499992E-2,4.6343345124999991E-2,4.4980305562499989E-2,4.3617265999999988E-2,4.2254226437499987E-2,4.0891186874999985E-2,3.9528147312499984E-2,3.8165107749999982E-2,3.6802068187499981E-2,3.543902862499998E-2,3.4075989062499978E-2,3.2712949499999977E-2,3.1349909937499976E-2,2.9986870374999974E-2,2.8623830812499973E-2,2.7260791249999972E-2,2.589775168749997E-2,2.4534712124999969E-2,2.3171672562499968E-2,2.1808632999999966E-2,2.0445593437499965E-2,1.9082553874999963E-2,1.7719514312499962E-2,1.6356474749999961E-2,1.4993435187499961E-2,1.3630395624999962E-2,1.2267356062499962E-2,1.0904316499999962E-2,5.4521582499999777E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":842},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"K887","v":0},{"$f":"L887","v":0},{"$f":"M887","v":0},{"$f":"N887","v":0},{"$f":"O887","v":0},{"$f":"P887","v":0},{"$f":"Q887","v":0},{"$f":"R887","v":0},{"$f":"S887","v":0},{"$f":"T887","v":0},{"$f":"U887","v":0},{"$f":"V887","v":0},{"$f":"W887","v":0},{"$f":"X887","v":0},{"$f":"Y887","v":0},{"$f":"Z887","v":0},{"$f":"AA887","v":0},{"$f":"AB887","v":0},{"$f":"AC887","v":0},{"$f":"AD887","v":0},{"$f":"AE887","v":0},{"$f":"AF887","v":0},{"$f":"AG887","v":0},{"$f":"AH887","v":0},{"$f":"AI887","v":0},{"$f":"AJ887","v":0},{"$f":"AK887","v":0},{"$f":"AL887","v":0},{"$f":"AM887","v":0},{"$f":"AN887","v":0},{"$f":"AO887","v":0},{"$f":"AP887","v":0},{"$f":"AQ887","v":0},{"$f":"AR887","v":0},{"$f":"AS887","v":0},{"$f":"AT887","v":0},{"$f":"AU887","v":0},0,{"$f":"AW887","v":0},{"$f":"AX887","v":0},{"$f":"AY887","v":0},{"$f":"AZ887","v":0},{"$f":"BA887","v":0},{"$f":"BB887","v":0},{"$f":"BC887","v":0},{"$f":"BD887","v":0},{"$f":"BE887","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":843},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,{"$f":"K888","v":0},{"$f":"L888","v":0},{"$f":"M888","v":0},{"$f":"N888","v":0},{"$f":"O888","v":0},{"$f":"P888","v":0},{"$f":"Q888","v":0},{"$f":"R888","v":0},{"$f":"S888","v":0},{"$f":"T888","v":0},{"$f":"U888","v":0},{"$f":"V888","v":0},{"$f":"W888","v":0},{"$f":"X888","v":0},{"$f":"Y888","v":0},{"$f":"Z888","v":0},{"$f":"AA888","v":0},{"$f":"AB888","v":0},{"$f":"AC888","v":0},{"$f":"AD888","v":0},{"$f":"AE888","v":0},{"$f":"AF888","v":0},{"$f":"AG888","v":0},{"$f":"AH888","v":0},{"$f":"AI888","v":0},{"$f":"AJ888","v":0},{"$f":"AK888","v":0},{"$f":"AL888","v":0},{"$f":"AM888","v":0},{"$f":"AN888","v":0},{"$f":"AO888","v":0},{"$f":"AP888","v":0},{"$f":"AQ888","v":0},{"$f":"AR888","v":0},{"$f":"AS888","v":0},{"$f":"AT888","v":0},{"$f":"AU888","v":0},0,{"$f":"AW888","v":0},{"$f":"AX888","v":0},{"$f":"AY888","v":0},{"$f":"AZ888","v":0},{"$f":"BA888","v":0},{"$f":"BB888","v":0},{"$f":"BC888","v":0},{"$f":"BD888","v":0},{"$f":"BE888","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":844},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":845},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":846},"Miscellaneous assets"]
[{"$f":"ROW()","v":847},"Total",null,{"$f":"SUM(D834:D846)","v":0},{"$f":"SUM(E834:E846)","v":0},0,0,0,0,0,0,2.0978484500000003,2.0794504467958332,2.0610524435916666,2.0426544403874995,2.0242564371833329,2.0058584339791663,1.9874604307749992,1.9690624275708326,1.950664424366666,1.9322664211624989,1.9138684179583321,1.8954704147541652,1.8770724115499988,1.858674408345832,1.8402764051416649,1.8218784019374983,1.8034803987333319,1.785082395529165,1.766684392324998,1.7482863891208313,1.7298883859166647,1.7114903827124976,1.693092379508331,1.6746943763041642,1.6562963730999976,1.6378983698958307,1.6195003666916639,1.601102363487497,1.5827043602833302,1.5643063570791638,1.5459083538749967,1.5275103506708299,1.5091123474666632,1.4353044033999969,1.3614964593333301,1.2934429772666634,1.2253894951999968,1.4776119267115031,1.3907256330034983,1.3038393392954932,1.2169530455874886,1.1300667518794836,1.0431804581714788,0.95629416446347415,0.86940787075546933,0.78252157704746472,0.69563528333946001,{"$f":"SUM(BG834:BG846)","v":0.6087489896314553},0.52186269592345047,{"$f":"SUM(BI834:BI846)","v":0.43497640221544576},0.34809010850744104,{"$f":"SUM(BK834:BK846)","v":0.26120381479943633}]
[{"$f":"ROW()","v":848},"Capex"]
[{"$f":"ROW()","v":849},"Pipeline and laterals",null,null,null,null,null,null,null,null,{"$f":"K$209","v":0}]
[{"$f":"ROW()","v":850},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,{"$f":"K$210","v":0}]
[{"$f":"ROW()","v":851},"Compressor stations",null,null,null,null,null,null,null,null,{"$f":"K$211","v":2.0166781425}]
[{"$f":"ROW()","v":852},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,{"$f":"K$212","v":2.4286092499999998E-2}]
[{"$f":"ROW()","v":853},"SCADA and communications",null,null,null,null,null,null,null,null,{"$f":"K$213","v":1.2955875000000001E-3}]
[{"$f":"ROW()","v":854},"Cathodic protection",null,null,null,null,null,null,null,null,{"$f":"K$214","v":0}]
[{"$f":"ROW()","v":855},"Maintenance bases and depots",null,null,null,null,null,null,null,null,{"$f":"K$215","v":1.067045E-3}]
[{"$f":"ROW()","v":856},"Other assets",null,null,null,null,null,null,null,null,{"$f":"K$216","v":5.4521582499999999E-2}]
[{"$f":"ROW()","v":857},"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"K$217","v":0}]
[{"$f":"ROW()","v":858},"Non-depreciable assets",null,null,null,null,null,null,null,null,{"$f":"K$218","v":0}]
[{"$f":"ROW()","v":859},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":860},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":861},"Miscellaneous assets"]
[{"$f":"ROW()","v":862},"Total",null,{"$f":"SUM(D849:D861)","v":0},{"$f":"SUM(E849:E861)","v":0},0,0,0,0,0,2.0978484500000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG849:BG861)","v":0},0,{"$f":"SUM(BI849:BI861)","v":0},0,{"$f":"SUM(BK849:BK861)","v":0}]
[{"$f":"ROW()","v":863},"Depreciation"]
[{"$f":"ROW()","v":864},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O251*L$12","v":0},{"$f":"Inputs!P251*M$12","v":0},{"$f":"Inputs!Q251*N$12","v":0},{"$f":"Inputs!R251*O$12","v":0},{"$f":"Inputs!S251*P$12","v":0},{"$f":"Inputs!T251*Q$12","v":0},{"$f":"Inputs!U251*R$12","v":0},{"$f":"Inputs!V251*S$12","v":0},{"$f":"Inputs!W251*T$12","v":0},{"$f":"Inputs!X251*U$12","v":0},{"$f":"Inputs!Y251*V$12","v":0},{"$f":"Inputs!Z251*W$12","v":0},{"$f":"Inputs!AA251*X$12","v":0},{"$f":"Inputs!AB251*Y$12","v":0},{"$f":"Inputs!AC251*Z$12","v":0},{"$f":"Inputs!AD251*AA$12","v":0},{"$f":"Inputs!AE251*AB$12","v":0},{"$f":"Inputs!AF251*AC$12","v":0},{"$f":"Inputs!AG251*AD$12","v":0},{"$f":"Inputs!AH251*AE$12","v":0},{"$f":"Inputs!AI251*AF$12","v":0},{"$f":"Inputs!AJ251*AG$12","v":0},{"$f":"Inputs!AK251*AH$12","v":0},{"$f":"Inputs!AL251*AI$12","v":0},{"$f":"Inputs!AM251*AJ$12","v":0},{"$f":"Inputs!AN251*AK$12","v":0},{"$f":"Inputs!AO251*AL$12","v":0},{"$f":"Inputs!AP251*AM$12","v":0},{"$f":"Inputs!AQ251*AN$12","v":0},{"$f":"Inputs!AR251*AO$12","v":0},{"$f":"Inputs!AS251*AP$12","v":0},{"$f":"Inputs!AT251*AQ$12","v":0},{"$f":"Inputs!AU251*AR$12","v":0},{"$f":"Inputs!AV251*AS$12","v":0},{"$f":"Inputs!AW251*AT$12","v":0},{"$f":"Inputs!AX251*AU$12","v":0},{"$f":"Inputs!AY251*AV$12","v":0},{"$f":"Inputs!AZ1093*AW$12","v":0},{"$f":"Inputs!BA1093*AX$12","v":0},{"$f":"Inputs!BB1093*AY$12","v":0},{"$f":"Inputs!BC1093*AZ$12","v":0},{"$f":"Inputs!BD1093*BA$12","v":0},{"$f":"Inputs!BE1093*BB$12","v":0},{"$f":"Inputs!BF1093*BC$12","v":0},{"$f":"Inputs!BG1093*BD$12","v":0},{"$f":"Inputs!BH1093*BE$12","v":0},{"$f":"Inputs!BI1093*BF$12","v":0},{"$f":"IF($B834=\"Non-depreciable assets\",0,MIN(BG834,IF(BG819>1,BG834/BG819,BG834)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":865},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O252*L$12","v":0},{"$f":"Inputs!P252*M$12","v":0},{"$f":"Inputs!Q252*N$12","v":0},{"$f":"Inputs!R252*O$12","v":0},{"$f":"Inputs!S252*P$12","v":0},{"$f":"Inputs!T252*Q$12","v":0},{"$f":"Inputs!U252*R$12","v":0},{"$f":"Inputs!V252*S$12","v":0},{"$f":"Inputs!W252*T$12","v":0},{"$f":"Inputs!X252*U$12","v":0},{"$f":"Inputs!Y252*V$12","v":0},{"$f":"Inputs!Z252*W$12","v":0},{"$f":"Inputs!AA252*X$12","v":0},{"$f":"Inputs!AB252*Y$12","v":0},{"$f":"Inputs!AC252*Z$12","v":0},{"$f":"Inputs!AD252*AA$12","v":0},{"$f":"Inputs!AE252*AB$12","v":0},{"$f":"Inputs!AF252*AC$12","v":0},{"$f":"Inputs!AG252*AD$12","v":0},{"$f":"Inputs!AH252*AE$12","v":0},{"$f":"Inputs!AI252*AF$12","v":0},{"$f":"Inputs!AJ252*AG$12","v":0},{"$f":"Inputs!AK252*AH$12","v":0},{"$f":"Inputs!AL252*AI$12","v":0},{"$f":"Inputs!AM252*AJ$12","v":0},{"$f":"Inputs!AN252*AK$12","v":0},{"$f":"Inputs!AO252*AL$12","v":0},{"$f":"Inputs!AP252*AM$12","v":0},{"$f":"Inputs!AQ252*AN$12","v":0},{"$f":"Inputs!AR252*AO$12","v":0},{"$f":"Inputs!AS252*AP$12","v":0},{"$f":"Inputs!AT252*AQ$12","v":0},{"$f":"Inputs!AU252*AR$12","v":0},{"$f":"Inputs!AV252*AS$12","v":0},{"$f":"Inputs!AW252*AT$12","v":0},{"$f":"Inputs!AX252*AU$12","v":0},{"$f":"Inputs!AY252*AV$12","v":0},{"$f":"Inputs!AZ1094*AW$12","v":0},{"$f":"Inputs!BA1094*AX$12","v":0},{"$f":"Inputs!BB1094*AY$12","v":0},{"$f":"Inputs!BC1094*AZ$12","v":0},{"$f":"Inputs!BD1094*BA$12","v":0},{"$f":"Inputs!BE1094*BB$12","v":0},{"$f":"Inputs!BF1094*BC$12","v":0},{"$f":"Inputs!BG1094*BD$12","v":0},{"$f":"Inputs!BH1094*BE$12","v":0},{"$f":"Inputs!BI1094*BF$12","v":0},{"$f":"IF($B835=\"Non-depreciable assets\",0,MIN(BG835,IF(BG820>1,BG835/BG820,BG835)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":866},"Compressor stations",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O253*L$12","v":1.6805651187499999E-2},{"$f":"Inputs!P253*M$12","v":1.6805651187499999E-2},{"$f":"Inputs!Q253*N$12","v":1.6805651187499999E-2},{"$f":"Inputs!R253*O$12","v":1.6805651187499999E-2},{"$f":"Inputs!S253*P$12","v":1.6805651187499999E-2},{"$f":"Inputs!T253*Q$12","v":1.6805651187499999E-2},{"$f":"Inputs!U253*R$12","v":1.6805651187499999E-2},{"$f":"Inputs!V253*S$12","v":1.6805651187499999E-2},{"$f":"Inputs!W253*T$12","v":1.6805651187499999E-2},{"$f":"Inputs!X253*U$12","v":1.6805651187499999E-2},{"$f":"Inputs!Y253*V$12","v":1.6805651187499999E-2},{"$f":"Inputs!Z253*W$12","v":1.6805651187499999E-2},{"$f":"Inputs!AA253*X$12","v":1.6805651187499999E-2},{"$f":"Inputs!AB253*Y$12","v":1.6805651187499999E-2},{"$f":"Inputs!AC253*Z$12","v":1.6805651187499999E-2},{"$f":"Inputs!AD253*AA$12","v":1.6805651187499999E-2},{"$f":"Inputs!AE253*AB$12","v":1.6805651187499999E-2},{"$f":"Inputs!AF253*AC$12","v":1.6805651187499999E-2},{"$f":"Inputs!AG253*AD$12","v":1.6805651187499999E-2},{"$f":"Inputs!AH253*AE$12","v":1.6805651187499999E-2},{"$f":"Inputs!AI253*AF$12","v":1.6805651187499999E-2},{"$f":"Inputs!AJ253*AG$12","v":1.6805651187499999E-2},{"$f":"Inputs!AK253*AH$12","v":1.6805651187499999E-2},{"$f":"Inputs!AL253*AI$12","v":1.6805651187499999E-2},{"$f":"Inputs!AM253*AJ$12","v":1.6805651187499999E-2},{"$f":"Inputs!AN253*AK$12","v":1.6805651187499999E-2},{"$f":"Inputs!AO253*AL$12","v":1.6805651187499999E-2},{"$f":"Inputs!AP253*AM$12","v":1.6805651187499999E-2},{"$f":"Inputs!AQ253*AN$12","v":1.6805651187499999E-2},{"$f":"Inputs!AR253*AO$12","v":1.6805651187499999E-2},{"$f":"Inputs!AS253*AP$12","v":1.6805651187499999E-2},{"$f":"Inputs!AT253*AQ$12","v":1.6805651187499999E-2},{"$f":"Inputs!AU253*AR$12","v":6.7222604750000012E-2},{"$f":"Inputs!AV253*AS$12","v":6.7222604750000012E-2},{"$f":"Inputs!AW253*AT$12","v":6.7222604750000012E-2},{"$f":"Inputs!AX253*AU$12","v":6.7222604750000012E-2},{"$f":"Inputs!AY253*AV$12","v":6.7222604750000012E-2},{"$f":"Inputs!AZ1095*AW$12","v":8.5825483175187373E-2},{"$f":"Inputs!BA1095*AX$12","v":8.5825483175187373E-2},{"$f":"Inputs!BB1095*AY$12","v":8.5825483175187373E-2},{"$f":"Inputs!BC1095*AZ$12","v":8.5825483175187373E-2},{"$f":"Inputs!BD1095*BA$12","v":8.5825483175187373E-2},{"$f":"Inputs!BE1095*BB$12","v":8.5825483175187359E-2},{"$f":"Inputs!BF1095*BC$12","v":8.5825483175187359E-2},{"$f":"Inputs!BG1095*BD$12","v":8.5825483175187359E-2},{"$f":"Inputs!BH1095*BE$12","v":8.5825483175187373E-2},{"$f":"Inputs!BI1095*BF$12","v":8.5825483175187373E-2},{"$f":"IF($B836=\"Non-depreciable assets\",0,MIN(BG836,IF(BG821>1,BG836/BG821,BG836)))*BG$12","v":8.5825483175187345E-2},8.5825483175187345E-2,8.5825483175187345E-2,8.5825483175187345E-2,8.5825483175187345E-2]
[{"$f":"ROW()","v":867},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O254*L$12","v":2.0238410416666667E-4},{"$f":"Inputs!P254*M$12","v":2.0238410416666667E-4},{"$f":"Inputs!Q254*N$12","v":2.0238410416666667E-4},{"$f":"Inputs!R254*O$12","v":2.0238410416666667E-4},{"$f":"Inputs!S254*P$12","v":2.023841041666667E-4},{"$f":"Inputs!T254*Q$12","v":2.023841041666667E-4},{"$f":"Inputs!U254*R$12","v":2.0238410416666664E-4},{"$f":"Inputs!V254*S$12","v":2.0238410416666667E-4},{"$f":"Inputs!W254*T$12","v":2.0238410416666667E-4},{"$f":"Inputs!X254*U$12","v":2.0238410416666667E-4},{"$f":"Inputs!Y254*V$12","v":2.0238410416666667E-4},{"$f":"Inputs!Z254*W$12","v":2.0238410416666667E-4},{"$f":"Inputs!AA254*X$12","v":2.0238410416666667E-4},{"$f":"Inputs!AB254*Y$12","v":2.0238410416666667E-4},{"$f":"Inputs!AC254*Z$12","v":2.0238410416666667E-4},{"$f":"Inputs!AD254*AA$12","v":2.023841041666667E-4},{"$f":"Inputs!AE254*AB$12","v":2.0238410416666667E-4},{"$f":"Inputs!AF254*AC$12","v":2.0238410416666667E-4},{"$f":"Inputs!AG254*AD$12","v":2.0238410416666667E-4},{"$f":"Inputs!AH254*AE$12","v":2.0238410416666667E-4},{"$f":"Inputs!AI254*AF$12","v":2.0238410416666667E-4},{"$f":"Inputs!AJ254*AG$12","v":2.023841041666667E-4},{"$f":"Inputs!AK254*AH$12","v":2.023841041666667E-4},{"$f":"Inputs!AL254*AI$12","v":2.0238410416666667E-4},{"$f":"Inputs!AM254*AJ$12","v":2.0238410416666667E-4},{"$f":"Inputs!AN254*AK$12","v":2.0238410416666667E-4},{"$f":"Inputs!AO254*AL$12","v":2.0238410416666667E-4},{"$f":"Inputs!AP254*AM$12","v":2.0238410416666667E-4},{"$f":"Inputs!AQ254*AN$12","v":2.0238410416666667E-4},{"$f":"Inputs!AR254*AO$12","v":2.023841041666667E-4},{"$f":"Inputs!AS254*AP$12","v":2.0238410416666667E-4},{"$f":"Inputs!AT254*AQ$12","v":2.0238410416666667E-4},{"$f":"Inputs!AU254*AR$12","v":8.0953641666666669E-4},{"$f":"Inputs!AV254*AS$12","v":8.0953641666666658E-4},{"$f":"Inputs!AW254*AT$12","v":8.0953641666666669E-4},{"$f":"Inputs!AX254*AU$12","v":8.0953641666666669E-4},{"$f":"Inputs!AY254*AV$12","v":8.0953641666666669E-4},{"$f":"Inputs!AZ1096*AW$12","v":1.0335638490462751E-3},{"$f":"Inputs!BA1096*AX$12","v":1.0335638490462751E-3},{"$f":"Inputs!BB1096*AY$12","v":1.0335638490462751E-3},{"$f":"Inputs!BC1096*AZ$12","v":1.0335638490462751E-3},{"$f":"Inputs!BD1096*BA$12","v":1.0335638490462751E-3},{"$f":"Inputs!BE1096*BB$12","v":1.0335638490462757E-3},{"$f":"Inputs!BF1096*BC$12","v":1.0335638490462759E-3},{"$f":"Inputs!BG1096*BD$12","v":1.0335638490462757E-3},{"$f":"Inputs!BH1096*BE$12","v":1.0335638490462757E-3},{"$f":"Inputs!BI1096*BF$12","v":1.0335638490462757E-3},{"$f":"IF($B837=\"Non-depreciable assets\",0,MIN(BG837,IF(BG822>1,BG837/BG822,BG837)))*BG$12","v":1.0335638490462751E-3},1.0335638490462748E-3,1.0335638490462751E-3,1.0335638490462751E-3,1.0335638490462751E-3]
[{"$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!AZ1097*AW$12","v":0},{"$f":"Inputs!BA1097*AX$12","v":0},{"$f":"Inputs!BB1097*AY$12","v":0},{"$f":"Inputs!BC1097*AZ$12","v":0},{"$f":"Inputs!BD1097*BA$12","v":0},{"$f":"Inputs!BE1097*BB$12","v":0},{"$f":"Inputs!BF1097*BC$12","v":0},{"$f":"Inputs!BG1097*BD$12","v":0},{"$f":"Inputs!BH1097*BE$12","v":0},{"$f":"Inputs!BI1097*BF$12","v":0},{"$f":"IF($B838=\"Non-depreciable assets\",0,MIN(BG838,IF(BG823>1,BG838/BG823,BG838)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":869},"Cathodic protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O256*L$12","v":0},{"$f":"Inputs!P256*M$12","v":0},{"$f":"Inputs!Q256*N$12","v":0},{"$f":"Inputs!R256*O$12","v":0},{"$f":"Inputs!S256*P$12","v":0},{"$f":"Inputs!T256*Q$12","v":0},{"$f":"Inputs!U256*R$12","v":0},{"$f":"Inputs!V256*S$12","v":0},{"$f":"Inputs!W256*T$12","v":0},{"$f":"Inputs!X256*U$12","v":0},{"$f":"Inputs!Y256*V$12","v":0},{"$f":"Inputs!Z256*W$12","v":0},{"$f":"Inputs!AA256*X$12","v":0},{"$f":"Inputs!AB256*Y$12","v":0},{"$f":"Inputs!AC256*Z$12","v":0},{"$f":"Inputs!AD256*AA$12","v":0},{"$f":"Inputs!AE256*AB$12","v":0},{"$f":"Inputs!AF256*AC$12","v":0},{"$f":"Inputs!AG256*AD$12","v":0},{"$f":"Inputs!AH256*AE$12","v":0},{"$f":"Inputs!AI256*AF$12","v":0},{"$f":"Inputs!AJ256*AG$12","v":0},{"$f":"Inputs!AK256*AH$12","v":0},{"$f":"Inputs!AL256*AI$12","v":0},{"$f":"Inputs!AM256*AJ$12","v":0},{"$f":"Inputs!AN256*AK$12","v":0},{"$f":"Inputs!AO256*AL$12","v":0},{"$f":"Inputs!AP256*AM$12","v":0},{"$f":"Inputs!AQ256*AN$12","v":0},{"$f":"Inputs!AR256*AO$12","v":0},{"$f":"Inputs!AS256*AP$12","v":0},{"$f":"Inputs!AT256*AQ$12","v":0},{"$f":"Inputs!AU256*AR$12","v":0},{"$f":"Inputs!AV256*AS$12","v":0},{"$f":"Inputs!AW256*AT$12","v":0},{"$f":"Inputs!AX256*AU$12","v":0},{"$f":"Inputs!AY256*AV$12","v":0},{"$f":"Inputs!AZ1098*AW$12","v":0},{"$f":"Inputs!BA1098*AX$12","v":0},{"$f":"Inputs!BB1098*AY$12","v":0},{"$f":"Inputs!BC1098*AZ$12","v":0},{"$f":"Inputs!BD1098*BA$12","v":0},{"$f":"Inputs!BE1098*BB$12","v":0},{"$f":"Inputs!BF1098*BC$12","v":0},{"$f":"Inputs!BG1098*BD$12","v":0},{"$f":"Inputs!BH1098*BE$12","v":0},{"$f":"Inputs!BI1098*BF$12","v":0},{"$f":"IF($B839=\"Non-depreciable assets\",0,MIN(BG839,IF(BG824>1,BG839/BG824,BG839)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":870},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O257*L$12","v":5.3352250000000002E-6},{"$f":"Inputs!P257*M$12","v":5.3352250000000002E-6},{"$f":"Inputs!Q257*N$12","v":5.3352250000000002E-6},{"$f":"Inputs!R257*O$12","v":5.3352250000000002E-6},{"$f":"Inputs!S257*P$12","v":5.3352250000000002E-6},{"$f":"Inputs!T257*Q$12","v":5.3352250000000002E-6},{"$f":"Inputs!U257*R$12","v":5.3352250000000002E-6},{"$f":"Inputs!V257*S$12","v":5.3352250000000002E-6},{"$f":"Inputs!W257*T$12","v":5.3352250000000002E-6},{"$f":"Inputs!X257*U$12","v":5.3352250000000002E-6},{"$f":"Inputs!Y257*V$12","v":5.3352250000000002E-6},{"$f":"Inputs!Z257*W$12","v":5.3352250000000002E-6},{"$f":"Inputs!AA257*X$12","v":5.3352250000000002E-6},{"$f":"Inputs!AB257*Y$12","v":5.3352250000000002E-6},{"$f":"Inputs!AC257*Z$12","v":5.3352250000000002E-6},{"$f":"Inputs!AD257*AA$12","v":5.3352250000000002E-6},{"$f":"Inputs!AE257*AB$12","v":5.3352250000000002E-6},{"$f":"Inputs!AF257*AC$12","v":5.3352250000000002E-6},{"$f":"Inputs!AG257*AD$12","v":5.3352250000000002E-6},{"$f":"Inputs!AH257*AE$12","v":5.3352250000000002E-6},{"$f":"Inputs!AI257*AF$12","v":5.3352250000000002E-6},{"$f":"Inputs!AJ257*AG$12","v":5.3352250000000002E-6},{"$f":"Inputs!AK257*AH$12","v":5.3352250000000002E-6},{"$f":"Inputs!AL257*AI$12","v":5.3352250000000002E-6},{"$f":"Inputs!AM257*AJ$12","v":5.3352250000000002E-6},{"$f":"Inputs!AN257*AK$12","v":5.3352249999999994E-6},{"$f":"Inputs!AO257*AL$12","v":5.3352250000000002E-6},{"$f":"Inputs!AP257*AM$12","v":5.3352250000000002E-6},{"$f":"Inputs!AQ257*AN$12","v":5.3352249999999994E-6},{"$f":"Inputs!AR257*AO$12","v":5.3352250000000002E-6},{"$f":"Inputs!AS257*AP$12","v":5.3352250000000002E-6},{"$f":"Inputs!AT257*AQ$12","v":5.3352250000000011E-6},{"$f":"Inputs!AU257*AR$12","v":2.1340900000000001E-5},{"$f":"Inputs!AV257*AS$12","v":2.1340899999999998E-5},{"$f":"Inputs!AW257*AT$12","v":2.1340900000000001E-5},{"$f":"Inputs!AX257*AU$12","v":2.1340900000000001E-5},{"$f":"Inputs!AY257*AV$12","v":2.1340900000000001E-5},{"$f":"Inputs!AZ1099*AW$12","v":2.7246683771106941E-5},{"$f":"Inputs!BA1099*AX$12","v":2.7246683771106945E-5},{"$f":"Inputs!BB1099*AY$12","v":2.7246683771106945E-5},{"$f":"Inputs!BC1099*AZ$12","v":2.7246683771106945E-5},{"$f":"Inputs!BD1099*BA$12","v":2.7246683771106945E-5},{"$f":"Inputs!BE1099*BB$12","v":2.7246683771106941E-5},{"$f":"Inputs!BF1099*BC$12","v":2.7246683771106941E-5},{"$f":"Inputs!BG1099*BD$12","v":2.7246683771106938E-5},{"$f":"Inputs!BH1099*BE$12","v":2.7246683771106941E-5},{"$f":"Inputs!BI1099*BF$12","v":2.7246683771106938E-5},{"$f":"IF($B840=\"Non-depreciable assets\",0,MIN(BG840,IF(BG825>1,BG840/BG825,BG840)))*BG$12","v":2.7246683771106928E-5},2.7246683771106931E-5,2.7246683771106928E-5,2.7246683771106931E-5,2.7246683771106935E-5]
[{"$f":"ROW()","v":871},"Other assets",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O258*L$12","v":1.3630395625000001E-3},{"$f":"Inputs!P258*M$12","v":1.3630395625000001E-3},{"$f":"Inputs!Q258*N$12","v":1.3630395625000001E-3},{"$f":"Inputs!R258*O$12","v":1.3630395625000001E-3},{"$f":"Inputs!S258*P$12","v":1.3630395625000001E-3},{"$f":"Inputs!T258*Q$12","v":1.3630395625000001E-3},{"$f":"Inputs!U258*R$12","v":1.3630395625000001E-3},{"$f":"Inputs!V258*S$12","v":1.3630395625000001E-3},{"$f":"Inputs!W258*T$12","v":1.3630395625000001E-3},{"$f":"Inputs!X258*U$12","v":1.3630395625000001E-3},{"$f":"Inputs!Y258*V$12","v":1.3630395625000001E-3},{"$f":"Inputs!Z258*W$12","v":1.3630395625000001E-3},{"$f":"Inputs!AA258*X$12","v":1.3630395625000001E-3},{"$f":"Inputs!AB258*Y$12","v":1.3630395625000001E-3},{"$f":"Inputs!AC258*Z$12","v":1.3630395625000001E-3},{"$f":"Inputs!AD258*AA$12","v":1.3630395625000001E-3},{"$f":"Inputs!AE258*AB$12","v":1.3630395625000001E-3},{"$f":"Inputs!AF258*AC$12","v":1.3630395625000001E-3},{"$f":"Inputs!AG258*AD$12","v":1.3630395625000001E-3},{"$f":"Inputs!AH258*AE$12","v":1.3630395625000001E-3},{"$f":"Inputs!AI258*AF$12","v":1.3630395625000001E-3},{"$f":"Inputs!AJ258*AG$12","v":1.3630395625000001E-3},{"$f":"Inputs!AK258*AH$12","v":1.3630395625000001E-3},{"$f":"Inputs!AL258*AI$12","v":1.3630395625000001E-3},{"$f":"Inputs!AM258*AJ$12","v":1.3630395625000001E-3},{"$f":"Inputs!AN258*AK$12","v":1.3630395625000001E-3},{"$f":"Inputs!AO258*AL$12","v":1.3630395625000001E-3},{"$f":"Inputs!AP258*AM$12","v":1.3630395625000001E-3},{"$f":"Inputs!AQ258*AN$12","v":1.3630395625000001E-3},{"$f":"Inputs!AR258*AO$12","v":1.3630395625000001E-3},{"$f":"Inputs!AS258*AP$12","v":1.3630395624999998E-3},{"$f":"Inputs!AT258*AQ$12","v":1.3630395624999998E-3},{"$f":"Inputs!AU258*AR$12","v":5.4521582499999846E-3},{"$f":"Inputs!AV258*AS$12","v":5.4521582499999846E-3},{"$f":"Inputs!AW258*AT$12","v":0},{"$f":"Inputs!AX258*AU$12","v":0},{"$f":"Inputs!AY258*AV$12","v":0},{"$f":"Inputs!AZ1100*AW$12","v":0},{"$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($B841=\"Non-depreciable assets\",0,MIN(BG841,IF(BG826>1,BG841/BG826,BG841)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":872},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O259*L$12","v":0},{"$f":"Inputs!P259*M$12","v":0},{"$f":"Inputs!Q259*N$12","v":0},{"$f":"Inputs!R259*O$12","v":0},{"$f":"Inputs!S259*P$12","v":0},{"$f":"Inputs!T259*Q$12","v":0},{"$f":"Inputs!U259*R$12","v":0},{"$f":"Inputs!V259*S$12","v":0},{"$f":"Inputs!W259*T$12","v":0},{"$f":"Inputs!X259*U$12","v":0},{"$f":"Inputs!Y259*V$12","v":0},{"$f":"Inputs!Z259*W$12","v":0},{"$f":"Inputs!AA259*X$12","v":0},{"$f":"Inputs!AB259*Y$12","v":0},{"$f":"Inputs!AC259*Z$12","v":0},{"$f":"Inputs!AD259*AA$12","v":0},{"$f":"Inputs!AE259*AB$12","v":0},{"$f":"Inputs!AF259*AC$12","v":0},{"$f":"Inputs!AG259*AD$12","v":0},{"$f":"Inputs!AH259*AE$12","v":0},{"$f":"Inputs!AI259*AF$12","v":0},{"$f":"Inputs!AJ259*AG$12","v":0},{"$f":"Inputs!AK259*AH$12","v":0},{"$f":"Inputs!AL259*AI$12","v":0},{"$f":"Inputs!AM259*AJ$12","v":0},{"$f":"Inputs!AN259*AK$12","v":0},{"$f":"Inputs!AO259*AL$12","v":0},{"$f":"Inputs!AP259*AM$12","v":0},{"$f":"Inputs!AQ259*AN$12","v":0},{"$f":"Inputs!AR259*AO$12","v":0},{"$f":"Inputs!AS259*AP$12","v":0},{"$f":"Inputs!AT259*AQ$12","v":0},{"$f":"Inputs!AU259*AR$12","v":0},{"$f":"Inputs!AV259*AS$12","v":0},{"$f":"Inputs!AW259*AT$12","v":0},{"$f":"Inputs!AX259*AU$12","v":0},{"$f":"Inputs!AY259*AV$12","v":0},{"$f":"Inputs!AZ1101*AW$12","v":0},{"$f":"Inputs!BA1101*AX$12","v":0},{"$f":"Inputs!BB1101*AY$12","v":0},{"$f":"Inputs!BC1101*AZ$12","v":0},{"$f":"Inputs!BD1101*BA$12","v":0},{"$f":"Inputs!BE1101*BB$12","v":0},{"$f":"Inputs!BF1101*BC$12","v":0},{"$f":"Inputs!BG1101*BD$12","v":0},{"$f":"Inputs!BH1101*BE$12","v":0},{"$f":"Inputs!BI1101*BF$12","v":0},{"$f":"IF($B842=\"Non-depreciable assets\",0,MIN(BG842,IF(BG827>1,BG842/BG827,BG842)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":873},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O260*L$12","v":0},{"$f":"Inputs!P260*M$12","v":0},{"$f":"Inputs!Q260*N$12","v":0},{"$f":"Inputs!R260*O$12","v":0},{"$f":"Inputs!S260*P$12","v":0},{"$f":"Inputs!T260*Q$12","v":0},{"$f":"Inputs!U260*R$12","v":0},{"$f":"Inputs!V260*S$12","v":0},{"$f":"Inputs!W260*T$12","v":0},{"$f":"Inputs!X260*U$12","v":0},{"$f":"Inputs!Y260*V$12","v":0},{"$f":"Inputs!Z260*W$12","v":0},{"$f":"Inputs!AA260*X$12","v":0},{"$f":"Inputs!AB260*Y$12","v":0},{"$f":"Inputs!AC260*Z$12","v":0},{"$f":"Inputs!AD260*AA$12","v":0},{"$f":"Inputs!AE260*AB$12","v":0},{"$f":"Inputs!AF260*AC$12","v":0},{"$f":"Inputs!AG260*AD$12","v":0},{"$f":"Inputs!AH260*AE$12","v":0},{"$f":"Inputs!AI260*AF$12","v":0},{"$f":"Inputs!AJ260*AG$12","v":0},{"$f":"Inputs!AK260*AH$12","v":0},{"$f":"Inputs!AL260*AI$12","v":0},{"$f":"Inputs!AM260*AJ$12","v":0},{"$f":"Inputs!AN260*AK$12","v":0},{"$f":"Inputs!AO260*AL$12","v":0},{"$f":"Inputs!AP260*AM$12","v":0},{"$f":"Inputs!AQ260*AN$12","v":0},{"$f":"Inputs!AR260*AO$12","v":0},{"$f":"Inputs!AS260*AP$12","v":0},{"$f":"Inputs!AT260*AQ$12","v":0},{"$f":"Inputs!AU260*AR$12","v":0},{"$f":"Inputs!AV260*AS$12","v":0},{"$f":"Inputs!AW260*AT$12","v":0},{"$f":"Inputs!AX260*AU$12","v":0},{"$f":"Inputs!AY260*AV$12","v":0},{"$f":"Inputs!AZ1102*AW$12","v":0},{"$f":"Inputs!BA1102*AX$12","v":0},{"$f":"Inputs!BB1102*AY$12","v":0},{"$f":"Inputs!BC1102*AZ$12","v":0},{"$f":"Inputs!BD1102*BA$12","v":0},{"$f":"Inputs!BE1102*BB$12","v":0},{"$f":"Inputs!BF1102*BC$12","v":0},{"$f":"Inputs!BG1102*BD$12","v":0},{"$f":"Inputs!BH1102*BE$12","v":0},{"$f":"Inputs!BI1102*BF$12","v":0},{"$f":"IF($B843=\"Non-depreciable assets\",0,MIN(BG843,IF(BG828>1,BG843/BG828,BG843)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":874},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":875},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":876},"Miscellaneous assets"]
[{"$f":"ROW()","v":877},"Total",null,{"$f":"SUM(D864:D876)","v":0},{"$f":"SUM(E864:E876)","v":0},0,0,0,0,0,0,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,1.8398003204166669E-2,7.3807944066666659E-2,7.3807944066666659E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666685E-2,8.6886293708004755E-2,8.6886293708004755E-2,8.6886293708004755E-2,8.6886293708004755E-2,8.6886293708004755E-2,8.6886293708004741E-2,8.6886293708004741E-2,8.6886293708004741E-2,8.6886293708004755E-2,8.6886293708004755E-2,{"$f":"SUM(BG864:BG876)","v":8.6886293708004728E-2},8.6886293708004728E-2,{"$f":"SUM(BI864:BI876)","v":8.6886293708004728E-2},8.6886293708004728E-2,{"$f":"SUM(BK864:BK876)","v":8.6886293708004728E-2}]
[{"$f":"ROW()","v":878},"Closing Asset Values"]
[{"$f":"ROW()","v":879},"Pipeline and laterals",null,null,null,null,null,null,null,null,{"$f":"MAX(K834+K849-K864,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD834+BD849-BD864,0)","v":0},0,{"$f":"MAX(BF834+BF849-BF864,0)","v":0},0,{"$f":"MAX(BH834+BH849-BH864,0)","v":0},0,{"$f":"MAX(BJ834+BJ849-BJ864,0)","v":0},0]
[{"$f":"ROW()","v":880},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,{"$f":"MAX(K835+K850-K865,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD835+BD850-BD865,0)","v":0},0,{"$f":"MAX(BF835+BF850-BF865,0)","v":0},0,{"$f":"MAX(BH835+BH850-BH865,0)","v":0},0,{"$f":"MAX(BJ835+BJ850-BJ865,0)","v":0},0]
[{"$f":"ROW()","v":881},"Compressor stations",null,null,null,null,null,null,null,null,{"$f":"MAX(K836+K851-K866,0)","v":2.0166781425},1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4116746997499967,1.3444520949999967,1.2772294902499968,1.2100068854999968,1.1427842807499968,1.373207730802998,1.2873822476278105,1.201556764452623,1.1157312812774356,1.0299057981022481,0.94408031492706079,0.85825483175187345,{"$f":"MAX(BD836+BD851-BD866,0)","v":0.7724293485766861},0.68660386540149876,{"$f":"MAX(BF836+BF851-BF866,0)","v":0.60077838222631141},0.51495289905112407,{"$f":"MAX(BH836+BH851-BH866,0)","v":0.42912741587593672},0.34330193270074938,{"$f":"MAX(BJ836+BJ851-BJ866,0)","v":0.25747644952556203},0.17165096635037469]
[{"$f":"ROW()","v":882},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,{"$f":"MAX(K837+K852-K867,0)","v":2.4286092499999998E-2},2.408370839583333E-2,2.3881324291666662E-2,2.3678940187499994E-2,2.3476556083333325E-2,2.3274171979166657E-2,2.3071787874999989E-2,2.2869403770833321E-2,2.2667019666666652E-2,2.2464635562499984E-2,2.2262251458333316E-2,2.2059867354166648E-2,2.185748324999998E-2,2.1655099145833311E-2,2.1452715041666643E-2,2.1250330937499975E-2,2.1047946833333307E-2,2.0845562729166638E-2,2.064317862499997E-2,2.0440794520833302E-2,2.0238410416666634E-2,2.0036026312499965E-2,1.9833642208333297E-2,1.9631258104166629E-2,1.9428873999999961E-2,1.9226489895833292E-2,1.9024105791666624E-2,1.8821721687499956E-2,1.8619337583333288E-2,1.8416953479166619E-2,1.8214569374999951E-2,1.8012185270833283E-2,1.7809801166666615E-2,1.7000264749999949E-2,1.6190728333333283E-2,1.5381191916666617E-2,1.457165549999995E-2,1.3762119083333284E-2,1.6537021584740404E-2,1.5503457735694129E-2,1.4469893886647853E-2,1.3436330037601578E-2,1.2402766188555302E-2,1.1369202339509027E-2,1.0335638490462751E-2,{"$f":"MAX(BD837+BD852-BD867,0)","v":9.3020746414164759E-3},8.2685107923702005E-3,{"$f":"MAX(BF837+BF852-BF867,0)","v":7.234946943323925E-3},6.2013830942776495E-3,{"$f":"MAX(BH837+BH852-BH867,0)","v":5.1678192452313748E-3},4.1342553961851002E-3,{"$f":"MAX(BJ837+BJ852-BJ867,0)","v":3.1006915471388252E-3},2.0671276980925501E-3]
[{"$f":"ROW()","v":883},"SCADA and communications",null,null,null,null,null,null,null,null,{"$f":"MAX(K838+K853-K868,0)","v":1.2955875000000001E-3},1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,3.0230374999999952E-4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD838+BD853-BD868,0)","v":0},0,{"$f":"MAX(BF838+BF853-BF868,0)","v":0},0,{"$f":"MAX(BH838+BH853-BH868,0)","v":0},0,{"$f":"MAX(BJ838+BJ853-BJ868,0)","v":0},0]
[{"$f":"ROW()","v":884},"Cathodic protection",null,null,null,null,null,null,null,null,{"$f":"MAX(K839+K854-K869,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD839+BD854-BD869,0)","v":0},0,{"$f":"MAX(BF839+BF854-BF869,0)","v":0},0,{"$f":"MAX(BH839+BH854-BH869,0)","v":0},0,{"$f":"MAX(BJ839+BJ854-BJ869,0)","v":0},0]
[{"$f":"ROW()","v":885},"Maintenance bases and depots",null,null,null,null,null,null,null,null,{"$f":"MAX(K840+K855-K870,0)","v":1.067045E-3},1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.7497690000000006E-4,8.5363600000000006E-4,8.3229510000000007E-4,8.1095420000000008E-4,7.8961330000000009E-4,9.8088061575984996E-4,9.5363393198874297E-4,9.2638724821763599E-4,8.99140564446529E-4,8.7189388067542201E-4,{"$f":"MAX(BB840+BB855-BB870,0)","v":8.4464719690431503E-4},8.1740051313320804E-4,{"$f":"MAX(BD840+BD855-BD870,0)","v":7.9015382936210106E-4},7.6290714559099407E-4,{"$f":"MAX(BF840+BF855-BF870,0)","v":7.3566046181988709E-4},7.0841377804878021E-4,{"$f":"MAX(BH840+BH855-BH870,0)","v":6.8116709427767323E-4},6.5392041050656635E-4,{"$f":"MAX(BJ840+BJ855-BJ870,0)","v":6.2667372673545947E-4},5.9942704296435249E-4]
[{"$f":"ROW()","v":886},"Other assets",null,null,null,null,null,null,null,null,{"$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,{"$f":"MAX(BG841+BG856-BG871,0)","v":0},0,{"$f":"MAX(BI841+BI856-BI871,0)","v":0},0,{"$f":"MAX(BK841+BK856-BK871,0)","v":0}]
[{"$f":"ROW()","v":887},"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"MAX(K842+K857-K872,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG842+BG857-BG872,0)","v":0},0,{"$f":"MAX(BI842+BI857-BI872,0)","v":0},0,{"$f":"MAX(BK842+BK857-BK872,0)","v":0}]
[{"$f":"ROW()","v":888},"Non-depreciable assets",null,null,null,null,null,null,null,null,{"$f":"MAX(K843+K858-K873,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG843+BG858-BG873,0)","v":0},0,{"$f":"MAX(BI843+BI858-BI873,0)","v":0},0,{"$f":"MAX(BK843+BK858-BK873,0)","v":0}]
[{"$f":"ROW()","v":889},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":890},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":891},"Miscellaneous assets"]
[{"$f":"ROW()","v":892},"Total",null,{"$f":"SUM(D879:D891)","v":0},{"$f":"SUM(E879:E891)","v":0},0,0,0,0,0,2.0978484500000003,2.0794504467958332,2.0610524435916666,2.0426544403874995,2.0242564371833329,2.0058584339791663,1.9874604307749992,1.9690624275708326,1.950664424366666,1.9322664211624989,1.9138684179583321,1.8954704147541652,1.8770724115499988,1.858674408345832,1.8402764051416649,1.8218784019374983,1.8034803987333319,1.785082395529165,1.766684392324998,1.7482863891208313,1.7298883859166647,1.7114903827124976,1.693092379508331,1.6746943763041642,1.6562963730999976,1.6378983698958307,1.6195003666916639,1.601102363487497,1.5827043602833302,1.5643063570791638,1.5459083538749967,1.5275103506708299,1.5091123474666632,1.4353044033999969,1.3614964593333301,1.2934429772666634,1.2253894951999968,1.1573360131333301,1.3907256330034983,1.3038393392954932,1.2169530455874886,1.1300667518794836,1.0431804581714788,0.95629416446347415,0.86940787075546933,0.78252157704746472,0.69563528333946001,0.6087489896314553,{"$f":"SUM(BG879:BG891)","v":0.52186269592345047},0.43497640221544576,{"$f":"SUM(BI879:BI891)","v":0.34809010850744104},0.26120381479943633,{"$f":"SUM(BK879:BK891)","v":0.17431752109143159}]
[{"$f":"ROW()","v":893},{"$f":"TEXT(EOMONTH(LEFT(B817,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/2002 Capex"}]
[{"$f":"ROW()","v":894},"Life (years)"]
[{"$f":"ROW()","v":895},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(M895-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,{"$f":"MAX(AR895-1,0)","v":61.25},{"$f":"MAX(AS895-1,0)","v":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,{"$f":"MAX(MIN(BF895-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":896},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(M896-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,{"$f":"MAX(AR896-1,0)","v":41.25},40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,{"$f":"MAX(MIN(BF896-1,Assets!$BG$192),0)","v":27.25},26.25,25.25,24.25,23.25]
[{"$f":"ROW()","v":897},"Compressor stations",null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(M897-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,{"$f":"MAX(AR897-1,0)","v":21.25},20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,{"$f":"MAX(MIN(BF897-1,Assets!$BG$192),0)","v":7.25},6.25,5.25,4.25,3.25]
[{"$f":"ROW()","v":898},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(M898-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,{"$f":"MAX(AR898-1,0)","v":21.25},20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,{"$f":"MAX(MIN(BF898-1,Assets!$BG$192),0)","v":7.25},6.25,5.25,4.25,3.25]
[{"$f":"ROW()","v":899},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(M899-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,{"$f":"MAX(AR899-1,0)","v":1.25},0.25,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF899-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":900},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(M900-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,{"$f":"MAX(AR900-1,0)","v":6.25},5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF900-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":901},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(M901-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,{"$f":"MAX(AR901-1,0)","v":41.25},40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,{"$f":"MAX(MIN(BF901-1,Assets!$BG$192),0)","v":27.25},26.25,25.25,24.25,23.25]
[{"$f":"ROW()","v":902},"Other assets",null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(M902-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,{"$f":"MAX(AR902-1,0)","v":1.25},0.25,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF902-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":903},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":904},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":905},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":906},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":907},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":908}]
[{"$f":"ROW()","v":909},"Opening Asset Values"]
[{"$f":"ROW()","v":910},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,{"$f":"L955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV955*AV$15","v":0},0,0,0,0,0,{"$f":"BB955","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,{"$f":"L956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},"Compressor stations",null,null,null,null,null,null,null,null,null,null,0.16236326750000002,0.16101024027083335,0.15965721304166669,0.15830418581250003,0.15695115858333336,0.1555981313541667,0.15424510412500003,0.15289207689583337,0.1515390496666667,0.15018602243750004,0.14883299520833337,0.14747996797916671,0.14612694075000005,0.14477391352083338,0.14342088629166672,0.14206785906250005,0.14071483183333339,0.13936180460416672,0.13800877737500006,0.13665575014583339,0.13530272291666673,0.13394969568750006,0.1325966684583334,0.13124364122916674,0.12989061400000007,0.12853758677083341,0.12718455954166674,0.12583153231250008,0.12447850508333341,0.12312547785416675,0.12177245062500008,0.12041942339583342,0.11500731447916675,0.10959520556250008,0.1041830966458334,9.8770987729166732E-2,0.11919459105423319,0.1122847596887704,0.10537492832330761,9.8465096957844819E-2,9.1555265592382029E-2,8.4645434226919239E-2,7.7735602861456449E-2,7.0825771495993659E-2,6.3915940130530868E-2,5.7006108765068078E-2,5.0096277399605288E-2,4.3186446034142491E-2,3.6276614668679694E-2,2.9366783303216897E-2,2.2456951937754099E-2]
[{"$f":"ROW()","v":913},"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-3,1.0850870378341898E-2,1.0221834414380048E-2,9.5927984504181989E-3,8.9637624864563493E-3,8.3347265224944997E-3,7.7056905585326501E-3,7.0766545945708014E-3,6.4476186306089527E-3,5.8185826666471039E-3,5.1895467026852552E-3,4.5605107387234056E-3,3.9314747747615569E-3,3.3024388107997077E-3,2.6734028468378586E-3,2.0443668828760094E-3]
[{"$f":"ROW()","v":914},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,1.39746075E-2,1.3741697375E-2,1.3508787250000001E-2,1.3275877125000002E-2,1.3042967000000003E-2,1.2810056875000003E-2,1.2577146750000004E-2,1.2344236625000005E-2,1.2111326500000005E-2,1.1878416375000006E-2,1.1645506250000007E-2,1.1412596125000007E-2,1.1179686000000008E-2,1.0946775875000009E-2,1.071386575000001E-2,1.048095562500001E-2,1.0248045500000011E-2,1.0015135375000012E-2,9.7822252500000123E-3,9.549315125000013E-3,9.3164050000000137E-3,9.0834948750000144E-3,8.8505847500000151E-3,8.6176746250000158E-3,8.3847645000000165E-3,8.1518543750000172E-3,7.9189442500000179E-3,7.6860341250000177E-3,7.4531240000000176E-3,7.2202138750000174E-3,6.9873037500000172E-3,6.754393625000017E-3,3.7524409027777962E-3,7.5048818055557538E-4,1.9949319973733282E-17,1.9949319973733282E-17,2.5470004206614441E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,5.5000000000000003E-4,5.4724999999999999E-4,5.4449999999999995E-4,5.4174999999999991E-4,5.3899999999999987E-4,5.3624999999999983E-4,5.3349999999999979E-4,5.3074999999999975E-4,5.2799999999999972E-4,5.2524999999999968E-4,5.2249999999999964E-4,5.197499999999996E-4,5.1699999999999956E-4,5.1424999999999952E-4,5.1149999999999948E-4,5.0874999999999944E-4,5.059999999999994E-4,5.0324999999999936E-4,5.0049999999999932E-4,4.9774999999999928E-4,4.9499999999999924E-4,4.922499999999992E-4,4.8949999999999916E-4,4.8674999999999917E-4,{"$f":"AJ961","v":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-4,5.2314235459662202E-4,5.0909826454033683E-4,4.9505417448405164E-4,4.8101008442776651E-4,4.6696599437148138E-4,4.5292190431519625E-4,4.3887781425891112E-4,4.2483372420262599E-4,4.1078963414634085E-4,3.9674554409005572E-4,3.8270145403377059E-4,3.686573639774854E-4,3.5461327392120022E-4,3.4056918386491509E-4,3.2652509380862995E-4]
[{"$f":"ROW()","v":917},"Other assets",null,null,null,null,null,null,null,null,null,null,{"$f":"L962","v":8.8175907500000011E-2},8.5971509812500013E-2,8.3767112125000015E-2,8.1562714437500017E-2,7.9358316750000019E-2,7.715391906250002E-2,7.4949521375000022E-2,7.2745123687500024E-2,7.0540726000000026E-2,6.8336328312500028E-2,6.6131930625000029E-2,6.3927532937500031E-2,6.1723135250000033E-2,5.9518737562500035E-2,5.7314339875000037E-2,5.5109942187500038E-2,5.290554450000004E-2,5.0701146812500042E-2,4.8496749125000044E-2,4.6292351437500046E-2,4.4087953750000047E-2,4.1883556062500049E-2,3.9679158375000051E-2,3.7474760687500053E-2,3.5270363000000055E-2,3.3065965312500056E-2,3.0861567625000058E-2,2.865716993750006E-2,2.6452772250000062E-2,2.4248374562500064E-2,2.2043976875000065E-2,1.9839579187500067E-2,1.1021988437500043E-2,2.204397687500019E-3,6.9388939039072284E-18,6.9388939039072284E-18,8.8591318979528492E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":918},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"L963","v":0},{"$f":"M963","v":0},{"$f":"N963","v":0},{"$f":"O963","v":0},{"$f":"P963","v":0},{"$f":"Q963","v":0},{"$f":"R963","v":0},{"$f":"S963","v":0},{"$f":"T963","v":0},{"$f":"U963","v":0},{"$f":"V963","v":0},{"$f":"W963","v":0},{"$f":"X963","v":0},{"$f":"Y963","v":0},{"$f":"Z963","v":0},{"$f":"AA963","v":0},{"$f":"AB963","v":0},{"$f":"AC963","v":0},{"$f":"AD963","v":0},{"$f":"AE963","v":0},{"$f":"AF963","v":0},{"$f":"AG963","v":0},{"$f":"AH963","v":0},{"$f":"AI963","v":0},{"$f":"AJ963","v":0},{"$f":"AK963","v":0},{"$f":"AL963","v":0},{"$f":"AM963","v":0},{"$f":"AN963","v":0},{"$f":"AO963","v":0},{"$f":"AP963","v":0},{"$f":"AQ963","v":0},{"$f":"AR963","v":0},{"$f":"AS963","v":0},{"$f":"AT963","v":0},{"$f":"AU963","v":0},0,{"$f":"AW963","v":0},{"$f":"AX963","v":0},{"$f":"AY963","v":0},{"$f":"AZ963","v":0},{"$f":"BA963","v":0},{"$f":"BB963","v":0},{"$f":"BC963","v":0},{"$f":"BD963","v":0},{"$f":"BE963","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":919},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,{"$f":"L964","v":0},{"$f":"M964","v":0},{"$f":"N964","v":0},{"$f":"O964","v":0},{"$f":"P964","v":0},{"$f":"Q964","v":0},{"$f":"R964","v":0},{"$f":"S964","v":0},{"$f":"T964","v":0},{"$f":"U964","v":0},{"$f":"V964","v":0},{"$f":"W964","v":0},{"$f":"X964","v":0},{"$f":"Y964","v":0},{"$f":"Z964","v":0},{"$f":"AA964","v":0},{"$f":"AB964","v":0},{"$f":"AC964","v":0},{"$f":"AD964","v":0},{"$f":"AE964","v":0},{"$f":"AF964","v":0},{"$f":"AG964","v":0},{"$f":"AH964","v":0},{"$f":"AI964","v":0},{"$f":"AJ964","v":0},{"$f":"AK964","v":0},{"$f":"AL964","v":0},{"$f":"AM964","v":0},{"$f":"AN964","v":0},{"$f":"AO964","v":0},{"$f":"AP964","v":0},{"$f":"AQ964","v":0},{"$f":"AR964","v":0},{"$f":"AS964","v":0},{"$f":"AT964","v":0},{"$f":"AU964","v":0},0,{"$f":"AW964","v":0},{"$f":"AX964","v":0},{"$f":"AY964","v":0},{"$f":"AZ964","v":0},{"$f":"BA964","v":0},{"$f":"BB964","v":0},{"$f":"BC964","v":0},{"$f":"BD964","v":0},{"$f":"BE964","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":920},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":921},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":922},"Miscellaneous assets"]
[{"$f":"ROW()","v":923},"Total",null,{"$f":"SUM(D910:D922)","v":0},{"$f":"SUM(E910:E922)","v":0},0,0,0,0,0,0,0,0.27984450999999999,0.27592825222916673,0.27201199445833335,0.26809573668750009,0.26417947891666671,0.26026322114583333,0.25634696337500007,0.25243070560416669,0.24851444783333337,0.24459819006250008,0.24068193229166673,0.23676567452083341,0.23284941675000007,0.22893315897916675,0.22501690120833343,0.22110064343750008,0.21718438566666678,0.21326812789583344,0.20935187012500006,0.20543561235416677,0.20151935458333342,0.1976030968125001,0.19368683904166678,0.18977058127083346,0.18585432350000014,0.18193806572916679,0.17802180795833347,0.17410555018750012,0.1701892924166668,0.16627303464583348,0.16235677687500014,0.15844051910416679,0.14070517579861122,0.12296983249305565,0.11409914679166672,0.1081833469583334,0.13056860378717175,0.12301569236769078,0.11546278094820986,0.10790986952872893,0.10035695810924802,9.2804046689767092E-2,8.525113527028616E-2,7.7698223850805243E-2,7.0145312431324311E-2,6.2592401011843393E-2,{"$f":"SUM(BG910:BG922)","v":5.5039489592362462E-2},4.7486578172881537E-2,{"$f":"SUM(BI910:BI922)","v":3.9933666753400605E-2},3.2380755333919674E-2,{"$f":"SUM(BK910:BK922)","v":2.4827843914438739E-2}]
[{"$f":"ROW()","v":924},"Capex"]
[{"$f":"ROW()","v":925},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,{"$f":"L$209","v":0}]
[{"$f":"ROW()","v":926},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,{"$f":"L$210","v":0}]
[{"$f":"ROW()","v":927},"Compressor stations",null,null,null,null,null,null,null,null,null,{"$f":"L$211","v":0.16236326750000002}]
[{"$f":"ROW()","v":928},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,{"$f":"L$212","v":1.47807275E-2}]
[{"$f":"ROW()","v":929},"SCADA and communications",null,null,null,null,null,null,null,null,null,{"$f":"L$213","v":1.39746075E-2}]
[{"$f":"ROW()","v":930},"Cathodic protection",null,null,null,null,null,null,null,null,null,{"$f":"L$214","v":0}]
[{"$f":"ROW()","v":931},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,{"$f":"L$215","v":5.5000000000000003E-4}]
[{"$f":"ROW()","v":932},"Other assets",null,null,null,null,null,null,null,null,null,{"$f":"L$216","v":8.8175907500000011E-2}]
[{"$f":"ROW()","v":933},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"L$217","v":0}]
[{"$f":"ROW()","v":934},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,{"$f":"L$218","v":-0.62739353945652176}]
[{"$f":"ROW()","v":935},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":936},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":937},"Miscellaneous assets"]
[{"$f":"ROW()","v":938},"Total",null,{"$f":"SUM(D925:D937)","v":0},{"$f":"SUM(E925:E937)","v":0},0,0,0,0,0,0,-0.34754902945652177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG925:BG937)","v":0},0,{"$f":"SUM(BI925:BI937)","v":0},0,{"$f":"SUM(BK925:BK937)","v":0}]
[{"$f":"ROW()","v":939},"Depreciation"]
[{"$f":"ROW()","v":940},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P266*M$12","v":0},{"$f":"Inputs!Q266*N$12","v":0},{"$f":"Inputs!R266*O$12","v":0},{"$f":"Inputs!S266*P$12","v":0},{"$f":"Inputs!T266*Q$12","v":0},{"$f":"Inputs!U266*R$12","v":0},{"$f":"Inputs!V266*S$12","v":0},{"$f":"Inputs!W266*T$12","v":0},{"$f":"Inputs!X266*U$12","v":0},{"$f":"Inputs!Y266*V$12","v":0},{"$f":"Inputs!Z266*W$12","v":0},{"$f":"Inputs!AA266*X$12","v":0},{"$f":"Inputs!AB266*Y$12","v":0},{"$f":"Inputs!AC266*Z$12","v":0},{"$f":"Inputs!AD266*AA$12","v":0},{"$f":"Inputs!AE266*AB$12","v":0},{"$f":"Inputs!AF266*AC$12","v":0},{"$f":"Inputs!AG266*AD$12","v":0},{"$f":"Inputs!AH266*AE$12","v":0},{"$f":"Inputs!AI266*AF$12","v":0},{"$f":"Inputs!AJ266*AG$12","v":0},{"$f":"Inputs!AK266*AH$12","v":0},{"$f":"Inputs!AL266*AI$12","v":0},{"$f":"Inputs!AM266*AJ$12","v":0},{"$f":"Inputs!AN266*AK$12","v":0},{"$f":"Inputs!AO266*AL$12","v":0},{"$f":"Inputs!AP266*AM$12","v":0},{"$f":"Inputs!AQ266*AN$12","v":0},{"$f":"Inputs!AR266*AO$12","v":0},{"$f":"Inputs!AS266*AP$12","v":0},{"$f":"Inputs!AT266*AQ$12","v":0},{"$f":"Inputs!AU266*AR$12","v":0},{"$f":"Inputs!AV266*AS$12","v":0},{"$f":"Inputs!AW266*AT$12","v":0},{"$f":"Inputs!AX266*AU$12","v":0},{"$f":"Inputs!AY266*AV$12","v":0},{"$f":"Inputs!AZ1108*AW$12","v":0},{"$f":"Inputs!BA1108*AX$12","v":0},{"$f":"Inputs!BB1108*AY$12","v":0},{"$f":"Inputs!BC1108*AZ$12","v":0},{"$f":"Inputs!BD1108*BA$12","v":0},{"$f":"Inputs!BE1108*BB$12","v":0},{"$f":"Inputs!BF1108*BC$12","v":0},{"$f":"Inputs!BG1108*BD$12","v":0},{"$f":"Inputs!BH1108*BE$12","v":0},{"$f":"Inputs!BI1108*BF$12","v":0},{"$f":"IF($B910=\"Non-depreciable assets\",0,MIN(BG910,IF(BG895>1,BG910/BG895,BG910)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":941},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P267*M$12","v":0},{"$f":"Inputs!Q267*N$12","v":0},{"$f":"Inputs!R267*O$12","v":0},{"$f":"Inputs!S267*P$12","v":0},{"$f":"Inputs!T267*Q$12","v":0},{"$f":"Inputs!U267*R$12","v":0},{"$f":"Inputs!V267*S$12","v":0},{"$f":"Inputs!W267*T$12","v":0},{"$f":"Inputs!X267*U$12","v":0},{"$f":"Inputs!Y267*V$12","v":0},{"$f":"Inputs!Z267*W$12","v":0},{"$f":"Inputs!AA267*X$12","v":0},{"$f":"Inputs!AB267*Y$12","v":0},{"$f":"Inputs!AC267*Z$12","v":0},{"$f":"Inputs!AD267*AA$12","v":0},{"$f":"Inputs!AE267*AB$12","v":0},{"$f":"Inputs!AF267*AC$12","v":0},{"$f":"Inputs!AG267*AD$12","v":0},{"$f":"Inputs!AH267*AE$12","v":0},{"$f":"Inputs!AI267*AF$12","v":0},{"$f":"Inputs!AJ267*AG$12","v":0},{"$f":"Inputs!AK267*AH$12","v":0},{"$f":"Inputs!AL267*AI$12","v":0},{"$f":"Inputs!AM267*AJ$12","v":0},{"$f":"Inputs!AN267*AK$12","v":0},{"$f":"Inputs!AO267*AL$12","v":0},{"$f":"Inputs!AP267*AM$12","v":0},{"$f":"Inputs!AQ267*AN$12","v":0},{"$f":"Inputs!AR267*AO$12","v":0},{"$f":"Inputs!AS267*AP$12","v":0},{"$f":"Inputs!AT267*AQ$12","v":0},{"$f":"Inputs!AU267*AR$12","v":0},{"$f":"Inputs!AV267*AS$12","v":0},{"$f":"Inputs!AW267*AT$12","v":0},{"$f":"Inputs!AX267*AU$12","v":0},{"$f":"Inputs!AY267*AV$12","v":0},{"$f":"Inputs!AZ1109*AW$12","v":0},{"$f":"Inputs!BA1109*AX$12","v":0},{"$f":"Inputs!BB1109*AY$12","v":0},{"$f":"Inputs!BC1109*AZ$12","v":0},{"$f":"Inputs!BD1109*BA$12","v":0},{"$f":"Inputs!BE1109*BB$12","v":0},{"$f":"Inputs!BF1109*BC$12","v":0},{"$f":"Inputs!BG1109*BD$12","v":0},{"$f":"Inputs!BH1109*BE$12","v":0},{"$f":"Inputs!BI1109*BF$12","v":0},{"$f":"IF($B911=\"Non-depreciable assets\",0,MIN(BG911,IF(BG896>1,BG911/BG896,BG911)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":942},"Compressor stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P268*M$12","v":1.3530272291666667E-3},{"$f":"Inputs!Q268*N$12","v":1.3530272291666667E-3},{"$f":"Inputs!R268*O$12","v":1.3530272291666667E-3},{"$f":"Inputs!S268*P$12","v":1.3530272291666667E-3},{"$f":"Inputs!T268*Q$12","v":1.3530272291666667E-3},{"$f":"Inputs!U268*R$12","v":1.3530272291666667E-3},{"$f":"Inputs!V268*S$12","v":1.3530272291666667E-3},{"$f":"Inputs!W268*T$12","v":1.3530272291666667E-3},{"$f":"Inputs!X268*U$12","v":1.3530272291666667E-3},{"$f":"Inputs!Y268*V$12","v":1.3530272291666667E-3},{"$f":"Inputs!Z268*W$12","v":1.3530272291666667E-3},{"$f":"Inputs!AA268*X$12","v":1.3530272291666667E-3},{"$f":"Inputs!AB268*Y$12","v":1.3530272291666667E-3},{"$f":"Inputs!AC268*Z$12","v":1.3530272291666667E-3},{"$f":"Inputs!AD268*AA$12","v":1.3530272291666667E-3},{"$f":"Inputs!AE268*AB$12","v":1.3530272291666667E-3},{"$f":"Inputs!AF268*AC$12","v":1.3530272291666667E-3},{"$f":"Inputs!AG268*AD$12","v":1.3530272291666667E-3},{"$f":"Inputs!AH268*AE$12","v":1.3530272291666667E-3},{"$f":"Inputs!AI268*AF$12","v":1.3530272291666667E-3},{"$f":"Inputs!AJ268*AG$12","v":1.3530272291666667E-3},{"$f":"Inputs!AK268*AH$12","v":1.3530272291666667E-3},{"$f":"Inputs!AL268*AI$12","v":1.3530272291666667E-3},{"$f":"Inputs!AM268*AJ$12","v":1.3530272291666667E-3},{"$f":"Inputs!AN268*AK$12","v":1.3530272291666667E-3},{"$f":"Inputs!AO268*AL$12","v":1.3530272291666667E-3},{"$f":"Inputs!AP268*AM$12","v":1.3530272291666667E-3},{"$f":"Inputs!AQ268*AN$12","v":1.3530272291666667E-3},{"$f":"Inputs!AR268*AO$12","v":1.3530272291666667E-3},{"$f":"Inputs!AS268*AP$12","v":1.3530272291666667E-3},{"$f":"Inputs!AT268*AQ$12","v":1.3530272291666667E-3},{"$f":"Inputs!AU268*AR$12","v":5.4121089166666685E-3},{"$f":"Inputs!AV268*AS$12","v":5.4121089166666685E-3},{"$f":"Inputs!AW268*AT$12","v":5.4121089166666693E-3},{"$f":"Inputs!AX268*AU$12","v":5.4121089166666685E-3},{"$f":"Inputs!AY268*AV$12","v":5.4121089166666685E-3},{"$f":"Inputs!AZ1110*AW$12","v":6.9098313654627937E-3},{"$f":"Inputs!BA1110*AX$12","v":6.9098313654627937E-3},{"$f":"Inputs!BB1110*AY$12","v":6.9098313654627937E-3},{"$f":"Inputs!BC1110*AZ$12","v":6.9098313654627919E-3},{"$f":"Inputs!BD1110*BA$12","v":6.9098313654627919E-3},{"$f":"Inputs!BE1110*BB$12","v":6.9098313654627919E-3},{"$f":"Inputs!BF1110*BC$12","v":6.9098313654627928E-3},{"$f":"Inputs!BG1110*BD$12","v":6.9098313654627928E-3},{"$f":"Inputs!BH1110*BE$12","v":6.9098313654627928E-3},{"$f":"Inputs!BI1110*BF$12","v":6.9098313654627928E-3},{"$f":"IF($B912=\"Non-depreciable assets\",0,MIN(BG912,IF(BG897>1,BG912/BG897,BG912)))*BG$12","v":6.909831365462798E-3},6.9098313654627989E-3,6.9098313654627989E-3,6.9098313654627989E-3,6.9098313654627997E-3]
[{"$f":"ROW()","v":943},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P269*M$12","v":1.231727291666667E-4},{"$f":"Inputs!Q269*N$12","v":1.231727291666667E-4},{"$f":"Inputs!R269*O$12","v":1.231727291666667E-4},{"$f":"Inputs!S269*P$12","v":1.231727291666667E-4},{"$f":"Inputs!T269*Q$12","v":1.231727291666667E-4},{"$f":"Inputs!U269*R$12","v":1.231727291666667E-4},{"$f":"Inputs!V269*S$12","v":1.231727291666667E-4},{"$f":"Inputs!W269*T$12","v":1.231727291666667E-4},{"$f":"Inputs!X269*U$12","v":1.231727291666667E-4},{"$f":"Inputs!Y269*V$12","v":1.231727291666667E-4},{"$f":"Inputs!Z269*W$12","v":1.231727291666667E-4},{"$f":"Inputs!AA269*X$12","v":1.231727291666667E-4},{"$f":"Inputs!AB269*Y$12","v":1.231727291666667E-4},{"$f":"Inputs!AC269*Z$12","v":1.231727291666667E-4},{"$f":"Inputs!AD269*AA$12","v":1.231727291666667E-4},{"$f":"Inputs!AE269*AB$12","v":1.231727291666667E-4},{"$f":"Inputs!AF269*AC$12","v":1.231727291666667E-4},{"$f":"Inputs!AG269*AD$12","v":1.231727291666667E-4},{"$f":"Inputs!AH269*AE$12","v":1.231727291666667E-4},{"$f":"Inputs!AI269*AF$12","v":1.231727291666667E-4},{"$f":"Inputs!AJ269*AG$12","v":1.231727291666667E-4},{"$f":"Inputs!AK269*AH$12","v":1.231727291666667E-4},{"$f":"Inputs!AL269*AI$12","v":1.231727291666667E-4},{"$f":"Inputs!AM269*AJ$12","v":1.231727291666667E-4},{"$f":"Inputs!AN269*AK$12","v":1.231727291666667E-4},{"$f":"Inputs!AO269*AL$12","v":1.231727291666667E-4},{"$f":"Inputs!AP269*AM$12","v":1.231727291666667E-4},{"$f":"Inputs!AQ269*AN$12","v":1.231727291666667E-4},{"$f":"Inputs!AR269*AO$12","v":1.231727291666667E-4},{"$f":"Inputs!AS269*AP$12","v":1.231727291666667E-4},{"$f":"Inputs!AT269*AQ$12","v":1.231727291666667E-4},{"$f":"Inputs!AU269*AR$12","v":4.9269091666666667E-4},{"$f":"Inputs!AV269*AS$12","v":4.9269091666666667E-4},{"$f":"Inputs!AW269*AT$12","v":4.9269091666666667E-4},{"$f":"Inputs!AX269*AU$12","v":4.9269091666666667E-4},{"$f":"Inputs!AY269*AV$12","v":4.9269091666666667E-4},{"$f":"Inputs!AZ1111*AW$12","v":6.2903596396184916E-4},{"$f":"Inputs!BA1111*AX$12","v":6.2903596396184916E-4},{"$f":"Inputs!BB1111*AY$12","v":6.2903596396184916E-4},{"$f":"Inputs!BC1111*AZ$12","v":6.2903596396184916E-4},{"$f":"Inputs!BD1111*BA$12","v":6.2903596396184916E-4},{"$f":"Inputs!BE1111*BB$12","v":6.2903596396184894E-4},{"$f":"Inputs!BF1111*BC$12","v":6.2903596396184905E-4},{"$f":"Inputs!BG1111*BD$12","v":6.2903596396184905E-4},{"$f":"Inputs!BH1111*BE$12","v":6.2903596396184905E-4},{"$f":"Inputs!BI1111*BF$12","v":6.2903596396184916E-4},{"$f":"IF($B913=\"Non-depreciable assets\",0,MIN(BG913,IF(BG898>1,BG913/BG898,BG913)))*BG$12","v":6.2903596396184905E-4},6.2903596396184916E-4,6.2903596396184905E-4,6.2903596396184905E-4,6.2903596396184905E-4]
[{"$f":"ROW()","v":944},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P270*M$12","v":2.3291012499999998E-4},{"$f":"Inputs!Q270*N$12","v":2.3291012499999998E-4},{"$f":"Inputs!R270*O$12","v":2.3291012500000003E-4},{"$f":"Inputs!S270*P$12","v":2.3291012500000001E-4},{"$f":"Inputs!T270*Q$12","v":2.3291012500000001E-4},{"$f":"Inputs!U270*R$12","v":2.3291012500000001E-4},{"$f":"Inputs!V270*S$12","v":2.3291012500000001E-4},{"$f":"Inputs!W270*T$12","v":2.3291012500000001E-4},{"$f":"Inputs!X270*U$12","v":2.3291012500000001E-4},{"$f":"Inputs!Y270*V$12","v":2.3291012500000003E-4},{"$f":"Inputs!Z270*W$12","v":2.3291012500000003E-4},{"$f":"Inputs!AA270*X$12","v":2.3291012499999998E-4},{"$f":"Inputs!AB270*Y$12","v":2.3291012500000003E-4},{"$f":"Inputs!AC270*Z$12","v":2.3291012500000001E-4},{"$f":"Inputs!AD270*AA$12","v":2.3291012499999998E-4},{"$f":"Inputs!AE270*AB$12","v":2.3291012500000001E-4},{"$f":"Inputs!AF270*AC$12","v":2.3291012500000003E-4},{"$f":"Inputs!AG270*AD$12","v":2.3291012500000001E-4},{"$f":"Inputs!AH270*AE$12","v":2.3291012499999998E-4},{"$f":"Inputs!AI270*AF$12","v":2.3291012499999998E-4},{"$f":"Inputs!AJ270*AG$12","v":2.3291012499999998E-4},{"$f":"Inputs!AK270*AH$12","v":2.3291012499999998E-4},{"$f":"Inputs!AL270*AI$12","v":2.3291012500000001E-4},{"$f":"Inputs!AM270*AJ$12","v":2.3291012500000001E-4},{"$f":"Inputs!AN270*AK$12","v":2.3291012499999998E-4},{"$f":"Inputs!AO270*AL$12","v":2.3291012499999998E-4},{"$f":"Inputs!AP270*AM$12","v":2.3291012500000001E-4},{"$f":"Inputs!AQ270*AN$12","v":2.3291012500000001E-4},{"$f":"Inputs!AR270*AO$12","v":2.3291012500000001E-4},{"$f":"Inputs!AS270*AP$12","v":2.3291012499999998E-4},{"$f":"Inputs!AT270*AQ$12","v":2.3291012500000003E-4},{"$f":"Inputs!AU270*AR$12","v":3.0019527222222208E-3},{"$f":"Inputs!AV270*AS$12","v":3.0019527222222208E-3},{"$f":"Inputs!AW270*AT$12","v":7.5048818055555543E-4},{"$f":"Inputs!AX270*AU$12","v":0},{"$f":"Inputs!AY270*AV$12","v":0},{"$f":"Inputs!AZ1112*AW$12","v":2.5470004206614441E-17},{"$f":"Inputs!BA1112*AX$12","v":0},{"$f":"Inputs!BB1112*AY$12","v":0},{"$f":"Inputs!BC1112*AZ$12","v":0},{"$f":"Inputs!BD1112*BA$12","v":0},{"$f":"Inputs!BE1112*BB$12","v":0},{"$f":"Inputs!BF1112*BC$12","v":0},{"$f":"Inputs!BG1112*BD$12","v":0},{"$f":"Inputs!BH1112*BE$12","v":0},{"$f":"Inputs!BI1112*BF$12","v":0},{"$f":"IF($B914=\"Non-depreciable assets\",0,MIN(BG914,IF(BG899>1,BG914/BG899,BG914)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":945},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P271*M$12","v":0},{"$f":"Inputs!Q271*N$12","v":0},{"$f":"Inputs!R271*O$12","v":0},{"$f":"Inputs!S271*P$12","v":0},{"$f":"Inputs!T271*Q$12","v":0},{"$f":"Inputs!U271*R$12","v":0},{"$f":"Inputs!V271*S$12","v":0},{"$f":"Inputs!W271*T$12","v":0},{"$f":"Inputs!X271*U$12","v":0},{"$f":"Inputs!Y271*V$12","v":0},{"$f":"Inputs!Z271*W$12","v":0},{"$f":"Inputs!AA271*X$12","v":0},{"$f":"Inputs!AB271*Y$12","v":0},{"$f":"Inputs!AC271*Z$12","v":0},{"$f":"Inputs!AD271*AA$12","v":0},{"$f":"Inputs!AE271*AB$12","v":0},{"$f":"Inputs!AF271*AC$12","v":0},{"$f":"Inputs!AG271*AD$12","v":0},{"$f":"Inputs!AH271*AE$12","v":0},{"$f":"Inputs!AI271*AF$12","v":0},{"$f":"Inputs!AJ271*AG$12","v":0},{"$f":"Inputs!AK271*AH$12","v":0},{"$f":"Inputs!AL271*AI$12","v":0},{"$f":"Inputs!AM271*AJ$12","v":0},{"$f":"Inputs!AN271*AK$12","v":0},{"$f":"Inputs!AO271*AL$12","v":0},{"$f":"Inputs!AP271*AM$12","v":0},{"$f":"Inputs!AQ271*AN$12","v":0},{"$f":"Inputs!AR271*AO$12","v":0},{"$f":"Inputs!AS271*AP$12","v":0},{"$f":"Inputs!AT271*AQ$12","v":0},{"$f":"Inputs!AU271*AR$12","v":0},{"$f":"Inputs!AV271*AS$12","v":0},{"$f":"Inputs!AW271*AT$12","v":0},{"$f":"Inputs!AX271*AU$12","v":0},{"$f":"Inputs!AY271*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($B915=\"Non-depreciable assets\",0,MIN(BG915,IF(BG900>1,BG915/BG900,BG915)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":946},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P272*M$12","v":2.7500000000000004E-6},{"$f":"Inputs!Q272*N$12","v":2.7500000000000004E-6},{"$f":"Inputs!R272*O$12","v":2.7500000000000004E-6},{"$f":"Inputs!S272*P$12","v":2.7500000000000004E-6},{"$f":"Inputs!T272*Q$12","v":2.7500000000000004E-6},{"$f":"Inputs!U272*R$12","v":2.7500000000000004E-6},{"$f":"Inputs!V272*S$12","v":2.7500000000000004E-6},{"$f":"Inputs!W272*T$12","v":2.7500000000000004E-6},{"$f":"Inputs!X272*U$12","v":2.7500000000000004E-6},{"$f":"Inputs!Y272*V$12","v":2.7500000000000004E-6},{"$f":"Inputs!Z272*W$12","v":2.7500000000000004E-6},{"$f":"Inputs!AA272*X$12","v":2.7500000000000004E-6},{"$f":"Inputs!AB272*Y$12","v":2.7500000000000004E-6},{"$f":"Inputs!AC272*Z$12","v":2.7500000000000004E-6},{"$f":"Inputs!AD272*AA$12","v":2.7500000000000004E-6},{"$f":"Inputs!AE272*AB$12","v":2.7500000000000004E-6},{"$f":"Inputs!AF272*AC$12","v":2.7500000000000004E-6},{"$f":"Inputs!AG272*AD$12","v":2.7500000000000004E-6},{"$f":"Inputs!AH272*AE$12","v":2.7500000000000004E-6},{"$f":"Inputs!AI272*AF$12","v":2.7500000000000004E-6},{"$f":"Inputs!AJ272*AG$12","v":2.7500000000000004E-6},{"$f":"Inputs!AK272*AH$12","v":2.7500000000000004E-6},{"$f":"Inputs!AL272*AI$12","v":2.7500000000000004E-6},{"$f":"Inputs!AM272*AJ$12","v":2.7500000000000004E-6},{"$f":"Inputs!AN272*AK$12","v":2.7499999999999999E-6},{"$f":"Inputs!AO272*AL$12","v":2.7500000000000004E-6},{"$f":"Inputs!AP272*AM$12","v":2.7500000000000004E-6},{"$f":"Inputs!AQ272*AN$12","v":2.7500000000000004E-6},{"$f":"Inputs!AR272*AO$12","v":2.7500000000000008E-6},{"$f":"Inputs!AS272*AP$12","v":2.7500000000000004E-6},{"$f":"Inputs!AT272*AQ$12","v":2.7500000000000004E-6},{"$f":"Inputs!AU272*AR$12","v":1.1000000000000001E-5},{"$f":"Inputs!AV272*AS$12","v":1.1000000000000001E-5},{"$f":"Inputs!AW272*AT$12","v":1.1000000000000001E-5},{"$f":"Inputs!AX272*AU$12","v":1.1000000000000001E-5},{"$f":"Inputs!AY272*AV$12","v":1.1E-5},{"$f":"Inputs!AZ1114*AW$12","v":1.4044090056285154E-5},{"$f":"Inputs!BA1114*AX$12","v":1.4044090056285154E-5},{"$f":"Inputs!BB1114*AY$12","v":1.4044090056285154E-5},{"$f":"Inputs!BC1114*AZ$12","v":1.4044090056285151E-5},{"$f":"Inputs!BD1114*BA$12","v":1.4044090056285151E-5},{"$f":"Inputs!BE1114*BB$12","v":1.4044090056285151E-5},{"$f":"Inputs!BF1114*BC$12","v":1.4044090056285151E-5},{"$f":"Inputs!BG1114*BD$12","v":1.4044090056285149E-5},{"$f":"Inputs!BH1114*BE$12","v":1.4044090056285151E-5},{"$f":"Inputs!BI1114*BF$12","v":1.4044090056285149E-5},{"$f":"IF($B916=\"Non-depreciable assets\",0,MIN(BG916,IF(BG901>1,BG916/BG901,BG916)))*BG$12","v":1.4044090056285159E-5},1.4044090056285159E-5,1.4044090056285157E-5,1.4044090056285159E-5,1.4044090056285159E-5]
[{"$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!AZ1115*AW$12","v":8.8591318979528492E-18},{"$f":"Inputs!BA1115*AX$12","v":0},{"$f":"Inputs!BB1115*AY$12","v":0},{"$f":"Inputs!BC1115*AZ$12","v":0},{"$f":"Inputs!BD1115*BA$12","v":0},{"$f":"Inputs!BE1115*BB$12","v":0},{"$f":"Inputs!BF1115*BC$12","v":0},{"$f":"Inputs!BG1115*BD$12","v":0},{"$f":"Inputs!BH1115*BE$12","v":0},{"$f":"Inputs!BI1115*BF$12","v":0},{"$f":"IF($B917=\"Non-depreciable assets\",0,MIN(BG917,IF(BG902>1,BG917/BG902,BG917)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":948},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P274*M$12","v":0},{"$f":"Inputs!Q274*N$12","v":0},{"$f":"Inputs!R274*O$12","v":0},{"$f":"Inputs!S274*P$12","v":0},{"$f":"Inputs!T274*Q$12","v":0},{"$f":"Inputs!U274*R$12","v":0},{"$f":"Inputs!V274*S$12","v":0},{"$f":"Inputs!W274*T$12","v":0},{"$f":"Inputs!X274*U$12","v":0},{"$f":"Inputs!Y274*V$12","v":0},{"$f":"Inputs!Z274*W$12","v":0},{"$f":"Inputs!AA274*X$12","v":0},{"$f":"Inputs!AB274*Y$12","v":0},{"$f":"Inputs!AC274*Z$12","v":0},{"$f":"Inputs!AD274*AA$12","v":0},{"$f":"Inputs!AE274*AB$12","v":0},{"$f":"Inputs!AF274*AC$12","v":0},{"$f":"Inputs!AG274*AD$12","v":0},{"$f":"Inputs!AH274*AE$12","v":0},{"$f":"Inputs!AI274*AF$12","v":0},{"$f":"Inputs!AJ274*AG$12","v":0},{"$f":"Inputs!AK274*AH$12","v":0},{"$f":"Inputs!AL274*AI$12","v":0},{"$f":"Inputs!AM274*AJ$12","v":0},{"$f":"Inputs!AN274*AK$12","v":0},{"$f":"Inputs!AO274*AL$12","v":0},{"$f":"Inputs!AP274*AM$12","v":0},{"$f":"Inputs!AQ274*AN$12","v":0},{"$f":"Inputs!AR274*AO$12","v":0},{"$f":"Inputs!AS274*AP$12","v":0},{"$f":"Inputs!AT274*AQ$12","v":0},{"$f":"Inputs!AU274*AR$12","v":0},{"$f":"Inputs!AV274*AS$12","v":0},{"$f":"Inputs!AW274*AT$12","v":0},{"$f":"Inputs!AX274*AU$12","v":0},{"$f":"Inputs!AY274*AV$12","v":0},{"$f":"Inputs!AZ1116*AW$12","v":0},{"$f":"Inputs!BA1116*AX$12","v":0},{"$f":"Inputs!BB1116*AY$12","v":0},{"$f":"Inputs!BC1116*AZ$12","v":0},{"$f":"Inputs!BD1116*BA$12","v":0},{"$f":"Inputs!BE1116*BB$12","v":0},{"$f":"Inputs!BF1116*BC$12","v":0},{"$f":"Inputs!BG1116*BD$12","v":0},{"$f":"Inputs!BH1116*BE$12","v":0},{"$f":"Inputs!BI1116*BF$12","v":0},{"$f":"IF($B918=\"Non-depreciable assets\",0,MIN(BG918,IF(BG903>1,BG918/BG903,BG918)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":949},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P275*M$12","v":0},{"$f":"Inputs!Q275*N$12","v":0},{"$f":"Inputs!R275*O$12","v":0},{"$f":"Inputs!S275*P$12","v":0},{"$f":"Inputs!T275*Q$12","v":0},{"$f":"Inputs!U275*R$12","v":0},{"$f":"Inputs!V275*S$12","v":0},{"$f":"Inputs!W275*T$12","v":0},{"$f":"Inputs!X275*U$12","v":0},{"$f":"Inputs!Y275*V$12","v":0},{"$f":"Inputs!Z275*W$12","v":0},{"$f":"Inputs!AA275*X$12","v":0},{"$f":"Inputs!AB275*Y$12","v":0},{"$f":"Inputs!AC275*Z$12","v":0},{"$f":"Inputs!AD275*AA$12","v":0},{"$f":"Inputs!AE275*AB$12","v":0},{"$f":"Inputs!AF275*AC$12","v":0},{"$f":"Inputs!AG275*AD$12","v":0},{"$f":"Inputs!AH275*AE$12","v":0},{"$f":"Inputs!AI275*AF$12","v":0},{"$f":"Inputs!AJ275*AG$12","v":0},{"$f":"Inputs!AK275*AH$12","v":0},{"$f":"Inputs!AL275*AI$12","v":0},{"$f":"Inputs!AM275*AJ$12","v":0},{"$f":"Inputs!AN275*AK$12","v":0},{"$f":"Inputs!AO275*AL$12","v":0},{"$f":"Inputs!AP275*AM$12","v":0},{"$f":"Inputs!AQ275*AN$12","v":0},{"$f":"Inputs!AR275*AO$12","v":0},{"$f":"Inputs!AS275*AP$12","v":0},{"$f":"Inputs!AT275*AQ$12","v":0},{"$f":"Inputs!AU275*AR$12","v":0},{"$f":"Inputs!AV275*AS$12","v":0},{"$f":"Inputs!AW275*AT$12","v":0},{"$f":"Inputs!AX275*AU$12","v":0},{"$f":"Inputs!AY275*AV$12","v":0},{"$f":"Inputs!AZ1117*AW$12","v":0},{"$f":"Inputs!BA1117*AX$12","v":0},{"$f":"Inputs!BB1117*AY$12","v":0},{"$f":"Inputs!BC1117*AZ$12","v":0},{"$f":"Inputs!BD1117*BA$12","v":0},{"$f":"Inputs!BE1117*BB$12","v":0},{"$f":"Inputs!BF1117*BC$12","v":0},{"$f":"Inputs!BG1117*BD$12","v":0},{"$f":"Inputs!BH1117*BE$12","v":0},{"$f":"Inputs!BI1117*BF$12","v":0},{"$f":"IF($B919=\"Non-depreciable assets\",0,MIN(BG919,IF(BG904>1,BG919/BG904,BG919)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":950},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":951},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":952},"Miscellaneous assets"]
[{"$f":"ROW()","v":953},"Total",null,{"$f":"SUM(D940:D952)","v":0},{"$f":"SUM(E940:E952)","v":0},0,0,0,0,0,0,0,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,1.7735343305555581E-2,1.7735343305555581E-2,8.8706857013889032E-3,5.9157998333333349E-3,5.9157998333333349E-3,7.5529114194809619E-3,7.5529114194809281E-3,7.5529114194809281E-3,7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809255E-3,7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809264E-3,{"$f":"SUM(BG940:BG952)","v":7.5529114194809316E-3},7.5529114194809333E-3,{"$f":"SUM(BI940:BI952)","v":7.5529114194809325E-3},7.5529114194809325E-3,{"$f":"SUM(BK940:BK952)","v":7.5529114194809333E-3}]
[{"$f":"ROW()","v":954},"Closing Asset Values"]
[{"$f":"ROW()","v":955},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L910+L925-L940,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD910+BD925-BD940,0)","v":0},0,{"$f":"MAX(BF910+BF925-BF940,0)","v":0},0,{"$f":"MAX(BH910+BH925-BH940,0)","v":0},0,{"$f":"MAX(BJ910+BJ925-BJ940,0)","v":0},0]
[{"$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,{"$f":"MAX(BF911+BF926-BF941,0)","v":0},0,{"$f":"MAX(BH911+BH926-BH941,0)","v":0},0,{"$f":"MAX(BJ911+BJ926-BJ941,0)","v":0},0]
[{"$f":"ROW()","v":957},"Compressor stations",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L912+L927-L942,0)","v":0.16236326750000002},0.16101024027083335,0.15965721304166669,0.15830418581250003,0.15695115858333336,0.1555981313541667,0.15424510412500003,0.15289207689583337,0.1515390496666667,0.15018602243750004,0.14883299520833337,0.14747996797916671,0.14612694075000005,0.14477391352083338,0.14342088629166672,0.14206785906250005,0.14071483183333339,0.13936180460416672,0.13800877737500006,0.13665575014583339,0.13530272291666673,0.13394969568750006,0.1325966684583334,0.13124364122916674,0.12989061400000007,0.12853758677083341,0.12718455954166674,0.12583153231250008,0.12447850508333341,0.12312547785416675,0.12177245062500008,0.12041942339583342,0.11500731447916675,0.10959520556250008,0.1041830966458334,9.8770987729166732E-2,9.335887881250006E-2,0.1122847596887704,0.10537492832330761,9.8465096957844819E-2,9.1555265592382029E-2,8.4645434226919239E-2,7.7735602861456449E-2,7.0825771495993659E-2,{"$f":"MAX(BD912+BD927-BD942,0)","v":6.3915940130530868E-2},5.7006108765068078E-2,{"$f":"MAX(BF912+BF927-BF942,0)","v":5.0096277399605288E-2},4.3186446034142491E-2,{"$f":"MAX(BH912+BH927-BH942,0)","v":3.6276614668679694E-2},2.9366783303216897E-2,{"$f":"MAX(BJ912+BJ927-BJ942,0)","v":2.2456951937754099E-2},1.5547120572291299E-2]
[{"$f":"ROW()","v":958},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L913+L928-L943,0)","v":1.47807275E-2},1.4657554770833333E-2,1.4534382041666665E-2,1.4411209312499998E-2,1.428803658333333E-2,1.4164863854166663E-2,1.4041691124999995E-2,1.3918518395833327E-2,1.379534566666666E-2,1.3672172937499992E-2,1.3549000208333325E-2,1.3425827479166657E-2,1.330265474999999E-2,1.3179482020833322E-2,1.3056309291666655E-2,1.2933136562499987E-2,1.280996383333332E-2,1.2686791104166652E-2,1.2563618374999985E-2,1.2440445645833317E-2,1.2317272916666649E-2,1.2194100187499982E-2,1.2070927458333314E-2,1.1947754729166647E-2,1.1824581999999979E-2,1.1701409270833312E-2,1.1578236541666644E-2,1.1455063812499977E-2,1.1331891083333309E-2,1.1208718354166642E-2,1.1085545624999974E-2,1.0962372895833307E-2,1.046968197916664E-2,9.9769910624999732E-3,9.4843001458333066E-3,8.9916092291666399E-3,8.4989183124999732E-3,1.0221834414380048E-2,9.5927984504181989E-3,8.9637624864563493E-3,8.3347265224944997E-3,7.7056905585326501E-3,7.0766545945708014E-3,6.4476186306089527E-3,{"$f":"MAX(BD913+BD928-BD943,0)","v":5.8185826666471039E-3},5.1895467026852552E-3,{"$f":"MAX(BF913+BF928-BF943,0)","v":4.5605107387234056E-3},3.9314747747615569E-3,{"$f":"MAX(BH913+BH928-BH943,0)","v":3.3024388107997077E-3},2.6734028468378586E-3,{"$f":"MAX(BJ913+BJ928-BJ943,0)","v":2.0443668828760094E-3},1.4153309189141603E-3]
[{"$f":"ROW()","v":959},"SCADA and communications",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L914+L929-L944,0)","v":1.39746075E-2},1.3741697375E-2,1.3508787250000001E-2,1.3275877125000002E-2,1.3042967000000003E-2,1.2810056875000003E-2,1.2577146750000004E-2,1.2344236625000005E-2,1.2111326500000005E-2,1.1878416375000006E-2,1.1645506250000007E-2,1.1412596125000007E-2,1.1179686000000008E-2,1.0946775875000009E-2,1.071386575000001E-2,1.048095562500001E-2,1.0248045500000011E-2,1.0015135375000012E-2,9.7822252500000123E-3,9.549315125000013E-3,9.3164050000000137E-3,9.0834948750000144E-3,8.8505847500000151E-3,8.6176746250000158E-3,8.3847645000000165E-3,8.1518543750000172E-3,7.9189442500000179E-3,7.6860341250000177E-3,7.4531240000000176E-3,7.2202138750000174E-3,6.9873037500000172E-3,6.754393625000017E-3,3.7524409027777962E-3,7.5048818055557538E-4,1.9949319973733282E-17,1.9949319973733282E-17,1.9949319973733282E-17,0,0,0,0,0,0,0,{"$f":"MAX(BD914+BD929-BD944,0)","v":0},0,{"$f":"MAX(BF914+BF929-BF944,0)","v":0},0,{"$f":"MAX(BH914+BH929-BH944,0)","v":0},0,{"$f":"MAX(BJ914+BJ929-BJ944,0)","v":0},0]
[{"$f":"ROW()","v":960},"Cathodic protection",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L915+L930-L945,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD915+BD930-BD945,0)","v":0},0,{"$f":"MAX(BF915+BF930-BF945,0)","v":0},0,{"$f":"MAX(BH915+BH930-BH945,0)","v":0},0,{"$f":"MAX(BJ915+BJ930-BJ945,0)","v":0},0]
[{"$f":"ROW()","v":961},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L916+L931-L946,0)","v":5.5000000000000003E-4},5.4724999999999999E-4,5.4449999999999995E-4,5.4174999999999991E-4,5.3899999999999987E-4,5.3624999999999983E-4,5.3349999999999979E-4,5.3074999999999975E-4,5.2799999999999972E-4,5.2524999999999968E-4,5.2249999999999964E-4,5.197499999999996E-4,5.1699999999999956E-4,5.1424999999999952E-4,5.1149999999999948E-4,5.0874999999999944E-4,5.059999999999994E-4,5.0324999999999936E-4,5.0049999999999932E-4,4.9774999999999928E-4,4.9499999999999924E-4,4.922499999999992E-4,4.8949999999999916E-4,4.8674999999999917E-4,4.8399999999999919E-4,4.812499999999992E-4,4.7849999999999922E-4,4.7574999999999923E-4,4.7299999999999925E-4,4.7024999999999926E-4,4.6749999999999927E-4,4.6474999999999929E-4,4.5374999999999929E-4,4.427499999999993E-4,4.317499999999993E-4,4.207499999999993E-4,4.0974999999999931E-4,5.0909826454033683E-4,4.9505417448405164E-4,4.8101008442776651E-4,4.6696599437148138E-4,4.5292190431519625E-4,{"$f":"MAX(BB916+BB931-BB946,0)","v":4.3887781425891112E-4},4.2483372420262599E-4,{"$f":"MAX(BD916+BD931-BD946,0)","v":4.1078963414634085E-4},3.9674554409005572E-4,{"$f":"MAX(BF916+BF931-BF946,0)","v":3.8270145403377059E-4},3.686573639774854E-4,{"$f":"MAX(BH916+BH931-BH946,0)","v":3.5461327392120022E-4},3.4056918386491509E-4,{"$f":"MAX(BJ916+BJ931-BJ946,0)","v":3.2652509380862995E-4},3.1248100375234477E-4]
[{"$f":"ROW()","v":962},"Other assets",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L917+L932-L947,0)","v":8.8175907500000011E-2},8.5971509812500013E-2,8.3767112125000015E-2,8.1562714437500017E-2,7.9358316750000019E-2,7.715391906250002E-2,7.4949521375000022E-2,7.2745123687500024E-2,7.0540726000000026E-2,6.8336328312500028E-2,6.6131930625000029E-2,6.3927532937500031E-2,6.1723135250000033E-2,5.9518737562500035E-2,5.7314339875000037E-2,5.5109942187500038E-2,5.290554450000004E-2,5.0701146812500042E-2,4.8496749125000044E-2,4.6292351437500046E-2,4.4087953750000047E-2,4.1883556062500049E-2,3.9679158375000051E-2,3.7474760687500053E-2,3.5270363000000055E-2,3.3065965312500056E-2,3.0861567625000058E-2,2.865716993750006E-2,2.6452772250000062E-2,2.4248374562500064E-2,2.2043976875000065E-2,1.9839579187500067E-2,1.1021988437500043E-2,2.204397687500019E-3,6.9388939039072284E-18,6.9388939039072284E-18,6.9388939039072284E-18,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG917+BG932-BG947,0)","v":0},0,{"$f":"MAX(BI917+BI932-BI947,0)","v":0},0,{"$f":"MAX(BK917+BK932-BK947,0)","v":0}]
[{"$f":"ROW()","v":963},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L918+L933-L948,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG918+BG933-BG948,0)","v":0},0,{"$f":"MAX(BI918+BI933-BI948,0)","v":0},0,{"$f":"MAX(BK918+BK933-BK948,0)","v":0}]
[{"$f":"ROW()","v":964},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L919+L934-L949,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG919+BG934-BG949,0)","v":0},0,{"$f":"MAX(BI919+BI934-BI949,0)","v":0},0,{"$f":"MAX(BK919+BK934-BK949,0)","v":0}]
[{"$f":"ROW()","v":965},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":966},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":967},"Miscellaneous assets"]
[{"$f":"ROW()","v":968},"Total",null,{"$f":"SUM(D955:D967)","v":0},{"$f":"SUM(E955:E967)","v":0},0,0,0,0,0,0,0.27984450999999999,0.27592825222916673,0.27201199445833335,0.26809573668750009,0.26417947891666671,0.26026322114583333,0.25634696337500007,0.25243070560416669,0.24851444783333337,0.24459819006250008,0.24068193229166673,0.23676567452083341,0.23284941675000007,0.22893315897916675,0.22501690120833343,0.22110064343750008,0.21718438566666678,0.21326812789583344,0.20935187012500006,0.20543561235416677,0.20151935458333342,0.1976030968125001,0.19368683904166678,0.18977058127083346,0.18585432350000014,0.18193806572916679,0.17802180795833347,0.17410555018750012,0.1701892924166668,0.16627303464583348,0.16235677687500014,0.15844051910416679,0.14070517579861122,0.12296983249305565,0.11409914679166672,0.1081833469583334,0.10226754712500005,0.12301569236769078,0.11546278094820986,0.10790986952872893,0.10035695810924802,9.2804046689767092E-2,8.525113527028616E-2,7.7698223850805243E-2,7.0145312431324311E-2,6.2592401011843393E-2,5.5039489592362462E-2,{"$f":"SUM(BG955:BG967)","v":4.7486578172881537E-2},3.9933666753400605E-2,{"$f":"SUM(BI955:BI967)","v":3.2380755333919674E-2},2.4827843914438739E-2,{"$f":"SUM(BK955:BK967)","v":1.7274932494957804E-2}]
[{"$f":"ROW()","v":969},{"$f":"TEXT(EOMONTH(LEFT(B893,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/06/2002 Capex"}]
[{"$f":"ROW()","v":970},"Life (years)"]
[{"$f":"ROW()","v":971},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(N971-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,{"$f":"MAX(AR971-1,0)","v":61.5},{"$f":"MAX(AS971-1,0)","v":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,{"$f":"MAX(MIN(BF971-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":972},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(N972-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,{"$f":"MAX(AR972-1,0)","v":41.5},40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,{"$f":"MAX(MIN(BF972-1,Assets!$BG$192),0)","v":27.5},26.5,25.5,24.5,23.5]
[{"$f":"ROW()","v":973},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,{"$f":"MAX(MIN(BF973-1,Assets!$BG$192),0)","v":7.5},6.5,5.5,4.5,3.5]
[{"$f":"ROW()","v":974},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,{"$f":"MAX(MIN(BF974-1,Assets!$BG$192),0)","v":7.5},6.5,5.5,4.5,3.5]
[{"$f":"ROW()","v":975},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF975-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":976},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF976-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":977},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,{"$f":"MAX(MIN(BF977-1,Assets!$BG$192),0)","v":27.5},26.5,25.5,24.5,23.5]
[{"$f":"ROW()","v":978},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(N978-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF978-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":979},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":980},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":981},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":982},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":983},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":984}]
[{"$f":"ROW()","v":985},"Opening Asset Values"]
[{"$f":"ROW()","v":986},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M1031","v":0},{"$f":"N1031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1031*AV$15","v":0},0,0,0,0,0,0,{"$f":"BC1031","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N1032","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":988},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,0.16236326750000002,0.16101024027083335,0.15965721304166669,0.15830418581250003,0.15695115858333336,0.1555981313541667,0.15424510412500003,0.15289207689583337,0.1515390496666667,0.15018602243750004,0.14883299520833337,0.14747996797916671,0.14612694075000005,0.14477391352083338,0.14342088629166672,0.14206785906250005,0.14071483183333339,0.13936180460416672,0.13800877737500006,0.13665575014583339,0.13530272291666673,0.13394969568750006,0.1325966684583334,0.13124364122916674,0.12989061400000007,0.12853758677083341,0.12718455954166674,0.12583153231250008,0.12447850508333341,0.12312547785416675,0.12177245062500008,0.11636034170833341,0.11094823279166674,0.10553612387500007,0.1001240149583334,0.12092204889559888,0.11401221753013609,0.1071023861646733,0.10019255479921051,9.3282723433747716E-2,8.6372892068284926E-2,7.9463060702822136E-2,7.2553229337359346E-2,6.5643397971896555E-2,5.8733566606433765E-2,5.1823735240970975E-2,4.4913903875508178E-2,3.8004072510045381E-2,3.1094241144582584E-2,2.4184409779119787E-2]
[{"$f":"ROW()","v":989},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,1.4780727500000002E-2,1.4657554770833334E-2,1.4534382041666667E-2,1.4411209312499999E-2,1.4288036583333332E-2,1.4164863854166664E-2,1.4041691124999997E-2,1.3918518395833329E-2,1.3795345666666662E-2,1.3672172937499994E-2,1.3549000208333327E-2,1.3425827479166659E-2,1.3302654749999991E-2,1.3179482020833324E-2,1.3056309291666656E-2,1.2933136562499989E-2,1.2809963833333321E-2,1.2686791104166654E-2,1.2563618374999986E-2,1.2440445645833319E-2,1.2317272916666651E-2,1.2194100187499984E-2,1.2070927458333316E-2,1.1947754729166649E-2,1.1824581999999981E-2,1.1701409270833314E-2,1.1578236541666646E-2,1.1455063812499978E-2,1.1331891083333311E-2,1.1208718354166643E-2,1.1085545624999976E-2,1.0592854708333309E-2,1.0100163791666643E-2,9.6074728749999758E-3,9.1147819583333092E-3,1.1008129369332363E-2,1.0379093405370514E-2,9.7500574414086643E-3,9.1210214774468147E-3,8.4919855134849651E-3,7.8629495495231155E-3,7.2339135855612659E-3,6.6048776215994164E-3,5.9758416576375668E-3,5.3468056936757172E-3,4.7177697297138685E-3,4.0887337657520197E-3,3.4596978017901706E-3,2.8306618378283214E-3,2.2016258738664723E-3]
[{"$f":"ROW()","v":990},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,1.3974607500000001E-2,1.3741697375000002E-2,1.3508787250000003E-2,1.3275877125000004E-2,1.3042967000000004E-2,1.2810056875000005E-2,1.2577146750000006E-2,1.2344236625000006E-2,1.2111326500000007E-2,1.1878416375000008E-2,1.1645506250000008E-2,1.1412596125000009E-2,1.117968600000001E-2,1.0946775875000011E-2,1.0713865750000011E-2,1.0480955625000012E-2,1.0248045500000013E-2,1.0015135375000013E-2,9.782225250000014E-3,9.5493151250000147E-3,9.3164050000000154E-3,9.0834948750000161E-3,8.8505847500000168E-3,8.6176746250000175E-3,8.3847645000000182E-3,8.1518543750000189E-3,7.9189442500000196E-3,7.6860341250000195E-3,7.4531240000000193E-3,7.2202138750000191E-3,6.987303750000019E-3,4.1923822500000195E-3,1.3974607500000201E-3,1.9081958235744878E-17,1.9081958235744878E-17,2.4362612719370336E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":991},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":992},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,5.5000000000000003E-4,5.4724999999999999E-4,5.4449999999999995E-4,5.4174999999999991E-4,5.3899999999999987E-4,5.3624999999999983E-4,5.3349999999999979E-4,5.3074999999999975E-4,5.2799999999999972E-4,5.2524999999999968E-4,5.2249999999999964E-4,5.197499999999996E-4,5.1699999999999956E-4,5.1424999999999952E-4,5.1149999999999948E-4,5.0874999999999944E-4,5.059999999999994E-4,5.0324999999999936E-4,5.0049999999999932E-4,4.9774999999999928E-4,4.9499999999999924E-4,4.922499999999992E-4,4.8949999999999916E-4,4.8674999999999917E-4,4.8399999999999919E-4,4.812499999999992E-4,4.7849999999999922E-4,4.7574999999999923E-4,4.7299999999999925E-4,4.7024999999999926E-4,{"$f":"AQ1037","v":4.6749999999999927E-4},4.5649999999999928E-4,4.4549999999999928E-4,4.3449999999999929E-4,4.2349999999999929E-4,5.2665337711069323E-4,5.1260928705440805E-4,4.9856519699812286E-4,4.8452110694183773E-4,4.704770168855526E-4,4.5643292682926746E-4,4.4238883677298233E-4,4.283447467166972E-4,4.1430065666041207E-4,4.0025656660412694E-4,3.862124765478418E-4,3.7216838649155667E-4,3.5812429643527154E-4,3.4408020637898635E-4,3.3003611632270122E-4]
[{"$f":"ROW()","v":993},"Other assets",null,null,null,null,null,null,null,null,null,null,null,8.8175907500000011E-2,8.5971509812500013E-2,8.3767112125000015E-2,8.1562714437500017E-2,7.9358316750000019E-2,7.715391906250002E-2,7.4949521375000022E-2,7.2745123687500024E-2,7.0540726000000026E-2,6.8336328312500028E-2,6.6131930625000029E-2,6.3927532937500031E-2,6.1723135250000033E-2,5.9518737562500035E-2,5.7314339875000037E-2,5.5109942187500038E-2,5.290554450000004E-2,5.0701146812500042E-2,4.8496749125000044E-2,4.6292351437500046E-2,4.4087953750000047E-2,4.1883556062500049E-2,3.9679158375000051E-2,3.7474760687500053E-2,3.5270363000000055E-2,3.3065965312500056E-2,3.0861567625000058E-2,2.865716993750006E-2,2.6452772250000062E-2,2.4248374562500064E-2,2.2043976875000065E-2,1.3226386125000045E-2,4.4087953750000242E-3,1.3877787807814457E-17,1.3877787807814457E-17,1.7718263795905698E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M1039","v":0},{"$f":"N1039","v":0},{"$f":"O1039","v":0},{"$f":"P1039","v":0},{"$f":"Q1039","v":0},{"$f":"R1039","v":0},{"$f":"S1039","v":0},{"$f":"T1039","v":0},{"$f":"U1039","v":0},{"$f":"V1039","v":0},{"$f":"W1039","v":0},{"$f":"X1039","v":0},{"$f":"Y1039","v":0},{"$f":"Z1039","v":0},{"$f":"AA1039","v":0},{"$f":"AB1039","v":0},{"$f":"AC1039","v":0},{"$f":"AD1039","v":0},{"$f":"AE1039","v":0},{"$f":"AF1039","v":0},{"$f":"AG1039","v":0},{"$f":"AH1039","v":0},{"$f":"AI1039","v":0},{"$f":"AJ1039","v":0},{"$f":"AK1039","v":0},{"$f":"AL1039","v":0},{"$f":"AM1039","v":0},{"$f":"AN1039","v":0},{"$f":"AO1039","v":0},{"$f":"AP1039","v":0},{"$f":"AQ1039","v":0},{"$f":"AR1039","v":0},{"$f":"AS1039","v":0},{"$f":"AT1039","v":0},{"$f":"AU1039","v":0},0,{"$f":"AW1039","v":0},{"$f":"AX1039","v":0},{"$f":"AY1039","v":0},{"$f":"AZ1039","v":0},{"$f":"BA1039","v":0},{"$f":"BB1039","v":0},{"$f":"BC1039","v":0},{"$f":"BD1039","v":0},{"$f":"BE1039","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":995},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M1040","v":0},{"$f":"N1040","v":0},{"$f":"O1040","v":0},{"$f":"P1040","v":0},{"$f":"Q1040","v":0},{"$f":"R1040","v":0},{"$f":"S1040","v":0},{"$f":"T1040","v":0},{"$f":"U1040","v":0},{"$f":"V1040","v":0},{"$f":"W1040","v":0},{"$f":"X1040","v":0},{"$f":"Y1040","v":0},{"$f":"Z1040","v":0},{"$f":"AA1040","v":0},{"$f":"AB1040","v":0},{"$f":"AC1040","v":0},{"$f":"AD1040","v":0},{"$f":"AE1040","v":0},{"$f":"AF1040","v":0},{"$f":"AG1040","v":0},{"$f":"AH1040","v":0},{"$f":"AI1040","v":0},{"$f":"AJ1040","v":0},{"$f":"AK1040","v":0},{"$f":"AL1040","v":0},{"$f":"AM1040","v":0},{"$f":"AN1040","v":0},{"$f":"AO1040","v":0},{"$f":"AP1040","v":0},{"$f":"AQ1040","v":0},{"$f":"AR1040","v":0},{"$f":"AS1040","v":0},{"$f":"AT1040","v":0},{"$f":"AU1040","v":0},0,{"$f":"AW1040","v":0},{"$f":"AX1040","v":0},{"$f":"AY1040","v":0},{"$f":"AZ1040","v":0},{"$f":"BA1040","v":0},{"$f":"BB1040","v":0},{"$f":"BC1040","v":0},{"$f":"BD1040","v":0},{"$f":"BE1040","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":996},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":997},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":998},"Miscellaneous assets"]
[{"$f":"ROW()","v":999},"Total",null,{"$f":"SUM(D986:D998)","v":0},{"$f":"SUM(E986:E998)","v":0},0,0,0,0,0,0,0,0,0.27984451000000005,0.27592825222916673,0.27201199445833335,0.26809573668750009,0.26417947891666671,0.26026322114583333,0.25634696337500007,0.25243070560416669,0.2485144478333334,0.24459819006250008,0.24068193229166676,0.23676567452083341,0.23284941675000009,0.22893315897916675,0.22501690120833343,0.22110064343750008,0.21718438566666678,0.21326812789583344,0.20935187012500009,0.20543561235416677,0.20151935458333345,0.1976030968125001,0.19368683904166681,0.18977058127083346,0.18585432350000014,0.18193806572916679,0.17802180795833347,0.17410555018750012,0.17018929241666683,0.16627303464583348,0.16235677687500014,0.14482846479166678,0.12730015270833345,0.11557809675000008,0.10966229691666672,0.132456831642042,0.124903920222561,0.11735100880308008,0.10979809738359915,0.10224518596411825,9.4692274544637314E-2,8.7139363125156383E-2,7.9586451705675465E-2,7.2033540286194533E-2,6.4480628866713616E-2,{"$f":"SUM(BG986:BG998)","v":5.6927717447232684E-2},4.9374806027751759E-2,{"$f":"SUM(BI986:BI998)","v":4.1821894608270828E-2},3.4268983188789889E-2,{"$f":"SUM(BK986:BK998)","v":2.6716071769308958E-2}]
[{"$f":"ROW()","v":1000},"Capex"]
[{"$f":"ROW()","v":1001},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,{"$f":"M$209","v":0}]
[{"$f":"ROW()","v":1006},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M$214","v":0}]
[{"$f":"ROW()","v":1009},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"M$217","v":0}]
[{"$f":"ROW()","v":1011},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1017},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q282*N$12","v":0},{"$f":"Inputs!R282*O$12","v":0},{"$f":"Inputs!S282*P$12","v":0},{"$f":"Inputs!T282*Q$12","v":0},{"$f":"Inputs!U282*R$12","v":0},{"$f":"Inputs!V282*S$12","v":0},{"$f":"Inputs!W282*T$12","v":0},{"$f":"Inputs!X282*U$12","v":0},{"$f":"Inputs!Y282*V$12","v":0},{"$f":"Inputs!Z282*W$12","v":0},{"$f":"Inputs!AA282*X$12","v":0},{"$f":"Inputs!AB282*Y$12","v":0},{"$f":"Inputs!AC282*Z$12","v":0},{"$f":"Inputs!AD282*AA$12","v":0},{"$f":"Inputs!AE282*AB$12","v":0},{"$f":"Inputs!AF282*AC$12","v":0},{"$f":"Inputs!AG282*AD$12","v":0},{"$f":"Inputs!AH282*AE$12","v":0},{"$f":"Inputs!AI282*AF$12","v":0},{"$f":"Inputs!AJ282*AG$12","v":0},{"$f":"Inputs!AK282*AH$12","v":0},{"$f":"Inputs!AL282*AI$12","v":0},{"$f":"Inputs!AM282*AJ$12","v":0},{"$f":"Inputs!AN282*AK$12","v":0},{"$f":"Inputs!AO282*AL$12","v":0},{"$f":"Inputs!AP282*AM$12","v":0},{"$f":"Inputs!AQ282*AN$12","v":0},{"$f":"Inputs!AR282*AO$12","v":0},{"$f":"Inputs!AS282*AP$12","v":0},{"$f":"Inputs!AT282*AQ$12","v":0},{"$f":"Inputs!AU282*AR$12","v":0},{"$f":"Inputs!AV282*AS$12","v":0},{"$f":"Inputs!AW282*AT$12","v":0},{"$f":"Inputs!AX282*AU$12","v":0},{"$f":"Inputs!AY282*AV$12","v":0},{"$f":"Inputs!AZ1124*AW$12","v":0},{"$f":"Inputs!BA1124*AX$12","v":0},{"$f":"Inputs!BB1124*AY$12","v":0},{"$f":"Inputs!BC1124*AZ$12","v":0},{"$f":"Inputs!BD1124*BA$12","v":0},{"$f":"Inputs!BE1124*BB$12","v":0},{"$f":"Inputs!BF1124*BC$12","v":0},{"$f":"Inputs!BG1124*BD$12","v":0},{"$f":"Inputs!BH1124*BE$12","v":0},{"$f":"Inputs!BI1124*BF$12","v":0},{"$f":"IF($B987=\"Non-depreciable assets\",0,MIN(BG987,IF(BG972>1,BG987/BG972,BG987)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1020},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q285*N$12","v":2.3291012499999998E-4},{"$f":"Inputs!R285*O$12","v":2.3291012500000003E-4},{"$f":"Inputs!S285*P$12","v":2.3291012500000001E-4},{"$f":"Inputs!T285*Q$12","v":2.3291012500000001E-4},{"$f":"Inputs!U285*R$12","v":2.3291012500000001E-4},{"$f":"Inputs!V285*S$12","v":2.3291012500000001E-4},{"$f":"Inputs!W285*T$12","v":2.3291012500000001E-4},{"$f":"Inputs!X285*U$12","v":2.3291012500000001E-4},{"$f":"Inputs!Y285*V$12","v":2.3291012500000003E-4},{"$f":"Inputs!Z285*W$12","v":2.3291012500000003E-4},{"$f":"Inputs!AA285*X$12","v":2.3291012499999998E-4},{"$f":"Inputs!AB285*Y$12","v":2.3291012500000003E-4},{"$f":"Inputs!AC285*Z$12","v":2.3291012500000001E-4},{"$f":"Inputs!AD285*AA$12","v":2.3291012499999998E-4},{"$f":"Inputs!AE285*AB$12","v":2.3291012500000001E-4},{"$f":"Inputs!AF285*AC$12","v":2.3291012500000003E-4},{"$f":"Inputs!AG285*AD$12","v":2.3291012500000001E-4},{"$f":"Inputs!AH285*AE$12","v":2.3291012499999998E-4},{"$f":"Inputs!AI285*AF$12","v":2.3291012499999998E-4},{"$f":"Inputs!AJ285*AG$12","v":2.3291012499999998E-4},{"$f":"Inputs!AK285*AH$12","v":2.3291012499999998E-4},{"$f":"Inputs!AL285*AI$12","v":2.3291012500000001E-4},{"$f":"Inputs!AM285*AJ$12","v":2.3291012500000001E-4},{"$f":"Inputs!AN285*AK$12","v":2.3291012499999998E-4},{"$f":"Inputs!AO285*AL$12","v":2.3291012499999998E-4},{"$f":"Inputs!AP285*AM$12","v":2.3291012500000001E-4},{"$f":"Inputs!AQ285*AN$12","v":2.3291012500000001E-4},{"$f":"Inputs!AR285*AO$12","v":2.3291012500000001E-4},{"$f":"Inputs!AS285*AP$12","v":2.3291012499999998E-4},{"$f":"Inputs!AT285*AQ$12","v":2.3291012500000003E-4},{"$f":"Inputs!AU285*AR$12","v":2.7949214999999994E-3},{"$f":"Inputs!AV285*AS$12","v":2.7949214999999994E-3},{"$f":"Inputs!AW285*AT$12","v":1.397460750000001E-3},{"$f":"Inputs!AX285*AU$12","v":0},{"$f":"Inputs!AY285*AV$12","v":0},{"$f":"Inputs!AZ1127*AW$12","v":2.4362612719370336E-17},{"$f":"Inputs!BA1127*AX$12","v":0},{"$f":"Inputs!BB1127*AY$12","v":0},{"$f":"Inputs!BC1127*AZ$12","v":0},{"$f":"Inputs!BD1127*BA$12","v":0},{"$f":"Inputs!BE1127*BB$12","v":0},{"$f":"Inputs!BF1127*BC$12","v":0},{"$f":"Inputs!BG1127*BD$12","v":0},{"$f":"Inputs!BH1127*BE$12","v":0},{"$f":"Inputs!BI1127*BF$12","v":0},{"$f":"IF($B990=\"Non-depreciable assets\",0,MIN(BG990,IF(BG975>1,BG990/BG975,BG990)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1025},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q290*N$12","v":0},{"$f":"Inputs!R290*O$12","v":0},{"$f":"Inputs!S290*P$12","v":0},{"$f":"Inputs!T290*Q$12","v":0},{"$f":"Inputs!U290*R$12","v":0},{"$f":"Inputs!V290*S$12","v":0},{"$f":"Inputs!W290*T$12","v":0},{"$f":"Inputs!X290*U$12","v":0},{"$f":"Inputs!Y290*V$12","v":0},{"$f":"Inputs!Z290*W$12","v":0},{"$f":"Inputs!AA290*X$12","v":0},{"$f":"Inputs!AB290*Y$12","v":0},{"$f":"Inputs!AC290*Z$12","v":0},{"$f":"Inputs!AD290*AA$12","v":0},{"$f":"Inputs!AE290*AB$12","v":0},{"$f":"Inputs!AF290*AC$12","v":0},{"$f":"Inputs!AG290*AD$12","v":0},{"$f":"Inputs!AH290*AE$12","v":0},{"$f":"Inputs!AI290*AF$12","v":0},{"$f":"Inputs!AJ290*AG$12","v":0},{"$f":"Inputs!AK290*AH$12","v":0},{"$f":"Inputs!AL290*AI$12","v":0},{"$f":"Inputs!AM290*AJ$12","v":0},{"$f":"Inputs!AN290*AK$12","v":0},{"$f":"Inputs!AO290*AL$12","v":0},{"$f":"Inputs!AP290*AM$12","v":0},{"$f":"Inputs!AQ290*AN$12","v":0},{"$f":"Inputs!AR290*AO$12","v":0},{"$f":"Inputs!AS290*AP$12","v":0},{"$f":"Inputs!AT290*AQ$12","v":0},{"$f":"Inputs!AU290*AR$12","v":0},{"$f":"Inputs!AV290*AS$12","v":0},{"$f":"Inputs!AW290*AT$12","v":0},{"$f":"Inputs!AX290*AU$12","v":0},{"$f":"Inputs!AY290*AV$12","v":0},{"$f":"Inputs!AZ1132*AW$12","v":0},{"$f":"Inputs!BA1132*AX$12","v":0},{"$f":"Inputs!BB1132*AY$12","v":0},{"$f":"Inputs!BC1132*AZ$12","v":0},{"$f":"Inputs!BD1132*BA$12","v":0},{"$f":"Inputs!BE1132*BB$12","v":0},{"$f":"Inputs!BF1132*BC$12","v":0},{"$f":"Inputs!BG1132*BD$12","v":0},{"$f":"Inputs!BH1132*BE$12","v":0},{"$f":"Inputs!BI1132*BF$12","v":0},{"$f":"IF($B995=\"Non-depreciable assets\",0,MIN(BG995,IF(BG980>1,BG995/BG980,BG995)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1026},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1030},"Closing Asset Values"]
[{"$f":"ROW()","v":1034},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(M989+M1004-M1019,0)","v":1.4780727500000002E-2},1.4657554770833334E-2,1.4534382041666667E-2,1.4411209312499999E-2,1.4288036583333332E-2,1.4164863854166664E-2,1.4041691124999997E-2,1.3918518395833329E-2,1.3795345666666662E-2,1.3672172937499994E-2,1.3549000208333327E-2,1.3425827479166659E-2,1.3302654749999991E-2,1.3179482020833324E-2,1.3056309291666656E-2,1.2933136562499989E-2,1.2809963833333321E-2,1.2686791104166654E-2,1.2563618374999986E-2,1.2440445645833319E-2,1.2317272916666651E-2,1.2194100187499984E-2,1.2070927458333316E-2,1.1947754729166649E-2,1.1824581999999981E-2,1.1701409270833314E-2,1.1578236541666646E-2,1.1455063812499978E-2,1.1331891083333311E-2,1.1208718354166643E-2,1.1085545624999976E-2,1.0592854708333309E-2,1.0100163791666643E-2,9.6074728749999758E-3,9.1147819583333092E-3,8.6220910416666425E-3,1.0379093405370514E-2,9.7500574414086643E-3,9.1210214774468147E-3,8.4919855134849651E-3,7.8629495495231155E-3,7.2339135855612659E-3,6.6048776215994164E-3,{"$f":"MAX(BD989+BD1004-BD1019,0)","v":5.9758416576375668E-3},5.3468056936757172E-3,{"$f":"MAX(BF989+BF1004-BF1019,0)","v":4.7177697297138685E-3},4.0887337657520197E-3,{"$f":"MAX(BH989+BH1004-BH1019,0)","v":3.4596978017901706E-3},2.8306618378283214E-3,{"$f":"MAX(BJ989+BJ1004-BJ1019,0)","v":2.2016258738664723E-3},1.5725899099046231E-3]
[{"$f":"ROW()","v":1039},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(M994+M1009-M1024,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG994+BG1009-BG1024,0)","v":0},0,{"$f":"MAX(BI994+BI1009-BI1024,0)","v":0},0,{"$f":"MAX(BK994+BK1009-BK1024,0)","v":0}]
[{"$f":"ROW()","v":1040},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(M995+M1010-M1025,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG995+BG1010-BG1025,0)","v":0},0,{"$f":"MAX(BI995+BI1010-BI1025,0)","v":0},0,{"$f":"MAX(BK995+BK1010-BK1025,0)","v":0}]
[{"$f":"ROW()","v":1046},"Life (years)"]
[{"$f":"ROW()","v":1049},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(O1049-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,{"$f":"MAX(AR1049-1,0)","v":21.75},20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,{"$f":"MAX(MIN(BF1049-1,Assets!$BG$192),0)","v":7.75},6.75,5.75,4.75,3.75]
[{"$f":"ROW()","v":1051},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(O1051-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,{"$f":"MAX(AR1051-1,0)","v":1.75},0.75,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF1051-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1054},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(O1054-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,{"$f":"MAX(AR1054-1,0)","v":1.75},0.75,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF1054-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1059},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":1063},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1068},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,5.5000000000000003E-4,5.4724999999999999E-4,5.4449999999999995E-4,5.4174999999999991E-4,5.3899999999999987E-4,5.3624999999999983E-4,5.3349999999999979E-4,5.3074999999999975E-4,5.2799999999999972E-4,5.2524999999999968E-4,5.2249999999999964E-4,5.197499999999996E-4,5.1699999999999956E-4,5.1424999999999952E-4,5.1149999999999948E-4,5.0874999999999944E-4,5.059999999999994E-4,5.0324999999999936E-4,5.0049999999999932E-4,4.9774999999999928E-4,4.9499999999999924E-4,4.922499999999992E-4,4.8949999999999916E-4,4.8674999999999917E-4,4.8399999999999919E-4,4.812499999999992E-4,4.7849999999999922E-4,4.7574999999999923E-4,4.7299999999999925E-4,4.7024999999999926E-4,4.5924999999999926E-4,4.4824999999999927E-4,4.3724999999999927E-4,4.2624999999999927E-4,5.3016439962476456E-4,5.1612030956847937E-4,5.0207621951219418E-4,4.8803212945590905E-4,4.7398803939962392E-4,4.5994394934333879E-4,4.4589985928705366E-4,4.3185576923076852E-4,4.1781167917448339E-4,4.0376758911819826E-4,3.8972349906191313E-4,3.75679409005628E-4,3.6163531894934286E-4,3.4759122889305768E-4,3.3354713883677249E-4]
[{"$f":"ROW()","v":1071},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1116","v":0},{"$f":"O1116","v":0},{"$f":"P1116","v":0},{"$f":"Q1116","v":0},{"$f":"R1116","v":0},{"$f":"S1116","v":0},{"$f":"T1116","v":0},{"$f":"U1116","v":0},{"$f":"V1116","v":0},{"$f":"W1116","v":0},{"$f":"X1116","v":0},{"$f":"Y1116","v":0},{"$f":"Z1116","v":0},{"$f":"AA1116","v":0},{"$f":"AB1116","v":0},{"$f":"AC1116","v":0},{"$f":"AD1116","v":0},{"$f":"AE1116","v":0},{"$f":"AF1116","v":0},{"$f":"AG1116","v":0},{"$f":"AH1116","v":0},{"$f":"AI1116","v":0},{"$f":"AJ1116","v":0},{"$f":"AK1116","v":0},{"$f":"AL1116","v":0},{"$f":"AM1116","v":0},{"$f":"AN1116","v":0},{"$f":"AO1116","v":0},{"$f":"AP1116","v":0},{"$f":"AQ1116","v":0},{"$f":"AR1116","v":0},{"$f":"AS1116","v":0},{"$f":"AT1116","v":0},{"$f":"AU1116","v":0},0,{"$f":"AW1116","v":0},{"$f":"AX1116","v":0},{"$f":"AY1116","v":0},{"$f":"AZ1116","v":0},{"$f":"BA1116","v":0},{"$f":"BB1116","v":0},{"$f":"BC1116","v":0},{"$f":"BD1116","v":0},{"$f":"BE1116","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1073},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1078},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$210","v":0}]
[{"$f":"ROW()","v":1080},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$212","v":1.47807275E-2}]
[{"$f":"ROW()","v":1083},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$215","v":5.5000000000000003E-4}]
[{"$f":"ROW()","v":1088},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1092},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R296*O$12","v":0},{"$f":"Inputs!S296*P$12","v":0},{"$f":"Inputs!T296*Q$12","v":0},{"$f":"Inputs!U296*R$12","v":0},{"$f":"Inputs!V296*S$12","v":0},{"$f":"Inputs!W296*T$12","v":0},{"$f":"Inputs!X296*U$12","v":0},{"$f":"Inputs!Y296*V$12","v":0},{"$f":"Inputs!Z296*W$12","v":0},{"$f":"Inputs!AA296*X$12","v":0},{"$f":"Inputs!AB296*Y$12","v":0},{"$f":"Inputs!AC296*Z$12","v":0},{"$f":"Inputs!AD296*AA$12","v":0},{"$f":"Inputs!AE296*AB$12","v":0},{"$f":"Inputs!AF296*AC$12","v":0},{"$f":"Inputs!AG296*AD$12","v":0},{"$f":"Inputs!AH296*AE$12","v":0},{"$f":"Inputs!AI296*AF$12","v":0},{"$f":"Inputs!AJ296*AG$12","v":0},{"$f":"Inputs!AK296*AH$12","v":0},{"$f":"Inputs!AL296*AI$12","v":0},{"$f":"Inputs!AM296*AJ$12","v":0},{"$f":"Inputs!AN296*AK$12","v":0},{"$f":"Inputs!AO296*AL$12","v":0},{"$f":"Inputs!AP296*AM$12","v":0},{"$f":"Inputs!AQ296*AN$12","v":0},{"$f":"Inputs!AR296*AO$12","v":0},{"$f":"Inputs!AS296*AP$12","v":0},{"$f":"Inputs!AT296*AQ$12","v":0},{"$f":"Inputs!AU296*AR$12","v":0},{"$f":"Inputs!AV296*AS$12","v":0},{"$f":"Inputs!AW296*AT$12","v":0},{"$f":"Inputs!AX296*AU$12","v":0},{"$f":"Inputs!AY296*AV$12","v":0},{"$f":"Inputs!AZ1138*AW$12","v":0},{"$f":"Inputs!BA1138*AX$12","v":0},{"$f":"Inputs!BB1138*AY$12","v":0},{"$f":"Inputs!BC1138*AZ$12","v":0},{"$f":"Inputs!BD1138*BA$12","v":0},{"$f":"Inputs!BE1138*BB$12","v":0},{"$f":"Inputs!BF1138*BC$12","v":0},{"$f":"Inputs!BG1138*BD$12","v":0},{"$f":"Inputs!BH1138*BE$12","v":0},{"$f":"Inputs!BI1138*BF$12","v":0},{"$f":"IF($B1062=\"Non-depreciable assets\",0,MIN(BG1062,IF(BG1047>1,BG1062/BG1047,BG1062)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1097},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R301*O$12","v":0},{"$f":"Inputs!S301*P$12","v":0},{"$f":"Inputs!T301*Q$12","v":0},{"$f":"Inputs!U301*R$12","v":0},{"$f":"Inputs!V301*S$12","v":0},{"$f":"Inputs!W301*T$12","v":0},{"$f":"Inputs!X301*U$12","v":0},{"$f":"Inputs!Y301*V$12","v":0},{"$f":"Inputs!Z301*W$12","v":0},{"$f":"Inputs!AA301*X$12","v":0},{"$f":"Inputs!AB301*Y$12","v":0},{"$f":"Inputs!AC301*Z$12","v":0},{"$f":"Inputs!AD301*AA$12","v":0},{"$f":"Inputs!AE301*AB$12","v":0},{"$f":"Inputs!AF301*AC$12","v":0},{"$f":"Inputs!AG301*AD$12","v":0},{"$f":"Inputs!AH301*AE$12","v":0},{"$f":"Inputs!AI301*AF$12","v":0},{"$f":"Inputs!AJ301*AG$12","v":0},{"$f":"Inputs!AK301*AH$12","v":0},{"$f":"Inputs!AL301*AI$12","v":0},{"$f":"Inputs!AM301*AJ$12","v":0},{"$f":"Inputs!AN301*AK$12","v":0},{"$f":"Inputs!AO301*AL$12","v":0},{"$f":"Inputs!AP301*AM$12","v":0},{"$f":"Inputs!AQ301*AN$12","v":0},{"$f":"Inputs!AR301*AO$12","v":0},{"$f":"Inputs!AS301*AP$12","v":0},{"$f":"Inputs!AT301*AQ$12","v":0},{"$f":"Inputs!AU301*AR$12","v":0},{"$f":"Inputs!AV301*AS$12","v":0},{"$f":"Inputs!AW301*AT$12","v":0},{"$f":"Inputs!AX301*AU$12","v":0},{"$f":"Inputs!AY301*AV$12","v":0},{"$f":"Inputs!AZ1143*AW$12","v":0},{"$f":"Inputs!BA1143*AX$12","v":0},{"$f":"Inputs!BB1143*AY$12","v":0},{"$f":"Inputs!BC1143*AZ$12","v":0},{"$f":"Inputs!BD1143*BA$12","v":0},{"$f":"Inputs!BE1143*BB$12","v":0},{"$f":"Inputs!BF1143*BC$12","v":0},{"$f":"Inputs!BG1143*BD$12","v":0},{"$f":"Inputs!BH1143*BE$12","v":0},{"$f":"Inputs!BI1143*BF$12","v":0},{"$f":"IF($B1067=\"Non-depreciable assets\",0,MIN(BG1067,IF(BG1052>1,BG1067/BG1052,BG1067)))*BG$12","v":0},0,0,0,0]
[{"$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!AZ1146*AW$12","v":0},{"$f":"Inputs!BA1146*AX$12","v":0},{"$f":"Inputs!BB1146*AY$12","v":0},{"$f":"Inputs!BC1146*AZ$12","v":0},{"$f":"Inputs!BD1146*BA$12","v":0},{"$f":"Inputs!BE1146*BB$12","v":0},{"$f":"Inputs!BF1146*BC$12","v":0},{"$f":"Inputs!BG1146*BD$12","v":0},{"$f":"Inputs!BH1146*BE$12","v":0},{"$f":"Inputs!BI1146*BF$12","v":0},{"$f":"IF($B1070=\"Non-depreciable assets\",0,MIN(BG1070,IF(BG1055>1,BG1070/BG1055,BG1070)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1102},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1105},"Total",null,{"$f":"SUM(D1092:D1104)","v":0},{"$f":"SUM(E1092:E1104)","v":0},0,0,0,0,0,0,0,0,0,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,3.9162577708333332E-3,1.735892290151517E-2,1.7358922901515174E-2,1.4498142134469705E-2,5.9157998333333331E-3,5.915799833333334E-3,7.5529114194809776E-3,7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809264E-3,7.5529114194809255E-3,7.5529114194809264E-3,{"$f":"SUM(BG1092:BG1104)","v":7.5529114194809316E-3},7.5529114194809316E-3,{"$f":"SUM(BI1092:BI1104)","v":7.5529114194809316E-3},7.5529114194809316E-3,{"$f":"SUM(BK1092:BK1104)","v":7.5529114194809299E-3}]
[{"$f":"ROW()","v":1111},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(N1066+N1081-N1096,0)","v":1.39746075E-2},1.3741697375E-2,1.3508787250000001E-2,1.3275877125000002E-2,1.3042967000000003E-2,1.2810056875000003E-2,1.2577146750000004E-2,1.2344236625000005E-2,1.2111326500000005E-2,1.1878416375000006E-2,1.1645506250000007E-2,1.1412596125000007E-2,1.1179686000000008E-2,1.0946775875000009E-2,1.071386575000001E-2,1.048095562500001E-2,1.0248045500000011E-2,1.0015135375000012E-2,9.7822252500000123E-3,9.549315125000013E-3,9.3164050000000137E-3,9.0834948750000144E-3,8.8505847500000151E-3,8.6176746250000158E-3,8.3847645000000165E-3,8.1518543750000172E-3,7.9189442500000179E-3,7.6860341250000177E-3,7.4531240000000176E-3,7.2202138750000174E-3,4.5946815568182007E-3,1.9691492386363831E-3,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,0,0,0,0,0,0,0,{"$f":"MAX(BD1066+BD1081-BD1096,0)","v":0},0,{"$f":"MAX(BF1066+BF1081-BF1096,0)","v":0},0,{"$f":"MAX(BH1066+BH1081-BH1096,0)","v":0},0,{"$f":"MAX(BJ1066+BJ1081-BJ1096,0)","v":0},0]
[{"$f":"ROW()","v":1112},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(N1067+N1082-N1097,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD1067+BD1082-BD1097,0)","v":0},0,{"$f":"MAX(BF1067+BF1082-BF1097,0)","v":0},0,{"$f":"MAX(BH1067+BH1082-BH1097,0)","v":0},0,{"$f":"MAX(BJ1067+BJ1082-BJ1097,0)","v":0},0]
[{"$f":"ROW()","v":1117},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1121},{"$f":"TEXT(EOMONTH(LEFT(B1045,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2002 Capex"}]
[{"$f":"ROW()","v":1124},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(P1124-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,{"$f":"MAX(AR1124-1,0)","v":42},41,40,39,38,37,36,35,34,33,32,31,30,29,{"$f":"MAX(MIN(BF1124-1,Assets!$BG$192),0)","v":28},27,26,25,24]
[{"$f":"ROW()","v":1126},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(P1126-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,{"$f":"MAX(AR1126-1,0)","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,{"$f":"MAX(MIN(BF1126-1,Assets!$BG$192),0)","v":8},7,6,5,4]
[{"$f":"ROW()","v":1132},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":1135},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":1140},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0.16236326750000002,0.16101024027083335,0.15965721304166669,0.15830418581250003,0.15695115858333336,0.1555981313541667,0.15424510412500003,0.15289207689583337,0.1515390496666667,0.15018602243750004,0.14883299520833337,0.14747996797916671,0.14612694075000005,0.14477391352083338,0.14342088629166672,0.14206785906250005,0.14071483183333339,0.13936180460416672,0.13800877737500006,0.13665575014583339,0.13530272291666673,0.13394969568750006,0.1325966684583334,0.13124364122916674,0.12989061400000007,0.12853758677083341,0.12718455954166674,0.12583153231250008,0.12447850508333341,0.11906639616666674,0.11365428725000007,0.1082421783333334,0.10283006941666673,0.12437696457833027,0.11746713321286748,0.11055730184740468,0.10364747048194189,9.6737639116479104E-2,8.9827807751016314E-2,8.2917976385553524E-2,7.6008145020090734E-2,6.9098313654627944E-2,6.2188482289165153E-2,5.5278650923702363E-2,4.8368819558239566E-2,4.1458988192776769E-2,3.4549156827313972E-2,2.7639325461851178E-2]
[{"$f":"ROW()","v":1141},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,1.4780727499999998E-2,1.4657554770833331E-2,1.4534382041666663E-2,1.4411209312499996E-2,1.4288036583333328E-2,1.4164863854166661E-2,1.4041691124999993E-2,1.3918518395833326E-2,1.3795345666666658E-2,1.3672172937499991E-2,1.3549000208333323E-2,1.3425827479166656E-2,1.3302654749999988E-2,1.317948202083332E-2,1.3056309291666653E-2,1.2933136562499985E-2,1.2809963833333318E-2,1.268679110416665E-2,1.2563618374999983E-2,1.2440445645833315E-2,1.2317272916666648E-2,1.219410018749998E-2,1.2070927458333313E-2,1.1947754729166645E-2,1.1824581999999978E-2,1.170140927083331E-2,1.1578236541666643E-2,1.1455063812499975E-2,1.1331891083333307E-2,1.0839200166666641E-2,1.0346509249999974E-2,9.8538183333333074E-3,9.3611274166666408E-3,1.1322647351313287E-2,1.0693611387351438E-2,1.0064575423389588E-2,9.4355394594277386E-3,8.8065034954658891E-3,8.1774675315040395E-3,7.5484315675421899E-3,6.9193956035803403E-3,6.2903596396184907E-3,5.661323675656642E-3,5.0322877116947932E-3,4.4032517477329437E-3,3.7742157837710945E-3,3.1451798198092453E-3,2.5161438558473962E-3]
[{"$f":"ROW()","v":1145},"Other assets",null,null,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-2,1.7635181500000048E-2,8.8175907500000327E-3,2.6020852139652106E-17,2.6020852139652106E-17,3.3221744617323187E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1149},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1154},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$210","v":0}]
[{"$f":"ROW()","v":1155},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$211","v":0.16236326750000002}]
[{"$f":"ROW()","v":1161},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$217","v":0}]
[{"$f":"ROW()","v":1164},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1166},"Total",null,{"$f":"SUM(D1153:D1165)","v":0},{"$f":"SUM(E1153:E1165)","v":0},0,0,0,0,0,0,0,0,0,0.27984451000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG1153:BG1165)","v":0},0,{"$f":"SUM(BI1153:BI1165)","v":0},0,{"$f":"SUM(BK1153:BK1165)","v":0}]
[{"$f":"ROW()","v":1169},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S312*P$12","v":0},{"$f":"Inputs!T312*Q$12","v":0},{"$f":"Inputs!U312*R$12","v":0},{"$f":"Inputs!V312*S$12","v":0},{"$f":"Inputs!W312*T$12","v":0},{"$f":"Inputs!X312*U$12","v":0},{"$f":"Inputs!Y312*V$12","v":0},{"$f":"Inputs!Z312*W$12","v":0},{"$f":"Inputs!AA312*X$12","v":0},{"$f":"Inputs!AB312*Y$12","v":0},{"$f":"Inputs!AC312*Z$12","v":0},{"$f":"Inputs!AD312*AA$12","v":0},{"$f":"Inputs!AE312*AB$12","v":0},{"$f":"Inputs!AF312*AC$12","v":0},{"$f":"Inputs!AG312*AD$12","v":0},{"$f":"Inputs!AH312*AE$12","v":0},{"$f":"Inputs!AI312*AF$12","v":0},{"$f":"Inputs!AJ312*AG$12","v":0},{"$f":"Inputs!AK312*AH$12","v":0},{"$f":"Inputs!AL312*AI$12","v":0},{"$f":"Inputs!AM312*AJ$12","v":0},{"$f":"Inputs!AN312*AK$12","v":0},{"$f":"Inputs!AO312*AL$12","v":0},{"$f":"Inputs!AP312*AM$12","v":0},{"$f":"Inputs!AQ312*AN$12","v":0},{"$f":"Inputs!AR312*AO$12","v":0},{"$f":"Inputs!AS312*AP$12","v":0},{"$f":"Inputs!AT312*AQ$12","v":0},{"$f":"Inputs!AU312*AR$12","v":0},{"$f":"Inputs!AV312*AS$12","v":0},{"$f":"Inputs!AW312*AT$12","v":0},{"$f":"Inputs!AX312*AU$12","v":0},{"$f":"Inputs!AY312*AV$12","v":0},{"$f":"Inputs!AZ1154*AW$12","v":0},{"$f":"Inputs!BA1154*AX$12","v":0},{"$f":"Inputs!BB1154*AY$12","v":0},{"$f":"Inputs!BC1154*AZ$12","v":0},{"$f":"Inputs!BD1154*BA$12","v":0},{"$f":"Inputs!BE1154*BB$12","v":0},{"$f":"Inputs!BF1154*BC$12","v":0},{"$f":"Inputs!BG1154*BD$12","v":0},{"$f":"Inputs!BH1154*BE$12","v":0},{"$f":"Inputs!BI1154*BF$12","v":0},{"$f":"IF($B1139=\"Non-depreciable assets\",0,MIN(BG1139,IF(BG1124>1,BG1139/BG1124,BG1139)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1174},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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!AZ1159*AW$12","v":1.4044090056285154E-5},{"$f":"Inputs!BA1159*AX$12","v":1.4044090056285151E-5},{"$f":"Inputs!BB1159*AY$12","v":1.4044090056285151E-5},{"$f":"Inputs!BC1159*AZ$12","v":1.4044090056285151E-5},{"$f":"Inputs!BD1159*BA$12","v":1.4044090056285151E-5},{"$f":"Inputs!BE1159*BB$12","v":1.4044090056285151E-5},{"$f":"Inputs!BF1159*BC$12","v":1.4044090056285151E-5},{"$f":"Inputs!BG1159*BD$12","v":1.4044090056285151E-5},{"$f":"Inputs!BH1159*BE$12","v":1.4044090056285149E-5},{"$f":"Inputs!BI1159*BF$12","v":1.4044090056285147E-5},{"$f":"IF($B1144=\"Non-depreciable assets\",0,MIN(BG1144,IF(BG1129>1,BG1144/BG1129,BG1144)))*BG$12","v":1.4044090056285154E-5},1.4044090056285154E-5,1.4044090056285156E-5,1.4044090056285156E-5,1.4044090056285157E-5]
[{"$f":"ROW()","v":1178},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1183},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(O1138+O1153-O1168,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD1138+BD1153-BD1168,0)","v":0},0,{"$f":"MAX(BF1138+BF1153-BF1168,0)","v":0},0,{"$f":"MAX(BH1138+BH1153-BH1168,0)","v":0},0,{"$f":"MAX(BJ1138+BJ1153-BJ1168,0)","v":0},0]
[{"$f":"ROW()","v":1186},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$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-3,1.0693611387351438E-2,1.0064575423389588E-2,9.4355394594277386E-3,8.8065034954658891E-3,8.1774675315040395E-3,7.5484315675421899E-3,6.9193956035803403E-3,{"$f":"MAX(BD1141+BD1156-BD1171,0)","v":6.2903596396184907E-3},5.661323675656642E-3,{"$f":"MAX(BF1141+BF1156-BF1171,0)","v":5.0322877116947932E-3},4.4032517477329437E-3,{"$f":"MAX(BH1141+BH1156-BH1171,0)","v":3.7742157837710945E-3},3.1451798198092453E-3,{"$f":"MAX(BJ1141+BJ1156-BJ1171,0)","v":2.5161438558473962E-3},1.887107891885547E-3]
[{"$f":"ROW()","v":1188},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(O1143+O1158-O1173,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD1143+BD1158-BD1173,0)","v":0},0,{"$f":"MAX(BF1143+BF1158-BF1173,0)","v":0},0,{"$f":"MAX(BH1143+BH1158-BH1173,0)","v":0},0,{"$f":"MAX(BJ1143+BJ1158-BJ1173,0)","v":0},0]
[{"$f":"ROW()","v":1193},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1195},"Miscellaneous assets"]
[{"$f":"ROW()","v":1198},"Life (years)"]
[{"$f":"ROW()","v":1203},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(Q1203-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,{"$f":"MAX(AR1203-1,0)","v":2.25},1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF1203-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":1212}]
[{"$f":"ROW()","v":1215},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.73773425E-2,1.72325313125E-2,1.7087720125000001E-2,1.6942908937500001E-2,1.6798097750000001E-2,1.6653286562500001E-2,1.6508475375000001E-2,1.6363664187500002E-2,1.6218853000000002E-2,1.6074041812500002E-2,1.5929230625000002E-2,1.5784419437500002E-2,1.5639608250000003E-2,1.5494797062500003E-2,1.5349985875000003E-2,1.5205174687500003E-2,1.5060363500000003E-2,1.4915552312500004E-2,1.4770741125000004E-2,1.4625929937500004E-2,1.4481118750000004E-2,1.4336307562500004E-2,1.4191496375000005E-2,1.4046685187500005E-2,1.3901874000000005E-2,1.3757062812500005E-2,1.3612251625000005E-2,1.3467440437500006E-2,1.2888195687500006E-2,1.2308950937500007E-2,1.1729706187500008E-2,1.1150461437500009E-2,1.3496647196704983E-2,1.2757104884556765E-2,1.2017562572408547E-2,1.1278020260260329E-2,1.0538477948112111E-2,9.7989356359638926E-3,9.0593933238156746E-3,8.3198510116674566E-3,7.5803086995192386E-3,6.8407663873710205E-3,6.1012240752228025E-3,5.3616817630745845E-3,4.6221394509263656E-3,3.8825971387781472E-3,3.1430548266299287E-3]
[{"$f":"ROW()","v":1220},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1226},"Miscellaneous assets"]
[{"$f":"ROW()","v":1227},"Total",null,{"$f":"SUM(D1214:D1226)","v":0},{"$f":"SUM(E1214:E1226)","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9940143861413038,3.9719528985163035,3.9498914108913032,3.927829923266303,3.9057684356413032,3.8837069480163029,3.8616454603913026,3.8395839727663019,3.8175224851413021,3.7954609975163018,3.7733995098913016,3.7513380222663009,3.729276534641301,3.7072150470163008,3.685153559391301,3.6630920717663007,3.6410305841413004,3.6189690965163002,3.5969076088912999,3.5748461212663001,3.5527846336412998,3.5307231460162996,3.5086616583912993,3.4866001707662995,3.4645386831412992,3.4424771955162994,3.4204157078912996,3.3983542202662993,3.3083291089970683,3.2183039977278378,3.1282788864586069,3.0438829427662988,3.7808776467452461,3.6755220053995616,3.5701663640538772,3.4648107227081928,3.3597070610646664,3.2546873926551916,3.1496677242457176,3.0446480558362436,2.9396283874267688,2.8346087190172948,{"$f":"SUM(BG1214:BG1226)","v":2.7295890506078204},2.624569382198346,{"$f":"SUM(BI1214:BI1226)","v":2.5195497137888716},2.4145300453793972,{"$f":"SUM(BK1214:BK1226)","v":2.3095103769699228}]
[{"$f":"ROW()","v":1232},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$212","v":1.73773425E-2}]
[{"$f":"ROW()","v":1236},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$216","v":4.5699414999999979E-2}]
[{"$f":"ROW()","v":1240},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1241},"Miscellaneous assets"]
[{"$f":"ROW()","v":1247},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T329*Q$12","v":1.4481118749999999E-4},{"$f":"Inputs!U329*R$12","v":1.4481118749999999E-4},{"$f":"Inputs!V329*S$12","v":1.4481118749999999E-4},{"$f":"Inputs!W329*T$12","v":1.4481118749999999E-4},{"$f":"Inputs!X329*U$12","v":1.4481118749999999E-4},{"$f":"Inputs!Y329*V$12","v":1.4481118749999999E-4},{"$f":"Inputs!Z329*W$12","v":1.4481118749999999E-4},{"$f":"Inputs!AA329*X$12","v":1.4481118749999999E-4},{"$f":"Inputs!AB329*Y$12","v":1.4481118749999999E-4},{"$f":"Inputs!AC329*Z$12","v":1.4481118749999999E-4},{"$f":"Inputs!AD329*AA$12","v":1.4481118749999999E-4},{"$f":"Inputs!AE329*AB$12","v":1.4481118749999999E-4},{"$f":"Inputs!AF329*AC$12","v":1.4481118749999999E-4},{"$f":"Inputs!AG329*AD$12","v":1.4481118749999999E-4},{"$f":"Inputs!AH329*AE$12","v":1.4481118749999999E-4},{"$f":"Inputs!AI329*AF$12","v":1.4481118749999999E-4},{"$f":"Inputs!AJ329*AG$12","v":1.4481118749999999E-4},{"$f":"Inputs!AK329*AH$12","v":1.4481118749999999E-4},{"$f":"Inputs!AL329*AI$12","v":1.4481118749999999E-4},{"$f":"Inputs!AM329*AJ$12","v":1.4481118749999999E-4},{"$f":"Inputs!AN329*AK$12","v":1.4481118749999999E-4},{"$f":"Inputs!AO329*AL$12","v":1.4481118749999999E-4},{"$f":"Inputs!AP329*AM$12","v":1.4481118749999999E-4},{"$f":"Inputs!AQ329*AN$12","v":1.4481118749999999E-4},{"$f":"Inputs!AR329*AO$12","v":1.4481118749999999E-4},{"$f":"Inputs!AS329*AP$12","v":1.4481118749999999E-4},{"$f":"Inputs!AT329*AQ$12","v":1.4481118749999999E-4},{"$f":"Inputs!AU329*AR$12","v":5.7924475000000007E-4},{"$f":"Inputs!AV329*AS$12","v":5.7924475000000007E-4},{"$f":"Inputs!AW329*AT$12","v":5.7924475000000007E-4},{"$f":"Inputs!AX329*AU$12","v":5.7924475000000007E-4},{"$f":"Inputs!AY329*AV$12","v":5.7924475000000007E-4},{"$f":"Inputs!AZ1171*AW$12","v":7.3954231214821823E-4},{"$f":"Inputs!BA1171*AX$12","v":7.3954231214821823E-4},{"$f":"Inputs!BB1171*AY$12","v":7.3954231214821823E-4},{"$f":"Inputs!BC1171*AZ$12","v":7.3954231214821823E-4},{"$f":"Inputs!BD1171*BA$12","v":7.3954231214821812E-4},{"$f":"Inputs!BE1171*BB$12","v":7.3954231214821823E-4},{"$f":"Inputs!BF1171*BC$12","v":7.3954231214821823E-4},{"$f":"Inputs!BG1171*BD$12","v":7.3954231214821823E-4},{"$f":"Inputs!BH1171*BE$12","v":7.3954231214821823E-4},{"$f":"Inputs!BI1171*BF$12","v":7.3954231214821823E-4},{"$f":"IF($B1217=\"Non-depreciable assets\",0,MIN(BG1217,IF(BG1202>1,BG1217/BG1202,BG1217)))*BG$12","v":7.3954231214821845E-4},7.3954231214821856E-4,7.3954231214821845E-4,7.3954231214821856E-4,7.3954231214821856E-4]
[{"$f":"ROW()","v":1250},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T332*Q$12","v":0},{"$f":"Inputs!U332*R$12","v":0},{"$f":"Inputs!V332*S$12","v":0},{"$f":"Inputs!W332*T$12","v":0},{"$f":"Inputs!X332*U$12","v":0},{"$f":"Inputs!Y332*V$12","v":0},{"$f":"Inputs!Z332*W$12","v":0},{"$f":"Inputs!AA332*X$12","v":0},{"$f":"Inputs!AB332*Y$12","v":0},{"$f":"Inputs!AC332*Z$12","v":0},{"$f":"Inputs!AD332*AA$12","v":0},{"$f":"Inputs!AE332*AB$12","v":0},{"$f":"Inputs!AF332*AC$12","v":0},{"$f":"Inputs!AG332*AD$12","v":0},{"$f":"Inputs!AH332*AE$12","v":0},{"$f":"Inputs!AI332*AF$12","v":0},{"$f":"Inputs!AJ332*AG$12","v":0},{"$f":"Inputs!AK332*AH$12","v":0},{"$f":"Inputs!AL332*AI$12","v":0},{"$f":"Inputs!AM332*AJ$12","v":0},{"$f":"Inputs!AN332*AK$12","v":0},{"$f":"Inputs!AO332*AL$12","v":0},{"$f":"Inputs!AP332*AM$12","v":0},{"$f":"Inputs!AQ332*AN$12","v":0},{"$f":"Inputs!AR332*AO$12","v":0},{"$f":"Inputs!AS332*AP$12","v":0},{"$f":"Inputs!AT332*AQ$12","v":0},{"$f":"Inputs!AU332*AR$12","v":0},{"$f":"Inputs!AV332*AS$12","v":0},{"$f":"Inputs!AW332*AT$12","v":0},{"$f":"Inputs!AX332*AU$12","v":0},{"$f":"Inputs!AY332*AV$12","v":0},{"$f":"Inputs!AZ1174*AW$12","v":0},{"$f":"Inputs!BA1174*AX$12","v":0},{"$f":"Inputs!BB1174*AY$12","v":0},{"$f":"Inputs!BC1174*AZ$12","v":0},{"$f":"Inputs!BD1174*BA$12","v":0},{"$f":"Inputs!BE1174*BB$12","v":0},{"$f":"Inputs!BF1174*BC$12","v":0},{"$f":"Inputs!BG1174*BD$12","v":0},{"$f":"Inputs!BH1174*BE$12","v":0},{"$f":"Inputs!BI1174*BF$12","v":0},{"$f":"IF($B1220=\"Non-depreciable assets\",0,MIN(BG1220,IF(BG1205>1,BG1220/BG1205,BG1220)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1255},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1257},"Total",null,{"$f":"SUM(D1244:D1256)","v":0},{"$f":"SUM(E1244:E1256)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,9.0025111269230768E-2,9.0025111269230768E-2,9.0025111269230768E-2,8.4395943692307712E-2,8.2519554500000022E-2,0.10535564134568447,0.10535564134568447,0.10535564134568447,0.10510366164352689,0.10501966840947435,0.10501966840947433,0.10501966840947431,0.10501966840947431,0.10501966840947433,0.10501966840947433,{"$f":"SUM(BG1244:BG1256)","v":0.10501966840947438},0.10501966840947438,{"$f":"SUM(BI1244:BI1256)","v":0.10501966840947437},0.10501966840947437,{"$f":"SUM(BK1244:BK1256)","v":0.10501966840947437}]
[{"$f":"ROW()","v":1260},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(P1215+P1230-P1245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD1215+BD1230-BD1245,0)","v":0},0,{"$f":"MAX(BF1215+BF1230-BF1245,0)","v":0},0,{"$f":"MAX(BH1215+BH1230-BH1245,0)","v":0},0,{"$f":"MAX(BJ1215+BJ1230-BJ1245,0)","v":0},0]
[{"$f":"ROW()","v":1264},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(P1219+P1234-P1249,0)","v":3.9472500000000002E-3},3.8814625000000002E-3,3.8156750000000001E-3,3.7498875000000001E-3,3.6841E-3,3.6183125E-3,3.552525E-3,3.4867374999999999E-3,3.4209499999999999E-3,3.3551624999999998E-3,3.2893749999999998E-3,3.2235874999999997E-3,3.1577999999999997E-3,3.0920124999999996E-3,3.0262249999999996E-3,2.9604374999999995E-3,2.8946499999999995E-3,2.8288624999999994E-3,2.7630749999999994E-3,2.6972874999999993E-3,2.6314999999999993E-3,2.5657124999999992E-3,2.4999249999999992E-3,2.4341374999999991E-3,2.3683499999999991E-3,2.3025624999999991E-3,2.236774999999999E-3,2.170987499999999E-3,1.907837499999999E-3,1.644687499999999E-3,1.381537499999999E-3,1.1183874999999991E-3,8.552374999999991E-4,7.5593910647279463E-4,4.1996617026266369E-4,8.399323405253276E-5,1.3552527156068805E-20,1.3552527156068805E-20,0,0,{"$f":"MAX(BD1219+BD1234-BD1249,0)","v":0},0,{"$f":"MAX(BF1219+BF1234-BF1249,0)","v":0},0,{"$f":"MAX(BH1219+BH1234-BH1249,0)","v":0},0,{"$f":"MAX(BJ1219+BJ1234-BJ1249,0)","v":0},0]
[{"$f":"ROW()","v":1269},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1270},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1274},"Life (years)"]
[{"$f":"ROW()","v":1279},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(R1279-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,{"$f":"MAX(AR1279-1,0)","v":2.5},1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF1279-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1281},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(R1281-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,{"$f":"MAX(AR1281-1,0)","v":42.5},41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,{"$f":"MAX(MIN(BF1281-1,Assets!$BG$192),0)","v":28.5},27.5,26.5,25.5,24.5]
[{"$f":"ROW()","v":1284},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":1289},"Opening Asset Values"]
[{"$f":"ROW()","v":1293},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.73773425E-2,1.72325313125E-2,1.7087720125000001E-2,1.6942908937500001E-2,1.6798097750000001E-2,1.6653286562500001E-2,1.6508475375000001E-2,1.6363664187500002E-2,1.6218853000000002E-2,1.6074041812500002E-2,1.5929230625000002E-2,1.5784419437500002E-2,1.5639608250000003E-2,1.5494797062500003E-2,1.5349985875000003E-2,1.5205174687500003E-2,1.5060363500000003E-2,1.4915552312500004E-2,1.4770741125000004E-2,1.4625929937500004E-2,1.4481118750000004E-2,1.4336307562500004E-2,1.4191496375000005E-2,1.4046685187500005E-2,1.3901874000000005E-2,1.3757062812500005E-2,1.3612251625000005E-2,1.3033006875000006E-2,1.2453762125000007E-2,1.1874517375000008E-2,1.1295272625000009E-2,1.3681532774742038E-2,1.294199046259382E-2,1.2202448150445602E-2,1.1462905838297384E-2,1.0723363526149166E-2,9.9838212140009475E-3,9.2442789018527295E-3,8.5047365897045115E-3,7.7651942775562935E-3,7.0256519654080755E-3,6.2861096532598575E-3,5.5465673411116386E-3,4.8070250289634197E-3,4.0674827168152017E-3,3.3279404046669832E-3]
[{"$f":"ROW()","v":1298},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1343","v":0},{"$f":"R1343","v":0},{"$f":"S1343","v":0},{"$f":"T1343","v":0},{"$f":"U1343","v":0},{"$f":"V1343","v":0},{"$f":"W1343","v":0},{"$f":"X1343","v":0},{"$f":"Y1343","v":0},{"$f":"Z1343","v":0},{"$f":"AA1343","v":0},{"$f":"AB1343","v":0},{"$f":"AC1343","v":0},{"$f":"AD1343","v":0},{"$f":"AE1343","v":0},{"$f":"AF1343","v":0},{"$f":"AG1343","v":0},{"$f":"AH1343","v":0},{"$f":"AI1343","v":0},{"$f":"AJ1343","v":0},{"$f":"AK1343","v":0},{"$f":"AL1343","v":0},{"$f":"AM1343","v":0},{"$f":"AN1343","v":0},{"$f":"AO1343","v":0},{"$f":"AP1343","v":0},{"$f":"AQ1343","v":0},{"$f":"AR1343","v":0},{"$f":"AS1343","v":0},{"$f":"AT1343","v":0},{"$f":"AU1343","v":0},0,{"$f":"AW1343","v":0},{"$f":"AX1343","v":0},{"$f":"AY1343","v":0},{"$f":"AZ1343","v":0},{"$f":"BA1343","v":0},{"$f":"BB1343","v":0},{"$f":"BC1343","v":0},{"$f":"BD1343","v":0},{"$f":"BE1343","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1301},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1303},"Total",null,{"$f":"SUM(D1290:D1302)","v":0},{"$f":"SUM(E1290:E1302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.5346856175000001,2.5126241298749998,2.4905626422499996,2.4685011546249993,2.4464396669999995,2.4243781793749992,2.402316691749999,2.3802552041249982,2.3581937164999984,2.3361322288749982,2.3140707412499979,2.2920092536249972,2.2699477659999974,2.2478862783749971,2.2258247907499973,2.203763303124997,2.1817018154999968,2.1596403278749965,2.1375788402499962,2.1155173526249964,2.0934558649999961,2.0713943773749959,2.0493328897499956,2.0272714021249958,2.0052099144999955,1.9831484268749957,1.9610869392499957,1.8711889108928528,1.7812908825357101,1.691392854178567,1.6051840627499956,1.9440397708520114,1.838684129506327,1.7333284881606426,1.6279728468149579,1.5227851919373787,1.4177655235279043,1.3127458551184301,1.2077261867089557,1.1027065182994815,0.99768684989000711,{"$f":"SUM(BG1290:BG1302)","v":0.8926671814805327},0.78764751307105829,{"$f":"SUM(BI1290:BI1302)","v":0.68262784466158399},0.57760817625210947,{"$f":"SUM(BK1290:BK1302)","v":0.47258850784263501}]
[{"$f":"ROW()","v":1308},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$212","v":1.73773425E-2}]
[{"$f":"ROW()","v":1310},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$214","v":3.9472500000000002E-3}]
[{"$f":"ROW()","v":1313},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$217","v":0}]
[{"$f":"ROW()","v":1318},"Total",null,{"$f":"SUM(D1305:D1317)","v":0},{"$f":"SUM(E1305:E1317)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.4982735711263748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG1305:BG1317)","v":0},0,{"$f":"SUM(BI1305:BI1317)","v":0},0,{"$f":"SUM(BK1305:BK1317)","v":0}]
[{"$f":"ROW()","v":1322},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U343*R$12","v":2.0419289937499998E-2},{"$f":"Inputs!V343*S$12","v":2.0419289937499998E-2},{"$f":"Inputs!W343*T$12","v":2.0419289937499998E-2},{"$f":"Inputs!X343*U$12","v":2.0419289937499998E-2},{"$f":"Inputs!Y343*V$12","v":2.0419289937499998E-2},{"$f":"Inputs!Z343*W$12","v":2.0419289937499998E-2},{"$f":"Inputs!AA343*X$12","v":2.0419289937499998E-2},{"$f":"Inputs!AB343*Y$12","v":2.0419289937499998E-2},{"$f":"Inputs!AC343*Z$12","v":2.0419289937499998E-2},{"$f":"Inputs!AD343*AA$12","v":2.0419289937499998E-2},{"$f":"Inputs!AE343*AB$12","v":2.0419289937499998E-2},{"$f":"Inputs!AF343*AC$12","v":2.0419289937499998E-2},{"$f":"Inputs!AG343*AD$12","v":2.0419289937499998E-2},{"$f":"Inputs!AH343*AE$12","v":2.0419289937499998E-2},{"$f":"Inputs!AI343*AF$12","v":2.0419289937499998E-2},{"$f":"Inputs!AJ343*AG$12","v":2.0419289937499998E-2},{"$f":"Inputs!AK343*AH$12","v":2.0419289937499998E-2},{"$f":"Inputs!AL343*AI$12","v":2.0419289937499998E-2},{"$f":"Inputs!AM343*AJ$12","v":2.0419289937499998E-2},{"$f":"Inputs!AN343*AK$12","v":2.0419289937499998E-2},{"$f":"Inputs!AO343*AL$12","v":2.0419289937499998E-2},{"$f":"Inputs!AP343*AM$12","v":2.0419289937499998E-2},{"$f":"Inputs!AQ343*AN$12","v":2.0419289937499998E-2},{"$f":"Inputs!AR343*AO$12","v":2.0419289937499998E-2},{"$f":"Inputs!AS343*AP$12","v":2.0419289937499998E-2},{"$f":"Inputs!AT343*AQ$12","v":2.0419289937499998E-2},{"$f":"Inputs!AU343*AR$12","v":8.1677159750000006E-2},{"$f":"Inputs!AV343*AS$12","v":8.167715975000002E-2},{"$f":"Inputs!AW343*AT$12","v":8.1677159750000006E-2},{"$f":"Inputs!AX343*AU$12","v":8.1677159749999992E-2},{"$f":"Inputs!AY343*AV$12","v":8.1677159750000006E-2},{"$f":"Inputs!AZ1185*AW$12","v":0.10428012609732615},{"$f":"Inputs!BA1185*AX$12","v":0.10428012609732618},{"$f":"Inputs!BB1185*AY$12","v":0.10428012609732618},{"$f":"Inputs!BC1185*AZ$12","v":0.10428012609732618},{"$f":"Inputs!BD1185*BA$12","v":0.10428012609732615},{"$f":"Inputs!BE1185*BB$12","v":0.10428012609732618},{"$f":"Inputs!BF1185*BC$12","v":0.10428012609732618},{"$f":"Inputs!BG1185*BD$12","v":0.10428012609732618},{"$f":"Inputs!BH1185*BE$12","v":0.10428012609732616},{"$f":"Inputs!BI1185*BF$12","v":0.10428012609732616},{"$f":"IF($B1292=\"Non-depreciable assets\",0,MIN(BG1292,IF(BG1277>1,BG1292/BG1277,BG1292)))*BG$12","v":0.10428012609732622},0.10428012609732623,0.10428012609732623,0.10428012609732623,0.10428012609732623]
[{"$f":"ROW()","v":1327},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U348*R$12","v":1.1424853750000013E-3},{"$f":"Inputs!V348*S$12","v":1.1424853750000013E-3},{"$f":"Inputs!W348*T$12","v":1.1424853750000013E-3},{"$f":"Inputs!X348*U$12","v":1.1424853750000013E-3},{"$f":"Inputs!Y348*V$12","v":1.1424853750000013E-3},{"$f":"Inputs!Z348*W$12","v":1.1424853750000013E-3},{"$f":"Inputs!AA348*X$12","v":1.1424853750000013E-3},{"$f":"Inputs!AB348*Y$12","v":1.1424853750000013E-3},{"$f":"Inputs!AC348*Z$12","v":1.1424853750000013E-3},{"$f":"Inputs!AD348*AA$12","v":1.1424853750000013E-3},{"$f":"Inputs!AE348*AB$12","v":1.1424853750000013E-3},{"$f":"Inputs!AF348*AC$12","v":1.1424853750000013E-3},{"$f":"Inputs!AG348*AD$12","v":1.1424853750000013E-3},{"$f":"Inputs!AH348*AE$12","v":1.1424853750000013E-3},{"$f":"Inputs!AI348*AF$12","v":1.1424853750000013E-3},{"$f":"Inputs!AJ348*AG$12","v":1.1424853750000013E-3},{"$f":"Inputs!AK348*AH$12","v":1.1424853750000013E-3},{"$f":"Inputs!AL348*AI$12","v":1.1424853750000013E-3},{"$f":"Inputs!AM348*AJ$12","v":1.1424853750000013E-3},{"$f":"Inputs!AN348*AK$12","v":1.1424853750000013E-3},{"$f":"Inputs!AO348*AL$12","v":1.1424853750000013E-3},{"$f":"Inputs!AP348*AM$12","v":1.1424853750000013E-3},{"$f":"Inputs!AQ348*AN$12","v":1.1424853750000013E-3},{"$f":"Inputs!AR348*AO$12","v":1.1424853750000013E-3},{"$f":"Inputs!AS348*AP$12","v":1.1424853750000013E-3},{"$f":"Inputs!AT348*AQ$12","v":1.1424853750000013E-3},{"$f":"Inputs!AU348*AR$12","v":4.5699414999999816E-3},{"$f":"Inputs!AV348*AS$12","v":4.5699414999999816E-3},{"$f":"Inputs!AW348*AT$12","v":4.5699414999999816E-3},{"$f":"Inputs!AX348*AU$12","v":2.2849707499999969E-3},{"$f":"Inputs!AY348*AV$12","v":0},{"$f":"Inputs!AZ1190*AW$12","v":0},{"$f":"Inputs!BA1190*AX$12","v":0},{"$f":"Inputs!BB1190*AY$12","v":0},{"$f":"Inputs!BC1190*AZ$12","v":0},{"$f":"Inputs!BD1190*BA$12","v":0},{"$f":"Inputs!BE1190*BB$12","v":0},{"$f":"Inputs!BF1190*BC$12","v":0},{"$f":"Inputs!BG1190*BD$12","v":0},{"$f":"Inputs!BH1190*BE$12","v":0},{"$f":"Inputs!BI1190*BF$12","v":0},{"$f":"IF($B1297=\"Non-depreciable assets\",0,MIN(BG1297,IF(BG1282>1,BG1297/BG1282,BG1297)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1330},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1332},"Miscellaneous assets"]
[{"$f":"ROW()","v":1335},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q1290+Q1305-Q1320,0)","v":0},0,{"$f":"MAX(S1290+S1305-S1320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1290+BB1305-BB1320,0)","v":0},0,{"$f":"MAX(BD1290+BD1305-BD1320,0)","v":0},0,{"$f":"MAX(BF1290+BF1305-BF1320,0)","v":0},0,{"$f":"MAX(BH1290+BH1305-BH1320,0)","v":0},0,{"$f":"MAX(BJ1290+BJ1305-BJ1320,0)","v":0},0]
[{"$f":"ROW()","v":1341},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(S1296+S1311-S1326,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1296+BB1311-BB1326,0)","v":0},0,{"$f":"MAX(BD1296+BD1311-BD1326,0)","v":0},0,{"$f":"MAX(BF1296+BF1311-BF1326,0)","v":0},0,{"$f":"MAX(BH1296+BH1311-BH1326,0)","v":0},0,{"$f":"MAX(BJ1296+BJ1311-BJ1326,0)","v":0},0]
[{"$f":"ROW()","v":1342},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5699414999999979E-2,4.4556929624999977E-2,{"$f":"MAX(S1297+S1312-S1327,0)","v":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-2,1.1424853749999948E-2,6.8549122499999664E-3,2.2849707499999847E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG1297+BG1312-BG1327,0)","v":0},0,{"$f":"MAX(BI1297+BI1312-BI1327,0)","v":0},0,{"$f":"MAX(BK1297+BK1312-BK1327,0)","v":0}]
[{"$f":"ROW()","v":1347},"Miscellaneous assets"]
[{"$f":"ROW()","v":1351},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(S1351-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,{"$f":"MAX(AR1351-1,0)","v":62.75},{"$f":"MAX(AS1351-1,0)","v":61.75},60.75,59.75,58.75,57.75,56.75,55.75,54.75,53.75,52.75,51.75,50.75,49.75,{"$f":"MAX(MIN(BF1351-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":1355},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(S1355-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,{"$f":"MAX(AR1355-1,0)","v":2.75},1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF1355-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1356},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(S1356-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,{"$f":"MAX(AR1356-1,0)","v":7.75},6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,{"$f":"MAX(MIN(BF1356-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1360},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":1365},"Opening Asset Values"]
[{"$f":"ROW()","v":1370},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7346817499999997E-2,1.7057703874999997E-2,1.6768590249999996E-2,1.6479476624999996E-2,1.6190362999999996E-2,1.5901249374999996E-2,1.5612135749999995E-2,1.5323022124999995E-2,1.5033908499999995E-2,1.4744794874999995E-2,1.4455681249999994E-2,1.4166567624999994E-2,1.3877453999999994E-2,1.3588340374999994E-2,1.3299226749999993E-2,1.3010113124999993E-2,1.2720999499999993E-2,1.2431885874999993E-2,1.2142772249999993E-2,1.1853658624999992E-2,1.1564544999999992E-2,1.1275431374999992E-2,1.0986317749999992E-2,1.0697204124999991E-2,1.0408090499999991E-2,1.0118976874999991E-2,7.4205830416666594E-3,4.7221892083333279E-3,2.0237953749999964E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1372},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1375},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1420","v":0},{"$f":"S1420","v":0},{"$f":"T1420","v":0},{"$f":"U1420","v":0},{"$f":"V1420","v":0},{"$f":"W1420","v":0},{"$f":"X1420","v":0},{"$f":"Y1420","v":0},{"$f":"Z1420","v":0},{"$f":"AA1420","v":0},{"$f":"AB1420","v":0},{"$f":"AC1420","v":0},{"$f":"AD1420","v":0},{"$f":"AE1420","v":0},{"$f":"AF1420","v":0},{"$f":"AG1420","v":0},{"$f":"AH1420","v":0},{"$f":"AI1420","v":0},{"$f":"AJ1420","v":0},{"$f":"AK1420","v":0},{"$f":"AL1420","v":0},{"$f":"AM1420","v":0},{"$f":"AN1420","v":0},{"$f":"AO1420","v":0},{"$f":"AP1420","v":0},{"$f":"AQ1420","v":0},{"$f":"AR1420","v":0},{"$f":"AS1420","v":0},{"$f":"AT1420","v":0},{"$f":"AU1420","v":0},0,{"$f":"AW1420","v":0},{"$f":"AX1420","v":0},{"$f":"AY1420","v":0},{"$f":"AZ1420","v":0},{"$f":"BA1420","v":0},{"$f":"BB1420","v":0},{"$f":"BC1420","v":0},{"$f":"BD1420","v":0},{"$f":"BE1420","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1380},"Capex"]
[{"$f":"ROW()","v":1384},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$212","v":1.73773425E-2}]
[{"$f":"ROW()","v":1385},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$213","v":1.7346817499999997E-2}]
[{"$f":"ROW()","v":1389},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$217","v":0}]
[{"$f":"ROW()","v":1394},"Total",null,{"$f":"SUM(D1381:D1393)","v":0},{"$f":"SUM(E1381:E1393)","v":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,{"$f":"SUM(BG1381:BG1393)","v":0},0,{"$f":"SUM(BI1381:BI1393)","v":0},0,{"$f":"SUM(BK1381:BK1393)","v":0}]
[{"$f":"ROW()","v":1397},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V357*S$12","v":0},{"$f":"Inputs!W357*T$12","v":0},{"$f":"Inputs!X357*U$12","v":0},{"$f":"Inputs!Y357*V$12","v":0},{"$f":"Inputs!Z357*W$12","v":0},{"$f":"Inputs!AA357*X$12","v":0},{"$f":"Inputs!AB357*Y$12","v":0},{"$f":"Inputs!AC357*Z$12","v":0},{"$f":"Inputs!AD357*AA$12","v":0},{"$f":"Inputs!AE357*AB$12","v":0},{"$f":"Inputs!AF357*AC$12","v":0},{"$f":"Inputs!AG357*AD$12","v":0},{"$f":"Inputs!AH357*AE$12","v":0},{"$f":"Inputs!AI357*AF$12","v":0},{"$f":"Inputs!AJ357*AG$12","v":0},{"$f":"Inputs!AK357*AH$12","v":0},{"$f":"Inputs!AL357*AI$12","v":0},{"$f":"Inputs!AM357*AJ$12","v":0},{"$f":"Inputs!AN357*AK$12","v":0},{"$f":"Inputs!AO357*AL$12","v":0},{"$f":"Inputs!AP357*AM$12","v":0},{"$f":"Inputs!AQ357*AN$12","v":0},{"$f":"Inputs!AR357*AO$12","v":0},{"$f":"Inputs!AS357*AP$12","v":0},{"$f":"Inputs!AT357*AQ$12","v":0},{"$f":"Inputs!AU357*AR$12","v":0},{"$f":"Inputs!AV357*AS$12","v":0},{"$f":"Inputs!AW357*AT$12","v":0},{"$f":"Inputs!AX357*AU$12","v":0},{"$f":"Inputs!AY357*AV$12","v":0},{"$f":"Inputs!AZ1199*AW$12","v":0},{"$f":"Inputs!BA1199*AX$12","v":0},{"$f":"Inputs!BB1199*AY$12","v":0},{"$f":"Inputs!BC1199*AZ$12","v":0},{"$f":"Inputs!BD1199*BA$12","v":0},{"$f":"Inputs!BE1199*BB$12","v":0},{"$f":"Inputs!BF1199*BC$12","v":0},{"$f":"Inputs!BG1199*BD$12","v":0},{"$f":"Inputs!BH1199*BE$12","v":0},{"$f":"Inputs!BI1199*BF$12","v":0},{"$f":"IF($B1367=\"Non-depreciable assets\",0,MIN(BG1367,IF(BG1352>1,BG1367/BG1352,BG1367)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1399},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V359*S$12","v":1.4481118749999999E-4},{"$f":"Inputs!W359*T$12","v":1.4481118749999999E-4},{"$f":"Inputs!X359*U$12","v":1.4481118749999999E-4},{"$f":"Inputs!Y359*V$12","v":1.4481118749999999E-4},{"$f":"Inputs!Z359*W$12","v":1.4481118749999999E-4},{"$f":"Inputs!AA359*X$12","v":1.4481118749999999E-4},{"$f":"Inputs!AB359*Y$12","v":1.4481118749999999E-4},{"$f":"Inputs!AC359*Z$12","v":1.4481118749999999E-4},{"$f":"Inputs!AD359*AA$12","v":1.4481118749999999E-4},{"$f":"Inputs!AE359*AB$12","v":1.4481118749999999E-4},{"$f":"Inputs!AF359*AC$12","v":1.4481118749999999E-4},{"$f":"Inputs!AG359*AD$12","v":1.4481118749999999E-4},{"$f":"Inputs!AH359*AE$12","v":1.4481118749999999E-4},{"$f":"Inputs!AI359*AF$12","v":1.4481118749999999E-4},{"$f":"Inputs!AJ359*AG$12","v":1.4481118749999999E-4},{"$f":"Inputs!AK359*AH$12","v":1.4481118749999999E-4},{"$f":"Inputs!AL359*AI$12","v":1.4481118749999999E-4},{"$f":"Inputs!AM359*AJ$12","v":1.4481118749999999E-4},{"$f":"Inputs!AN359*AK$12","v":1.4481118749999999E-4},{"$f":"Inputs!AO359*AL$12","v":1.4481118749999999E-4},{"$f":"Inputs!AP359*AM$12","v":1.4481118749999999E-4},{"$f":"Inputs!AQ359*AN$12","v":1.4481118749999999E-4},{"$f":"Inputs!AR359*AO$12","v":1.4481118749999999E-4},{"$f":"Inputs!AS359*AP$12","v":1.4481118749999999E-4},{"$f":"Inputs!AT359*AQ$12","v":1.4481118749999999E-4},{"$f":"Inputs!AU359*AR$12","v":5.7924475000000007E-4},{"$f":"Inputs!AV359*AS$12","v":5.7924475000000007E-4},{"$f":"Inputs!AW359*AT$12","v":5.7924475000000007E-4},{"$f":"Inputs!AX359*AU$12","v":5.7924475000000007E-4},{"$f":"Inputs!AY359*AV$12","v":5.7924475000000007E-4},{"$f":"Inputs!AZ1201*AW$12","v":7.3954231214821823E-4},{"$f":"Inputs!BA1201*AX$12","v":7.3954231214821823E-4},{"$f":"Inputs!BB1201*AY$12","v":7.3954231214821812E-4},{"$f":"Inputs!BC1201*AZ$12","v":7.3954231214821812E-4},{"$f":"Inputs!BD1201*BA$12","v":7.3954231214821812E-4},{"$f":"Inputs!BE1201*BB$12","v":7.3954231214821823E-4},{"$f":"Inputs!BF1201*BC$12","v":7.3954231214821823E-4},{"$f":"Inputs!BG1201*BD$12","v":7.3954231214821823E-4},{"$f":"Inputs!BH1201*BE$12","v":7.3954231214821812E-4},{"$f":"Inputs!BI1201*BF$12","v":7.3954231214821812E-4},{"$f":"IF($B1369=\"Non-depreciable assets\",0,MIN(BG1369,IF(BG1354>1,BG1369/BG1354,BG1369)))*BG$12","v":7.3954231214821834E-4},7.3954231214821845E-4,7.3954231214821845E-4,7.3954231214821856E-4,7.3954231214821856E-4]
[{"$f":"ROW()","v":1404},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V364*S$12","v":0},{"$f":"Inputs!W364*T$12","v":0},{"$f":"Inputs!X364*U$12","v":0},{"$f":"Inputs!Y364*V$12","v":0},{"$f":"Inputs!Z364*W$12","v":0},{"$f":"Inputs!AA364*X$12","v":0},{"$f":"Inputs!AB364*Y$12","v":0},{"$f":"Inputs!AC364*Z$12","v":0},{"$f":"Inputs!AD364*AA$12","v":0},{"$f":"Inputs!AE364*AB$12","v":0},{"$f":"Inputs!AF364*AC$12","v":0},{"$f":"Inputs!AG364*AD$12","v":0},{"$f":"Inputs!AH364*AE$12","v":0},{"$f":"Inputs!AI364*AF$12","v":0},{"$f":"Inputs!AJ364*AG$12","v":0},{"$f":"Inputs!AK364*AH$12","v":0},{"$f":"Inputs!AL364*AI$12","v":0},{"$f":"Inputs!AM364*AJ$12","v":0},{"$f":"Inputs!AN364*AK$12","v":0},{"$f":"Inputs!AO364*AL$12","v":0},{"$f":"Inputs!AP364*AM$12","v":0},{"$f":"Inputs!AQ364*AN$12","v":0},{"$f":"Inputs!AR364*AO$12","v":0},{"$f":"Inputs!AS364*AP$12","v":0},{"$f":"Inputs!AT364*AQ$12","v":0},{"$f":"Inputs!AU364*AR$12","v":0},{"$f":"Inputs!AV364*AS$12","v":0},{"$f":"Inputs!AW364*AT$12","v":0},{"$f":"Inputs!AX364*AU$12","v":0},{"$f":"Inputs!AY364*AV$12","v":0},{"$f":"Inputs!AZ1206*AW$12","v":0},{"$f":"Inputs!BA1206*AX$12","v":0},{"$f":"Inputs!BB1206*AY$12","v":0},{"$f":"Inputs!BC1206*AZ$12","v":0},{"$f":"Inputs!BD1206*BA$12","v":0},{"$f":"Inputs!BE1206*BB$12","v":0},{"$f":"Inputs!BF1206*BC$12","v":0},{"$f":"Inputs!BG1206*BD$12","v":0},{"$f":"Inputs!BH1206*BE$12","v":0},{"$f":"Inputs!BI1206*BF$12","v":0},{"$f":"IF($B1374=\"Non-depreciable assets\",0,MIN(BG1374,IF(BG1359>1,BG1374/BG1359,BG1374)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1409},"Total",null,{"$f":"SUM(D1396:D1408)","v":0},{"$f":"SUM(E1396:E1408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,8.9787889833333329E-2,8.9787889833333329E-2,8.9787889833333329E-2,8.7970806000000012E-2,8.2519554500000022E-2,0.10535564134568447,0.10535564134568447,0.10535564134568447,0.10527164811163195,0.10501966840947435,0.10501966840947434,0.10501966840947434,0.10501966840947433,0.10501966840947434,0.10501966840947434,{"$f":"SUM(BG1396:BG1408)","v":0.1050196684094744},0.1050196684094744,{"$f":"SUM(BI1396:BI1408)","v":0.1050196684094744},0.1050196684094744,{"$f":"SUM(BK1396:BK1408)","v":0.1050196684094744}]
[{"$f":"ROW()","v":1413},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(R1368+R1383-R1398,0)","v":2.4503147924999999},2.4298955025624998,2.4094762126249996,2.3890569226874994,2.3686376327499992,2.348218342812499,2.3277990528749988,2.3073797629374986,2.2869604729999984,2.2665411830624982,2.246121893124998,2.2257026031874978,2.2052833132499976,2.1848640233124974,2.1644447333749972,2.144025443437497,2.1236061534999968,2.1031868635624966,2.0827675736249964,2.0623482836874962,2.041928993749996,2.0215097038124958,2.0010904138749956,1.9806711239374957,1.9602518339999957,1.9398325440624957,1.8581553843124956,1.7764782245624955,1.6948010648124954,1.6131239050624953,1.5314467453124951,1.8509722382275386,1.7466921121302126,1.6424119860328865,1.5381318599355605,1.4338517338382344,1.3295716077409083,1.2252914816435823,{"$f":"MAX(BD1368+BD1383-BD1398,0)","v":1.1210113555462562},1.0167312294489301,{"$f":"MAX(BF1368+BF1383-BF1398,0)","v":0.91245110335160406},0.80817097725427789,{"$f":"MAX(BH1368+BH1383-BH1398,0)","v":0.70389085115695171},0.59961072505962554,{"$f":"MAX(BJ1368+BJ1383-BJ1398,0)","v":0.49533059896229936},0.39105047286497319]
[{"$f":"ROW()","v":1416},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(R1371+R1386-R1401,0)","v":3.9472500000000002E-3},3.8814625000000002E-3,3.8156750000000001E-3,3.7498875000000001E-3,3.6841E-3,3.6183125E-3,3.552525E-3,3.4867374999999999E-3,3.4209499999999999E-3,3.3551624999999998E-3,3.2893749999999998E-3,3.2235874999999997E-3,3.1577999999999997E-3,3.0920124999999996E-3,3.0262249999999996E-3,2.9604374999999995E-3,2.8946499999999995E-3,2.8288624999999994E-3,2.7630749999999994E-3,2.6972874999999993E-3,2.6314999999999993E-3,2.5657124999999992E-3,2.4999249999999992E-3,2.4341374999999991E-3,2.3683499999999991E-3,2.3025624999999991E-3,2.0394124999999993E-3,1.7762624999999993E-3,1.5131124999999994E-3,1.2499624999999994E-3,9.8681249999999941E-4,9.2392557457786058E-4,5.8795263836772943E-4,2.5197970215759828E-4,0,0,0,0,{"$f":"MAX(BD1371+BD1386-BD1401,0)","v":0},0,{"$f":"MAX(BF1371+BF1386-BF1401,0)","v":0},0,{"$f":"MAX(BH1371+BH1386-BH1401,0)","v":0},0,{"$f":"MAX(BJ1371+BJ1386-BJ1401,0)","v":0},0]
[{"$f":"ROW()","v":1418},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(R1373+R1388-R1403,0)","v":4.5699414999999979E-2},4.4556929624999977E-2,4.3414444249999976E-2,4.2271958874999974E-2,4.1129473499999972E-2,3.998698812499997E-2,3.8844502749999968E-2,3.7702017374999966E-2,3.6559531999999964E-2,3.5417046624999962E-2,3.427456124999996E-2,3.3132075874999958E-2,3.1989590499999956E-2,3.0847105124999954E-2,2.9704619749999953E-2,2.8562134374999951E-2,2.7419648999999949E-2,2.6277163624999947E-2,2.5134678249999945E-2,2.3992192874999943E-2,2.2849707499999941E-2,2.1707222124999939E-2,2.0564736749999937E-2,1.9422251374999935E-2,1.8279765999999933E-2,1.7137280624999932E-2,1.2567339124999948E-2,7.9973976249999648E-3,3.4274561249999815E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG1373+BG1388-BG1403,0)","v":0},0,{"$f":"MAX(BI1373+BI1388-BI1403,0)","v":0},0,{"$f":"MAX(BK1373+BK1388-BK1403,0)","v":0}]
[{"$f":"ROW()","v":1423},"Miscellaneous assets"]
[{"$f":"ROW()","v":1426},"Life (years)"]
[{"$f":"ROW()","v":1428},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(T1428-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,{"$f":"MAX(AR1428-1,0)","v":43},42,41,40,39,38,37,36,35,34,33,32,31,30,{"$f":"MAX(MIN(BF1428-1,Assets!$BG$192),0)","v":29},28,27,26,25]
[{"$f":"ROW()","v":1433},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(T1433-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,{"$f":"MAX(AR1433-1,0)","v":43},42,41,40,39,38,37,36,35,34,33,32,31,30,{"$f":"MAX(MIN(BF1433-1,Assets!$BG$192),0)","v":29},28,27,26,25]
[{"$f":"ROW()","v":1437},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":1442},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1487","v":0},{"$f":"T1487","v":0},{"$f":"U1487","v":0},{"$f":"V1487","v":0},{"$f":"W1487","v":0},{"$f":"X1487","v":0},{"$f":"Y1487","v":0},{"$f":"Z1487","v":0},{"$f":"AA1487","v":0},{"$f":"AB1487","v":0},{"$f":"AC1487","v":0},{"$f":"AD1487","v":0},{"$f":"AE1487","v":0},{"$f":"AF1487","v":0},{"$f":"AG1487","v":0},{"$f":"AH1487","v":0},{"$f":"AI1487","v":0},{"$f":"AJ1487","v":0},{"$f":"AK1487","v":0},{"$f":"AL1487","v":0},{"$f":"AM1487","v":0},{"$f":"AN1487","v":0},{"$f":"AO1487","v":0},{"$f":"AP1487","v":0},{"$f":"AQ1487","v":0},{"$f":"AR1487","v":0},{"$f":"AS1487","v":0},{"$f":"AT1487","v":0},{"$f":"AU1487","v":0},{"$f":"AV1487*AV$15","v":0},{"$f":"AW1487","v":0},{"$f":"AX1487","v":0},{"$f":"AY1487","v":0},{"$f":"AZ1487","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1445},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.73773425E-2,1.72325313125E-2,1.7087720125000001E-2,1.6942908937500001E-2,1.6798097750000001E-2,1.6653286562500001E-2,1.6508475375000001E-2,1.6363664187500002E-2,1.6218853000000002E-2,1.6074041812500002E-2,1.5929230625000002E-2,1.5784419437500002E-2,1.5639608250000003E-2,1.5494797062500003E-2,1.5349985875000003E-2,1.5205174687500003E-2,1.5060363500000003E-2,1.4915552312500004E-2,1.4770741125000004E-2,1.4625929937500004E-2,1.4481118750000004E-2,1.4336307562500004E-2,1.4191496375000005E-2,1.4046685187500005E-2,1.3901874000000005E-2,1.3322629250000006E-2,1.2743384500000007E-2,1.2164139750000007E-2,1.1584895000000008E-2,1.4051303930816146E-2,1.3311761618667928E-2,1.257221930651971E-2,1.1832676994371492E-2,1.1093134682223274E-2,1.0353592370075056E-2,9.6140500579268377E-3,8.8745077457786196E-3,8.1349654336304016E-3,7.3954231214821836E-3,6.6558808093339656E-3,5.9163384971857476E-3,5.1767961850375296E-3,4.4372538728893107E-3,3.6977115607410922E-3]
[{"$f":"ROW()","v":1447},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9472500000000002E-3,3.8814625000000002E-3,3.8156750000000001E-3,3.7498875000000001E-3,3.6841E-3,3.6183125E-3,3.552525E-3,3.4867374999999999E-3,3.4209499999999999E-3,3.3551624999999998E-3,3.2893749999999998E-3,3.2235874999999997E-3,3.1577999999999997E-3,3.0920124999999996E-3,3.0262249999999996E-3,2.9604374999999995E-3,2.8946499999999995E-3,2.8288624999999994E-3,2.7630749999999994E-3,2.6972874999999993E-3,2.6314999999999993E-3,2.5657124999999992E-3,2.4999249999999992E-3,2.4341374999999991E-3,2.3683499999999991E-3,2.1051999999999989E-3,1.8420499999999989E-3,1.578899999999999E-3,1.315749999999999E-3,1.3438917448405239E-3,1.0079188086303929E-3,6.7194587242026186E-4,3.3597293621013088E-4,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1450},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1495","v":0},{"$f":"T1495","v":0},{"$f":"U1495","v":0},{"$f":"V1495","v":0},{"$f":"W1495","v":0},{"$f":"X1495","v":0},{"$f":"Y1495","v":0},{"$f":"Z1495","v":0},{"$f":"AA1495","v":0},{"$f":"AB1495","v":0},{"$f":"AC1495","v":0},{"$f":"AD1495","v":0},{"$f":"AE1495","v":0},{"$f":"AF1495","v":0},{"$f":"AG1495","v":0},{"$f":"AH1495","v":0},{"$f":"AI1495","v":0},{"$f":"AJ1495","v":0},{"$f":"AK1495","v":0},{"$f":"AL1495","v":0},{"$f":"AM1495","v":0},{"$f":"AN1495","v":0},{"$f":"AO1495","v":0},{"$f":"AP1495","v":0},{"$f":"AQ1495","v":0},{"$f":"AR1495","v":0},{"$f":"AS1495","v":0},{"$f":"AT1495","v":0},{"$f":"AU1495","v":0},0,{"$f":"AW1495","v":0},{"$f":"AX1495","v":0},{"$f":"AY1495","v":0},{"$f":"AZ1495","v":0},{"$f":"BA1495","v":0},{"$f":"BB1495","v":0},{"$f":"BC1495","v":0},{"$f":"BD1495","v":0},{"$f":"BE1495","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1456},"Capex"]
[{"$f":"ROW()","v":1457},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$209","v":0}]
[{"$f":"ROW()","v":1462},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$214","v":3.9472500000000002E-3}]
[{"$f":"ROW()","v":1466},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$218","v":0}]
[{"$f":"ROW()","v":1470},"Total",null,{"$f":"SUM(D1457:D1469)","v":0},{"$f":"SUM(E1457:E1469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.5346856175000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG1457:BG1469)","v":0},0,{"$f":"SUM(BI1457:BI1469)","v":0},0,{"$f":"SUM(BK1457:BK1469)","v":0}]
[{"$f":"ROW()","v":1471},"Depreciation"]
[{"$f":"ROW()","v":1476},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W375*T$12","v":2.8911362500000002E-4},{"$f":"Inputs!X375*U$12","v":2.8911362500000002E-4},{"$f":"Inputs!Y375*V$12","v":2.8911362500000002E-4},{"$f":"Inputs!Z375*W$12","v":2.8911362500000002E-4},{"$f":"Inputs!AA375*X$12","v":2.8911362500000002E-4},{"$f":"Inputs!AB375*Y$12","v":2.8911362500000002E-4},{"$f":"Inputs!AC375*Z$12","v":2.8911362500000002E-4},{"$f":"Inputs!AD375*AA$12","v":2.8911362500000002E-4},{"$f":"Inputs!AE375*AB$12","v":2.8911362500000002E-4},{"$f":"Inputs!AF375*AC$12","v":2.8911362500000002E-4},{"$f":"Inputs!AG375*AD$12","v":2.8911362500000002E-4},{"$f":"Inputs!AH375*AE$12","v":2.8911362500000002E-4},{"$f":"Inputs!AI375*AF$12","v":2.8911362500000002E-4},{"$f":"Inputs!AJ375*AG$12","v":2.8911362500000002E-4},{"$f":"Inputs!AK375*AH$12","v":2.8911362500000002E-4},{"$f":"Inputs!AL375*AI$12","v":2.8911362500000002E-4},{"$f":"Inputs!AM375*AJ$12","v":2.8911362500000002E-4},{"$f":"Inputs!AN375*AK$12","v":2.8911362500000002E-4},{"$f":"Inputs!AO375*AL$12","v":2.8911362500000002E-4},{"$f":"Inputs!AP375*AM$12","v":2.8911362500000002E-4},{"$f":"Inputs!AQ375*AN$12","v":2.8911362500000002E-4},{"$f":"Inputs!AR375*AO$12","v":2.8911362500000002E-4},{"$f":"Inputs!AS375*AP$12","v":2.8911362500000002E-4},{"$f":"Inputs!AT375*AQ$12","v":2.8911362500000002E-4},{"$f":"Inputs!AU375*AR$12","v":2.6020226249999982E-3},{"$f":"Inputs!AV375*AS$12","v":2.6020226249999982E-3},{"$f":"Inputs!AW375*AT$12","v":2.6020226249999978E-3},{"$f":"Inputs!AX375*AU$12","v":2.6020226249999969E-3},{"$f":"Inputs!AY375*AV$12","v":0},{"$f":"Inputs!AZ1217*AW$12","v":0},{"$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($B1446=\"Non-depreciable assets\",0,MIN(BG1446,IF(BG1431>1,BG1446/BG1431,BG1446)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1479},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W378*T$12","v":1.1424853750000013E-3},{"$f":"Inputs!X378*U$12","v":1.1424853750000013E-3},{"$f":"Inputs!Y378*V$12","v":1.1424853750000013E-3},{"$f":"Inputs!Z378*W$12","v":1.1424853750000013E-3},{"$f":"Inputs!AA378*X$12","v":1.1424853750000013E-3},{"$f":"Inputs!AB378*Y$12","v":1.1424853750000013E-3},{"$f":"Inputs!AC378*Z$12","v":1.1424853750000013E-3},{"$f":"Inputs!AD378*AA$12","v":1.1424853750000013E-3},{"$f":"Inputs!AE378*AB$12","v":1.1424853750000013E-3},{"$f":"Inputs!AF378*AC$12","v":1.1424853750000013E-3},{"$f":"Inputs!AG378*AD$12","v":1.1424853750000013E-3},{"$f":"Inputs!AH378*AE$12","v":1.1424853750000013E-3},{"$f":"Inputs!AI378*AF$12","v":1.1424853750000013E-3},{"$f":"Inputs!AJ378*AG$12","v":1.1424853750000013E-3},{"$f":"Inputs!AK378*AH$12","v":1.1424853750000013E-3},{"$f":"Inputs!AL378*AI$12","v":1.1424853750000013E-3},{"$f":"Inputs!AM378*AJ$12","v":1.1424853750000013E-3},{"$f":"Inputs!AN378*AK$12","v":1.1424853750000013E-3},{"$f":"Inputs!AO378*AL$12","v":1.1424853750000013E-3},{"$f":"Inputs!AP378*AM$12","v":1.1424853750000013E-3},{"$f":"Inputs!AQ378*AN$12","v":1.1424853750000013E-3},{"$f":"Inputs!AR378*AO$12","v":1.1424853750000013E-3},{"$f":"Inputs!AS378*AP$12","v":1.1424853750000013E-3},{"$f":"Inputs!AT378*AQ$12","v":1.1424853750000013E-3},{"$f":"Inputs!AU378*AR$12","v":4.5699414999999851E-3},{"$f":"Inputs!AV378*AS$12","v":4.5699414999999851E-3},{"$f":"Inputs!AW378*AT$12","v":4.5699414999999851E-3},{"$f":"Inputs!AX378*AU$12","v":4.5699414999999799E-3},{"$f":"Inputs!AY378*AV$12","v":0},{"$f":"Inputs!AZ1220*AW$12","v":0},{"$f":"Inputs!BA1220*AX$12","v":0},{"$f":"Inputs!BB1220*AY$12","v":0},{"$f":"Inputs!BC1220*AZ$12","v":0},{"$f":"Inputs!BD1220*BA$12","v":0},{"$f":"Inputs!BE1220*BB$12","v":0},{"$f":"Inputs!BF1220*BC$12","v":0},{"$f":"Inputs!BG1220*BD$12","v":0},{"$f":"Inputs!BH1220*BE$12","v":0},{"$f":"Inputs!BI1220*BF$12","v":0},{"$f":"IF($B1449=\"Non-depreciable assets\",0,MIN(BG1449,IF(BG1434>1,BG1449/BG1434,BG1449)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1485},"Total",null,{"$f":"SUM(D1472:D1484)","v":0},{"$f":"SUM(E1472:E1484)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,2.2061487625000001E-2,8.969151862499998E-2,8.9691518624999994E-2,8.969151862499998E-2,8.9691518624999966E-2,8.2519554500000009E-2,0.10535564134568452,0.10535564134568449,0.10535564134568452,0.10535564134568452,0.10501966840947437,0.1050196684094744,0.1050196684094744,0.1050196684094744,0.1050196684094744,0.10501966840947438,{"$f":"SUM(BG1472:BG1484)","v":0.10501966840947446},0.10501966840947446,{"$f":"SUM(BI1472:BI1484)","v":0.10501966840947446},0.10501966840947445,{"$f":"SUM(BK1472:BK1484)","v":0.10501966840947446}]
[{"$f":"ROW()","v":1487},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S1442+S1457-S1472,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD1442+BD1457-BD1472,0)","v":0},0,{"$f":"MAX(BF1442+BF1457-BF1472,0)","v":0},0,{"$f":"MAX(BH1442+BH1457-BH1472,0)","v":0},0,{"$f":"MAX(BJ1442+BJ1457-BJ1472,0)","v":0},0]
[{"$f":"ROW()","v":1490},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S1445+S1460-S1475,0)","v":1.73773425E-2},1.72325313125E-2,1.7087720125000001E-2,1.6942908937500001E-2,1.6798097750000001E-2,1.6653286562500001E-2,1.6508475375000001E-2,1.6363664187500002E-2,1.6218853000000002E-2,1.6074041812500002E-2,1.5929230625000002E-2,1.5784419437500002E-2,1.5639608250000003E-2,1.5494797062500003E-2,1.5349985875000003E-2,1.5205174687500003E-2,1.5060363500000003E-2,1.4915552312500004E-2,1.4770741125000004E-2,1.4625929937500004E-2,1.4481118750000004E-2,1.4336307562500004E-2,1.4191496375000005E-2,1.4046685187500005E-2,1.3901874000000005E-2,1.3322629250000006E-2,1.2743384500000007E-2,1.2164139750000007E-2,1.1584895000000008E-2,1.1005650250000009E-2,1.3311761618667928E-2,1.257221930651971E-2,1.1832676994371492E-2,1.1093134682223274E-2,1.0353592370075056E-2,9.6140500579268377E-3,8.8745077457786196E-3,{"$f":"MAX(BD1445+BD1460-BD1475,0)","v":8.1349654336304016E-3},7.3954231214821836E-3,{"$f":"MAX(BF1445+BF1460-BF1475,0)","v":6.6558808093339656E-3},5.9163384971857476E-3,{"$f":"MAX(BH1445+BH1460-BH1475,0)","v":5.1767961850375296E-3},4.4372538728893107E-3,{"$f":"MAX(BJ1445+BJ1460-BJ1475,0)","v":3.6977115607410922E-3},2.9581692485928738E-3]
[{"$f":"ROW()","v":1495},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S1450+S1465-S1480,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG1450+BG1465-BG1480,0)","v":0},0,{"$f":"MAX(BI1450+BI1465-BI1480,0)","v":0},0,{"$f":"MAX(BK1450+BK1465-BK1480,0)","v":0}]
[{"$f":"ROW()","v":1499},"Miscellaneous assets"]
[{"$f":"ROW()","v":1500},"Total",null,{"$f":"SUM(D1487:D1499)","v":0},{"$f":"SUM(E1487:E1499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.5346856175000001,2.5126241298749998,2.4905626422499996,2.4685011546249993,2.4464396669999995,2.4243781793749992,2.402316691749999,2.3802552041249982,2.3581937164999984,2.3361322288749982,2.3140707412499979,2.2920092536249972,2.2699477659999974,2.2478862783749971,2.2258247907499973,2.203763303124997,2.1817018154999968,2.1596403278749965,2.1375788402499962,2.1155173526249964,2.0934558649999961,2.0713943773749959,2.0493328897499956,2.0272714021249958,2.0052099144999955,1.9155183958749957,1.8258268772499957,1.7361353586249957,1.6464438399999957,1.5639242854999957,1.8913619501791694,1.7860063088334848,1.6806506674878006,1.5752950261421159,1.4702753577326417,1.3652556893231675,1.2602360209136931,1.1552163525042189,1.0501966840947445,0.94517701568527024,{"$f":"SUM(BG1487:BG1499)","v":0.84015734727579572},0.7351376788663212,{"$f":"SUM(BI1487:BI1499)","v":0.63011801045684668},0.52509834204737227,{"$f":"SUM(BK1487:BK1499)","v":0.42007867363789786}]
[{"$f":"ROW()","v":1504},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(U1504-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,{"$f":"MAX(AR1504-1,0)","v":43.25},42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,{"$f":"MAX(MIN(BF1504-1,Assets!$BG$192),0)","v":29.25},28.25,27.25,26.25,25.25]
[{"$f":"ROW()","v":1509},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(U1509-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,{"$f":"MAX(AR1509-1,0)","v":43.25},42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,{"$f":"MAX(MIN(BF1509-1,Assets!$BG$192),0)","v":29.25},28.25,27.25,26.25,25.25]
[{"$f":"ROW()","v":1512},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$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,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":1519},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1524},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1528},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1529},"Shared support assets (net IOT & cyber security)"]
[{"$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":"T$209","v":0}]
[{"$f":"ROW()","v":1538},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$214","v":0}]
[{"$f":"ROW()","v":1541},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$217","v":0}]
[{"$f":"ROW()","v":1543},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1549},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X387*U$12","v":0},{"$f":"Inputs!Y387*V$12","v":0},{"$f":"Inputs!Z387*W$12","v":0},{"$f":"Inputs!AA387*X$12","v":0},{"$f":"Inputs!AB387*Y$12","v":0},{"$f":"Inputs!AC387*Z$12","v":0},{"$f":"Inputs!AD387*AA$12","v":0},{"$f":"Inputs!AE387*AB$12","v":0},{"$f":"Inputs!AF387*AC$12","v":0},{"$f":"Inputs!AG387*AD$12","v":0},{"$f":"Inputs!AH387*AE$12","v":0},{"$f":"Inputs!AI387*AF$12","v":0},{"$f":"Inputs!AJ387*AG$12","v":0},{"$f":"Inputs!AK387*AH$12","v":0},{"$f":"Inputs!AL387*AI$12","v":0},{"$f":"Inputs!AM387*AJ$12","v":0},{"$f":"Inputs!AN387*AK$12","v":0},{"$f":"Inputs!AO387*AL$12","v":0},{"$f":"Inputs!AP387*AM$12","v":0},{"$f":"Inputs!AQ387*AN$12","v":0},{"$f":"Inputs!AR387*AO$12","v":0},{"$f":"Inputs!AS387*AP$12","v":0},{"$f":"Inputs!AT387*AQ$12","v":0},{"$f":"Inputs!AU387*AR$12","v":0},{"$f":"Inputs!AV387*AS$12","v":0},{"$f":"Inputs!AW387*AT$12","v":0},{"$f":"Inputs!AX387*AU$12","v":0},{"$f":"Inputs!AY387*AV$12","v":0},{"$f":"Inputs!AZ1229*AW$12","v":0},{"$f":"Inputs!BA1229*AX$12","v":0},{"$f":"Inputs!BB1229*AY$12","v":0},{"$f":"Inputs!BC1229*AZ$12","v":0},{"$f":"Inputs!BD1229*BA$12","v":0},{"$f":"Inputs!BE1229*BB$12","v":0},{"$f":"Inputs!BF1229*BC$12","v":0},{"$f":"Inputs!BG1229*BD$12","v":0},{"$f":"Inputs!BH1229*BE$12","v":0},{"$f":"Inputs!BI1229*BF$12","v":0},{"$f":"IF($B1519=\"Non-depreciable assets\",0,MIN(BG1519,IF(BG1504>1,BG1519/BG1504,BG1519)))*BG$12","v":0},0,0,0,0]
[{"$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!AZ1232*AW$12","v":1.5060524226519843E-16},{"$f":"Inputs!BA1232*AX$12","v":0},{"$f":"Inputs!BB1232*AY$12","v":0},{"$f":"Inputs!BC1232*AZ$12","v":0},{"$f":"Inputs!BD1232*BA$12","v":0},{"$f":"Inputs!BE1232*BB$12","v":0},{"$f":"Inputs!BF1232*BC$12","v":0},{"$f":"Inputs!BG1232*BD$12","v":0},{"$f":"Inputs!BH1232*BE$12","v":0},{"$f":"Inputs!BI1232*BF$12","v":0},{"$f":"IF($B1522=\"Non-depreciable assets\",0,MIN(BG1522,IF(BG1507>1,BG1522/BG1507,BG1522)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1557},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X395*U$12","v":0},{"$f":"Inputs!Y395*V$12","v":0},{"$f":"Inputs!Z395*W$12","v":0},{"$f":"Inputs!AA395*X$12","v":0},{"$f":"Inputs!AB395*Y$12","v":0},{"$f":"Inputs!AC395*Z$12","v":0},{"$f":"Inputs!AD395*AA$12","v":0},{"$f":"Inputs!AE395*AB$12","v":0},{"$f":"Inputs!AF395*AC$12","v":0},{"$f":"Inputs!AG395*AD$12","v":0},{"$f":"Inputs!AH395*AE$12","v":0},{"$f":"Inputs!AI395*AF$12","v":0},{"$f":"Inputs!AJ395*AG$12","v":0},{"$f":"Inputs!AK395*AH$12","v":0},{"$f":"Inputs!AL395*AI$12","v":0},{"$f":"Inputs!AM395*AJ$12","v":0},{"$f":"Inputs!AN395*AK$12","v":0},{"$f":"Inputs!AO395*AL$12","v":0},{"$f":"Inputs!AP395*AM$12","v":0},{"$f":"Inputs!AQ395*AN$12","v":0},{"$f":"Inputs!AR395*AO$12","v":0},{"$f":"Inputs!AS395*AP$12","v":0},{"$f":"Inputs!AT395*AQ$12","v":0},{"$f":"Inputs!AU395*AR$12","v":0},{"$f":"Inputs!AV395*AS$12","v":0},{"$f":"Inputs!AW395*AT$12","v":0},{"$f":"Inputs!AX395*AU$12","v":0},{"$f":"Inputs!AY395*AV$12","v":0},{"$f":"Inputs!AZ1237*AW$12","v":0},{"$f":"Inputs!BA1237*AX$12","v":0},{"$f":"Inputs!BB1237*AY$12","v":0},{"$f":"Inputs!BC1237*AZ$12","v":0},{"$f":"Inputs!BD1237*BA$12","v":0},{"$f":"Inputs!BE1237*BB$12","v":0},{"$f":"Inputs!BF1237*BC$12","v":0},{"$f":"Inputs!BG1237*BD$12","v":0},{"$f":"Inputs!BH1237*BE$12","v":0},{"$f":"Inputs!BI1237*BF$12","v":0},{"$f":"IF($B1527=\"Non-depreciable assets\",0,MIN(BG1527,IF(BG1512>1,BG1527/BG1512,BG1527)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1558},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1562},"Closing Asset Values"]
[{"$f":"ROW()","v":1565},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(T1520+T1535-T1550,0)","v":1.0182189350000002},1.0097337772083335,1.0012486194166668,0.99276346162500007,0.98427830383333337,0.97579314604166667,0.96730798824999997,0.95882283045833328,0.95033767266666658,0.94185251487499988,0.93336735708333318,0.92488219929166648,0.91639704149999979,0.90791188370833309,0.89942672591666639,0.89094156812499969,0.882456410333333,0.8739712525416663,0.8654860947499996,0.8570009369583329,0.84851577916666621,0.84003062137499951,0.83154546358333281,0.82306030579166611,0.78911967462499943,0.75517904345833275,0.72123841229166608,0.6872977811249994,0.65335714995833272,0.79083103384189257,0.74749782650809027,0.70416461917428796,0.66083141184048566,0.61749820450668336,{"$f":"MAX(BB1520+BB1535-BB1550,0)","v":0.57416499717288105},0.53083178983907875,{"$f":"MAX(BD1520+BD1535-BD1550,0)","v":0.48749858250527645},0.44416537517147414,{"$f":"MAX(BF1520+BF1535-BF1550,0)","v":0.40083216783767184},0.35749896050386948,{"$f":"MAX(BH1520+BH1535-BH1550,0)","v":0.31416575317006712},0.27083254583626476,{"$f":"MAX(BJ1520+BJ1535-BJ1550,0)","v":0.2274993385024624},0.18416613116866004]
[{"$f":"ROW()","v":1571},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"MAX(BG1526+BG1541-BG1556,0)","v":0},0,{"$f":"MAX(BI1526+BI1541-BI1556,0)","v":0},0,{"$f":"MAX(BK1526+BK1541-BK1556,0)","v":0}]
[{"$f":"ROW()","v":1572},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(T1527+T1542-T1557,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG1527+BG1542-BG1557,0)","v":0},0,{"$f":"MAX(BI1527+BI1542-BI1557,0)","v":0},0,{"$f":"MAX(BK1527+BK1542-BK1557,0)","v":0}]
[{"$f":"ROW()","v":1578},"Life (years)"]
[{"$f":"ROW()","v":1581},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(V1581-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,{"$f":"MAX(AR1581-1,0)","v":23.5},22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,{"$f":"MAX(MIN(BF1581-1,Assets!$BG$192),0)","v":9.5},8.5,7.5,6.5,5.5]
[{"$f":"ROW()","v":1585},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(V1585-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,{"$f":"MAX(AR1585-1,0)","v":43.5},42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,{"$f":"MAX(MIN(BF1585-1,Assets!$BG$192),0)","v":29.5},28.5,27.5,26.5,25.5]
[{"$f":"ROW()","v":1586},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(V1586-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,{"$f":"MAX(AR1586-1,0)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF1586-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$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,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":1595},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1602},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1647","v":0},{"$f":"V1647","v":0},{"$f":"W1647","v":0},{"$f":"X1647","v":0},{"$f":"Y1647","v":0},{"$f":"Z1647","v":0},{"$f":"AA1647","v":0},{"$f":"AB1647","v":0},{"$f":"AC1647","v":0},{"$f":"AD1647","v":0},{"$f":"AE1647","v":0},{"$f":"AF1647","v":0},{"$f":"AG1647","v":0},{"$f":"AH1647","v":0},{"$f":"AI1647","v":0},{"$f":"AJ1647","v":0},{"$f":"AK1647","v":0},{"$f":"AL1647","v":0},{"$f":"AM1647","v":0},{"$f":"AN1647","v":0},{"$f":"AO1647","v":0},{"$f":"AP1647","v":0},{"$f":"AQ1647","v":0},{"$f":"AR1647","v":0},{"$f":"AS1647","v":0},{"$f":"AT1647","v":0},{"$f":"AU1647","v":0},0,{"$f":"AW1647","v":0},{"$f":"AX1647","v":0},{"$f":"AY1647","v":0},{"$f":"AZ1647","v":0},{"$f":"BA1647","v":0},{"$f":"BB1647","v":0},{"$f":"BC1647","v":0},{"$f":"BD1647","v":0},{"$f":"BE1647","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1605},"Shared support assets (net IOT & cyber security)"]
[{"$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":"U$210","v":0}]
[{"$f":"ROW()","v":1614},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$214","v":0}]
[{"$f":"ROW()","v":1615},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$215","v":0}]
[{"$f":"ROW()","v":1619},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1624},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y401*V$12","v":0},{"$f":"Inputs!Z401*W$12","v":0},{"$f":"Inputs!AA401*X$12","v":0},{"$f":"Inputs!AB401*Y$12","v":0},{"$f":"Inputs!AC401*Z$12","v":0},{"$f":"Inputs!AD401*AA$12","v":0},{"$f":"Inputs!AE401*AB$12","v":0},{"$f":"Inputs!AF401*AC$12","v":0},{"$f":"Inputs!AG401*AD$12","v":0},{"$f":"Inputs!AH401*AE$12","v":0},{"$f":"Inputs!AI401*AF$12","v":0},{"$f":"Inputs!AJ401*AG$12","v":0},{"$f":"Inputs!AK401*AH$12","v":0},{"$f":"Inputs!AL401*AI$12","v":0},{"$f":"Inputs!AM401*AJ$12","v":0},{"$f":"Inputs!AN401*AK$12","v":0},{"$f":"Inputs!AO401*AL$12","v":0},{"$f":"Inputs!AP401*AM$12","v":0},{"$f":"Inputs!AQ401*AN$12","v":0},{"$f":"Inputs!AR401*AO$12","v":0},{"$f":"Inputs!AS401*AP$12","v":0},{"$f":"Inputs!AT401*AQ$12","v":0},{"$f":"Inputs!AU401*AR$12","v":0},{"$f":"Inputs!AV401*AS$12","v":0},{"$f":"Inputs!AW401*AT$12","v":0},{"$f":"Inputs!AX401*AU$12","v":0},{"$f":"Inputs!AY401*AV$12","v":0},{"$f":"Inputs!AZ1243*AW$12","v":0},{"$f":"Inputs!BA1243*AX$12","v":0},{"$f":"Inputs!BB1243*AY$12","v":0},{"$f":"Inputs!BC1243*AZ$12","v":0},{"$f":"Inputs!BD1243*BA$12","v":0},{"$f":"Inputs!BE1243*BB$12","v":0},{"$f":"Inputs!BF1243*BC$12","v":0},{"$f":"Inputs!BG1243*BD$12","v":0},{"$f":"Inputs!BH1243*BE$12","v":0},{"$f":"Inputs!BI1243*BF$12","v":0},{"$f":"IF($B1594=\"Non-depreciable assets\",0,MIN(BG1594,IF(BG1579>1,BG1594/BG1579,BG1594)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1627},"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":"Inputs!Y404*V$12","v":7.0372916666666668E-5},{"$f":"Inputs!Z404*W$12","v":7.0372916666666668E-5},{"$f":"Inputs!AA404*X$12","v":7.0372916666666668E-5},{"$f":"Inputs!AB404*Y$12","v":7.0372916666666668E-5},{"$f":"Inputs!AC404*Z$12","v":7.0372916666666668E-5},{"$f":"Inputs!AD404*AA$12","v":7.0372916666666668E-5},{"$f":"Inputs!AE404*AB$12","v":7.0372916666666668E-5},{"$f":"Inputs!AF404*AC$12","v":7.0372916666666668E-5},{"$f":"Inputs!AG404*AD$12","v":7.0372916666666668E-5},{"$f":"Inputs!AH404*AE$12","v":7.0372916666666668E-5},{"$f":"Inputs!AI404*AF$12","v":7.0372916666666668E-5},{"$f":"Inputs!AJ404*AG$12","v":7.0372916666666668E-5},{"$f":"Inputs!AK404*AH$12","v":7.0372916666666668E-5},{"$f":"Inputs!AL404*AI$12","v":7.0372916666666668E-5},{"$f":"Inputs!AM404*AJ$12","v":7.0372916666666668E-5},{"$f":"Inputs!AN404*AK$12","v":7.0372916666666668E-5},{"$f":"Inputs!AO404*AL$12","v":7.0372916666666668E-5},{"$f":"Inputs!AP404*AM$12","v":7.0372916666666668E-5},{"$f":"Inputs!AQ404*AN$12","v":7.0372916666666668E-5},{"$f":"Inputs!AR404*AO$12","v":7.0372916666666668E-5},{"$f":"Inputs!AS404*AP$12","v":7.0372916666666668E-5},{"$f":"Inputs!AT404*AQ$12","v":7.0372916666666668E-5},{"$f":"Inputs!AU404*AR$12","v":2.8149166666666673E-4},{"$f":"Inputs!AV404*AS$12","v":2.8149166666666673E-4},{"$f":"Inputs!AW404*AT$12","v":2.8149166666666673E-4},{"$f":"Inputs!AX404*AU$12","v":2.8149166666666673E-4},{"$f":"Inputs!AY404*AV$12","v":2.8149166666666673E-4},{"$f":"Inputs!AZ1246*AW$12","v":3.593903924327701E-4},{"$f":"Inputs!BA1246*AX$12","v":3.593903924327701E-4},{"$f":"Inputs!BB1246*AY$12","v":3.593903924327701E-4},{"$f":"Inputs!BC1246*AZ$12","v":3.593903924327701E-4},{"$f":"Inputs!BD1246*BA$12","v":3.593903924327701E-4},{"$f":"Inputs!BE1246*BB$12","v":3.5939039243277027E-4},{"$f":"Inputs!BF1246*BC$12","v":3.5939039243277027E-4},{"$f":"Inputs!BG1246*BD$12","v":3.5939039243277027E-4},{"$f":"Inputs!BH1246*BE$12","v":3.5939039243277027E-4},{"$f":"Inputs!BI1246*BF$12","v":3.5939039243277027E-4},{"$f":"IF($B1597=\"Non-depreciable assets\",0,MIN(BG1597,IF(BG1582>1,BG1597/BG1582,BG1597)))*BG$12","v":3.593903924327701E-4},3.593903924327701E-4,3.5939039243277016E-4,3.5939039243277016E-4,3.5939039243277016E-4]
[{"$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!AZ1248*AW$12","v":0},{"$f":"Inputs!BA1248*AX$12","v":0},{"$f":"Inputs!BB1248*AY$12","v":0},{"$f":"Inputs!BC1248*AZ$12","v":0},{"$f":"Inputs!BD1248*BA$12","v":0},{"$f":"Inputs!BE1248*BB$12","v":0},{"$f":"Inputs!BF1248*BC$12","v":0},{"$f":"Inputs!BG1248*BD$12","v":0},{"$f":"Inputs!BH1248*BE$12","v":0},{"$f":"Inputs!BI1248*BF$12","v":0},{"$f":"IF($B1599=\"Non-depreciable assets\",0,MIN(BG1599,IF(BG1584>1,BG1599/BG1584,BG1599)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1634},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1639},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U1594+U1609-U1624,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1594+BB1609-BB1624,0)","v":0},0,{"$f":"MAX(BD1594+BD1609-BD1624,0)","v":0},0,{"$f":"MAX(BF1594+BF1609-BF1624,0)","v":0},0,{"$f":"MAX(BH1594+BH1609-BH1624,0)","v":0},0,{"$f":"MAX(BJ1594+BJ1609-BJ1624,0)","v":0},0]
[{"$f":"ROW()","v":1643},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U1598+U1613-U1628,0)","v":0.10989445499999999},0.10806288074999999,0.1062313065,0.10439973225,0.10256815800000001,0.10073658375000001,9.8905009500000016E-2,9.707343525000002E-2,9.5241861000000025E-2,9.3410286750000029E-2,9.1578712500000034E-2,8.9747138250000039E-2,8.7915564000000043E-2,8.6083989750000048E-2,8.4252415500000052E-2,8.2420841250000057E-2,8.0589267000000062E-2,7.8757692750000066E-2,7.6926118500000071E-2,7.5094544250000075E-2,7.326297000000008E-2,7.1431395750000085E-2,6.9599821500000089E-2,5.4133194500000092E-2,3.8666567500000096E-2,2.3199940500000099E-2,7.7333135000001007E-3,9.540979117872439E-17,0,0,0,0,0,{"$f":"MAX(BB1598+BB1613-BB1628,0)","v":0},0,{"$f":"MAX(BD1598+BD1613-BD1628,0)","v":0},0,{"$f":"MAX(BF1598+BF1613-BF1628,0)","v":0},0,{"$f":"MAX(BH1598+BH1613-BH1628,0)","v":0},0,{"$f":"MAX(BJ1598+BJ1613-BJ1628,0)","v":0},0]
[{"$f":"ROW()","v":1644},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U1599+U1614-U1629,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1599+BB1614-BB1629,0)","v":0},0,{"$f":"MAX(BD1599+BD1614-BD1629,0)","v":0},0,{"$f":"MAX(BF1599+BF1614-BF1629,0)","v":0},0,{"$f":"MAX(BH1599+BH1614-BH1629,0)","v":0},0,{"$f":"MAX(BJ1599+BJ1614-BJ1629,0)","v":0},0]
[{"$f":"ROW()","v":1648},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U1603+U1618-U1633,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG1603+BG1618-BG1633,0)","v":0},0,{"$f":"MAX(BI1603+BI1618-BI1633,0)","v":0},0,{"$f":"MAX(BK1603+BK1618-BK1633,0)","v":0}]
[{"$f":"ROW()","v":1653},{"$f":"TEXT(EOMONTH(LEFT(B1577,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/09/2004 Capex"}]
[{"$f":"ROW()","v":1656},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(W1656-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,{"$f":"MAX(AR1656-1,0)","v":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,{"$f":"MAX(MIN(BF1656-1,Assets!$BG$192),0)","v":29.75},28.75,27.75,26.75,25.75]
[{"$f":"ROW()","v":1658},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(W1658-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,{"$f":"MAX(AR1658-1,0)","v":23.75},22.75,21.75,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,{"$f":"MAX(MIN(BF1658-1,Assets!$BG$192),0)","v":9.75},8.75,7.75,6.75,5.75]
[{"$f":"ROW()","v":1664},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":1667},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":1672},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0182189350000002,1.0097337772083335,1.0012486194166668,0.99276346162500007,0.98427830383333337,0.97579314604166667,0.96730798824999997,0.95882283045833328,0.95033767266666658,0.94185251487499988,0.93336735708333318,0.92488219929166648,0.91639704149999979,0.90791188370833309,0.89942672591666639,0.89094156812499969,0.882456410333333,0.8739712525416663,0.8654860947499996,0.8570009369583329,0.84851577916666621,0.84003062137499951,0.80608999020833283,0.77214935904166615,0.73820872787499947,0.70426809670833279,0.85583084484259619,0.81249763750879389,0.76916443017499159,0.72583122284118928,0.68249801550738698,0.63916480817358468,0.59583160083978237,0.55249839350598007,0.50916518617217776,0.4658319788383754,0.42249877150457305,0.37916556417077069,0.33583235683696833,0.29249914950316597,0.24916594216936361]
[{"$f":"ROW()","v":1673},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4447500000000009E-3,8.3743770833333338E-3,8.3040041666666668E-3,8.2336312499999998E-3,8.1632583333333328E-3,8.0928854166666658E-3,8.0225124999999987E-3,7.9521395833333317E-3,7.8817666666666647E-3,7.8113937499999977E-3,7.7410208333333307E-3,7.6706479166666636E-3,7.6002749999999966E-3,7.5299020833333296E-3,7.4595291666666626E-3,7.3891562499999956E-3,7.3187833333333285E-3,7.2484104166666615E-3,7.1780374999999945E-3,7.1076645833333275E-3,7.0372916666666605E-3,6.9669187499999934E-3,6.6854270833333271E-3,6.4039354166666607E-3,6.1224437499999944E-3,5.840952083333328E-3,7.0979602505472101E-3,6.7385698581144404E-3,6.3791794656816708E-3,6.0197890732489011E-3,5.6603986808161314E-3,5.3010082883833609E-3,4.9416178959505903E-3,4.5822275035178198E-3,4.2228371110850493E-3,3.8634467186522792E-3,3.5040563262195091E-3,3.144665933786739E-3,2.7852755413539688E-3,2.4258851489211987E-3,2.0664947564884286E-3]
[{"$f":"ROW()","v":1677},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39829844999999992,0.38834098874999989,0.37838352749999987,0.36842606624999985,0.35846860499999983,0.34851114374999981,0.33855368249999979,0.32859622124999976,0.31863875999999974,0.30868129874999972,0.2987238374999997,0.28876637624999968,0.27880891499999966,0.26885145374999964,0.25889399249999961,0.24893653124999962,0.23897906999999963,0.22902160874999963,0.21906414749999964,0.20910668624999965,0.19914922499999965,0.18919176374999966,0.14936191874999966,0.10953207374999965,6.9702228749999651E-2,2.9872383749999641E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1681},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1686},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$210","v":0}]
[{"$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,{"$f":"V$211","v":1.0182189350000002}]
[{"$f":"ROW()","v":1693},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$217","v":0}]
[{"$f":"ROW()","v":1696},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1698},"Total",null,{"$f":"SUM(D1685:D1697)","v":0},{"$f":"SUM(E1685:E1697)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5073191754972808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG1685:BG1697)","v":0},0,{"$f":"SUM(BI1685:BI1697)","v":0},0,{"$f":"SUM(BK1685:BK1697)","v":0}]
[{"$f":"ROW()","v":1701},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z417*W$12","v":0},{"$f":"Inputs!AA417*X$12","v":0},{"$f":"Inputs!AB417*Y$12","v":0},{"$f":"Inputs!AC417*Z$12","v":0},{"$f":"Inputs!AD417*AA$12","v":0},{"$f":"Inputs!AE417*AB$12","v":0},{"$f":"Inputs!AF417*AC$12","v":0},{"$f":"Inputs!AG417*AD$12","v":0},{"$f":"Inputs!AH417*AE$12","v":0},{"$f":"Inputs!AI417*AF$12","v":0},{"$f":"Inputs!AJ417*AG$12","v":0},{"$f":"Inputs!AK417*AH$12","v":0},{"$f":"Inputs!AL417*AI$12","v":0},{"$f":"Inputs!AM417*AJ$12","v":0},{"$f":"Inputs!AN417*AK$12","v":0},{"$f":"Inputs!AO417*AL$12","v":0},{"$f":"Inputs!AP417*AM$12","v":0},{"$f":"Inputs!AQ417*AN$12","v":0},{"$f":"Inputs!AR417*AO$12","v":0},{"$f":"Inputs!AS417*AP$12","v":0},{"$f":"Inputs!AT417*AQ$12","v":0},{"$f":"Inputs!AU417*AR$12","v":0},{"$f":"Inputs!AV417*AS$12","v":0},{"$f":"Inputs!AW417*AT$12","v":0},{"$f":"Inputs!AX417*AU$12","v":0},{"$f":"Inputs!AY417*AV$12","v":0},{"$f":"Inputs!AZ1259*AW$12","v":0},{"$f":"Inputs!BA1259*AX$12","v":0},{"$f":"Inputs!BB1259*AY$12","v":0},{"$f":"Inputs!BC1259*AZ$12","v":0},{"$f":"Inputs!BD1259*BA$12","v":0},{"$f":"Inputs!BE1259*BB$12","v":0},{"$f":"Inputs!BF1259*BC$12","v":0},{"$f":"Inputs!BG1259*BD$12","v":0},{"$f":"Inputs!BH1259*BE$12","v":0},{"$f":"Inputs!BI1259*BF$12","v":0},{"$f":"IF($B1671=\"Non-depreciable assets\",0,MIN(BG1671,IF(BG1656>1,BG1671/BG1656,BG1671)))*BG$12","v":0},0,0,0,0]
[{"$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!AZ1264*AW$12","v":0},{"$f":"Inputs!BA1264*AX$12","v":0},{"$f":"Inputs!BB1264*AY$12","v":0},{"$f":"Inputs!BC1264*AZ$12","v":0},{"$f":"Inputs!BD1264*BA$12","v":0},{"$f":"Inputs!BE1264*BB$12","v":0},{"$f":"Inputs!BF1264*BC$12","v":0},{"$f":"Inputs!BG1264*BD$12","v":0},{"$f":"Inputs!BH1264*BE$12","v":0},{"$f":"Inputs!BI1264*BF$12","v":0},{"$f":"IF($B1676=\"Non-depreciable assets\",0,MIN(BG1676,IF(BG1661>1,BG1676/BG1661,BG1676)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1710},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1715},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(V1670+V1685-V1700,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1670+BB1685-BB1700,0)","v":0},0,{"$f":"MAX(BD1670+BD1685-BD1700,0)","v":0},0,{"$f":"MAX(BF1670+BF1685-BF1700,0)","v":0},0,{"$f":"MAX(BH1670+BH1685-BH1700,0)","v":0},0,{"$f":"MAX(BJ1670+BJ1685-BJ1700,0)","v":0},0]
[{"$f":"ROW()","v":1718},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(V1673+V1688-V1703,0)","v":8.4447500000000009E-3},8.3743770833333338E-3,8.3040041666666668E-3,8.2336312499999998E-3,8.1632583333333328E-3,8.0928854166666658E-3,8.0225124999999987E-3,7.9521395833333317E-3,7.8817666666666647E-3,7.8113937499999977E-3,7.7410208333333307E-3,7.6706479166666636E-3,7.6002749999999966E-3,7.5299020833333296E-3,7.4595291666666626E-3,7.3891562499999956E-3,7.3187833333333285E-3,7.2484104166666615E-3,7.1780374999999945E-3,7.1076645833333275E-3,7.0372916666666605E-3,6.9669187499999934E-3,6.6854270833333271E-3,6.4039354166666607E-3,6.1224437499999944E-3,5.840952083333328E-3,5.5594604166666617E-3,6.7385698581144404E-3,6.3791794656816708E-3,6.0197890732489011E-3,5.6603986808161314E-3,5.3010082883833609E-3,{"$f":"MAX(BB1673+BB1688-BB1703,0)","v":4.9416178959505903E-3},4.5822275035178198E-3,{"$f":"MAX(BD1673+BD1688-BD1703,0)","v":4.2228371110850493E-3},3.8634467186522792E-3,{"$f":"MAX(BF1673+BF1688-BF1703,0)","v":3.5040563262195091E-3},3.144665933786739E-3,{"$f":"MAX(BH1673+BH1688-BH1703,0)","v":2.7852755413539688E-3},2.4258851489211987E-3,{"$f":"MAX(BJ1673+BJ1688-BJ1703,0)","v":2.0664947564884286E-3},1.7071043640556585E-3]
[{"$f":"ROW()","v":1720},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(V1675+V1690-V1705,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1675+BB1690-BB1705,0)","v":0},0,{"$f":"MAX(BD1675+BD1690-BD1705,0)","v":0},0,{"$f":"MAX(BF1675+BF1690-BF1705,0)","v":0},0,{"$f":"MAX(BH1675+BH1690-BH1705,0)","v":0},0,{"$f":"MAX(BJ1675+BJ1690-BJ1705,0)","v":0},0]
[{"$f":"ROW()","v":1725},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1729},{"$f":"TEXT(EOMONTH(LEFT(B1653,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2004 Capex"}]
[{"$f":"ROW()","v":1730},"Life (years)"]
[{"$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,{"$f":"ReceiptAL","v":30},{"$f":"MAX(X1734-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,{"$f":"MAX(AR1734-1,0)","v":24},23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"MAX(MIN(BF1734-1,Assets!$BG$192),0)","v":10},9,8,7,6]
[{"$f":"ROW()","v":1739},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":1742},"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,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":1744}]
[{"$f":"ROW()","v":1749},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4447500000000009E-3,8.3743770833333338E-3,8.3040041666666668E-3,8.2336312499999998E-3,8.1632583333333328E-3,8.0928854166666658E-3,8.0225124999999987E-3,7.9521395833333317E-3,7.8817666666666647E-3,7.8113937499999977E-3,7.7410208333333307E-3,7.6706479166666636E-3,7.6002749999999966E-3,7.5299020833333296E-3,7.4595291666666626E-3,7.3891562499999956E-3,7.3187833333333285E-3,7.2484104166666615E-3,7.1780374999999945E-3,7.1076645833333275E-3,7.0372916666666605E-3,6.7557999999999941E-3,6.4743083333333278E-3,6.1928166666666614E-3,5.9113249999999951E-3,7.1878078486554029E-3,6.8284174562226324E-3,6.4690270637898619E-3,6.1096366713570913E-3,5.7502462789243208E-3,5.3908558864915503E-3,5.0314654940587797E-3,4.6720751016260092E-3,4.3126847091932386E-3,3.9532943167604681E-3,3.5939039243276976E-3,3.2345135318949279E-3,2.8751231394621582E-3,2.5157327470293886E-3,2.1563423545966189E-3]
[{"$f":"ROW()","v":1754},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1799","v":0},{"$f":"X1799","v":0},{"$f":"Y1799","v":0},{"$f":"Z1799","v":0},{"$f":"AA1799","v":0},{"$f":"AB1799","v":0},{"$f":"AC1799","v":0},{"$f":"AD1799","v":0},{"$f":"AE1799","v":0},{"$f":"AF1799","v":0},{"$f":"AG1799","v":0},{"$f":"AH1799","v":0},{"$f":"AI1799","v":0},{"$f":"AJ1799","v":0},{"$f":"AK1799","v":0},{"$f":"AL1799","v":0},{"$f":"AM1799","v":0},{"$f":"AN1799","v":0},{"$f":"AO1799","v":0},{"$f":"AP1799","v":0},{"$f":"AQ1799","v":0},{"$f":"AR1799","v":0},{"$f":"AS1799","v":0},{"$f":"AT1799","v":0},{"$f":"AU1799","v":0},0,{"$f":"AW1799","v":0},{"$f":"AX1799","v":0},{"$f":"AY1799","v":0},{"$f":"AZ1799","v":0},{"$f":"BA1799","v":0},{"$f":"BB1799","v":0},{"$f":"BC1799","v":0},{"$f":"BD1799","v":0},{"$f":"BE1799","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1758},"Miscellaneous assets"]
[{"$f":"ROW()","v":1759},"Total",null,{"$f":"SUM(D1746:D1758)","v":0},{"$f":"SUM(E1746:E1758)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5348565900000002,1.5145120237916667,1.4941674575833335,1.473822891375,1.4534783251666665,1.4331337589583333,1.4127891927499996,1.3924446265416663,1.3721000603333331,1.3517554941249996,1.3314109279166662,1.3110663617083329,1.2907217954999997,1.2703772292916662,1.2500326630833327,1.2296880968749995,1.209343530666666,1.1889989644583328,1.1686543982499993,1.148309832041666,1.1279652658333328,1.0392607039999993,0.95055614216666595,0.86185158033333265,0.77314701849999923,0.87385195452470232,0.8301593567984672,0.78646675907223207,0.74277416134599705,0.69908156361976193,0.65538896589352691,0.61169636816729178,0.56800377044105677,0.52431117271482164,0.48061857498858651,{"$f":"SUM(BG1746:BG1758)","v":0.43692597726235138},0.39323337953611626,{"$f":"SUM(BI1746:BI1758)","v":0.34954078180988113},0.305848184083646,{"$f":"SUM(BK1746:BK1758)","v":0.26215558635741087}]
[{"$f":"ROW()","v":1763},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$211","v":1.0182189350000002}]
[{"$f":"ROW()","v":1768},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$216","v":0.39829844999999997}]
[{"$f":"ROW()","v":1771},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1773},"Miscellaneous assets"]
[{"$f":"ROW()","v":1779},"Receipt and 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":"Inputs!AA434*X$12","v":7.0372916666666668E-5},{"$f":"Inputs!AB434*Y$12","v":7.0372916666666668E-5},{"$f":"Inputs!AC434*Z$12","v":7.0372916666666668E-5},{"$f":"Inputs!AD434*AA$12","v":7.0372916666666668E-5},{"$f":"Inputs!AE434*AB$12","v":7.0372916666666668E-5},{"$f":"Inputs!AF434*AC$12","v":7.0372916666666668E-5},{"$f":"Inputs!AG434*AD$12","v":7.0372916666666668E-5},{"$f":"Inputs!AH434*AE$12","v":7.0372916666666668E-5},{"$f":"Inputs!AI434*AF$12","v":7.0372916666666668E-5},{"$f":"Inputs!AJ434*AG$12","v":7.0372916666666668E-5},{"$f":"Inputs!AK434*AH$12","v":7.0372916666666668E-5},{"$f":"Inputs!AL434*AI$12","v":7.0372916666666668E-5},{"$f":"Inputs!AM434*AJ$12","v":7.0372916666666668E-5},{"$f":"Inputs!AN434*AK$12","v":7.0372916666666668E-5},{"$f":"Inputs!AO434*AL$12","v":7.0372916666666668E-5},{"$f":"Inputs!AP434*AM$12","v":7.0372916666666668E-5},{"$f":"Inputs!AQ434*AN$12","v":7.0372916666666668E-5},{"$f":"Inputs!AR434*AO$12","v":7.0372916666666668E-5},{"$f":"Inputs!AS434*AP$12","v":7.0372916666666668E-5},{"$f":"Inputs!AT434*AQ$12","v":7.0372916666666668E-5},{"$f":"Inputs!AU434*AR$12","v":2.8149166666666667E-4},{"$f":"Inputs!AV434*AS$12","v":2.8149166666666667E-4},{"$f":"Inputs!AW434*AT$12","v":2.8149166666666667E-4},{"$f":"Inputs!AX434*AU$12","v":2.8149166666666667E-4},{"$f":"Inputs!AY434*AV$12","v":2.8149166666666667E-4},{"$f":"Inputs!AZ1276*AW$12","v":3.5939039243277021E-4},{"$f":"Inputs!BA1276*AX$12","v":3.5939039243277021E-4},{"$f":"Inputs!BB1276*AY$12","v":3.5939039243277021E-4},{"$f":"Inputs!BC1276*AZ$12","v":3.5939039243277021E-4},{"$f":"Inputs!BD1276*BA$12","v":3.5939039243277021E-4},{"$f":"Inputs!BE1276*BB$12","v":3.5939039243277027E-4},{"$f":"Inputs!BF1276*BC$12","v":3.5939039243277027E-4},{"$f":"Inputs!BG1276*BD$12","v":3.5939039243277027E-4},{"$f":"Inputs!BH1276*BE$12","v":3.5939039243277032E-4},{"$f":"Inputs!BI1276*BF$12","v":3.5939039243277032E-4},{"$f":"IF($B1749=\"Non-depreciable assets\",0,MIN(BG1749,IF(BG1734>1,BG1749/BG1734,BG1749)))*BG$12","v":3.5939039243276978E-4},3.5939039243276978E-4,3.5939039243276978E-4,3.5939039243276978E-4,3.5939039243276983E-4]
[{"$f":"ROW()","v":1782},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AA437*X$12","v":0},{"$f":"Inputs!AB437*Y$12","v":0},{"$f":"Inputs!AC437*Z$12","v":0},{"$f":"Inputs!AD437*AA$12","v":0},{"$f":"Inputs!AE437*AB$12","v":0},{"$f":"Inputs!AF437*AC$12","v":0},{"$f":"Inputs!AG437*AD$12","v":0},{"$f":"Inputs!AH437*AE$12","v":0},{"$f":"Inputs!AI437*AF$12","v":0},{"$f":"Inputs!AJ437*AG$12","v":0},{"$f":"Inputs!AK437*AH$12","v":0},{"$f":"Inputs!AL437*AI$12","v":0},{"$f":"Inputs!AM437*AJ$12","v":0},{"$f":"Inputs!AN437*AK$12","v":0},{"$f":"Inputs!AO437*AL$12","v":0},{"$f":"Inputs!AP437*AM$12","v":0},{"$f":"Inputs!AQ437*AN$12","v":0},{"$f":"Inputs!AR437*AO$12","v":0},{"$f":"Inputs!AS437*AP$12","v":0},{"$f":"Inputs!AT437*AQ$12","v":0},{"$f":"Inputs!AU437*AR$12","v":0},{"$f":"Inputs!AV437*AS$12","v":0},{"$f":"Inputs!AW437*AT$12","v":0},{"$f":"Inputs!AX437*AU$12","v":0},{"$f":"Inputs!AY437*AV$12","v":0},{"$f":"Inputs!AZ1279*AW$12","v":0},{"$f":"Inputs!BA1279*AX$12","v":0},{"$f":"Inputs!BB1279*AY$12","v":0},{"$f":"Inputs!BC1279*AZ$12","v":0},{"$f":"Inputs!BD1279*BA$12","v":0},{"$f":"Inputs!BE1279*BB$12","v":0},{"$f":"Inputs!BF1279*BC$12","v":0},{"$f":"Inputs!BG1279*BD$12","v":0},{"$f":"Inputs!BH1279*BE$12","v":0},{"$f":"Inputs!BI1279*BF$12","v":0},{"$f":"IF($B1752=\"Non-depreciable assets\",0,MIN(BG1752,IF(BG1737>1,BG1752/BG1737,BG1752)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1787},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1788},"Miscellaneous assets"]
[{"$f":"ROW()","v":1792},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(W1747+W1762-W1777,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1747+BB1762-BB1777,0)","v":0},0,{"$f":"MAX(BD1747+BD1762-BD1777,0)","v":0},0,{"$f":"MAX(BF1747+BF1762-BF1777,0)","v":0},0,{"$f":"MAX(BH1747+BH1762-BH1777,0)","v":0},0,{"$f":"MAX(BJ1747+BJ1762-BJ1777,0)","v":0},0]
[{"$f":"ROW()","v":1796},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(W1751+W1766-W1781,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1751+BB1766-BB1781,0)","v":0},0,{"$f":"MAX(BD1751+BD1766-BD1781,0)","v":0},0,{"$f":"MAX(BF1751+BF1766-BF1781,0)","v":0},0,{"$f":"MAX(BH1751+BH1766-BH1781,0)","v":0},0,{"$f":"MAX(BJ1751+BJ1766-BJ1781,0)","v":0},0]
[{"$f":"ROW()","v":1801},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1802},"Shared support assets (net IOT & cyber security)"]
[{"$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,{"$f":"MainAL","v":50},{"$f":"MAX(Y1808-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,{"$f":"MAX(AR1808-1,0)","v":44.25},43.25,42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,{"$f":"MAX(MIN(BF1808-1,Assets!$BG$192),0)","v":30.25},29.25,28.25,27.25,26.25]
[{"$f":"ROW()","v":1811},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(Y1811-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,{"$f":"MAX(AR1811-1,0)","v":4.25},3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF1811-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1813},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(Y1813-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,{"$f":"MAX(AR1813-1,0)","v":44.25},43.25,42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,{"$f":"MAX(MIN(BF1813-1,Assets!$BG$192),0)","v":30.25},29.25,28.25,27.25,26.25]
[{"$f":"ROW()","v":1816},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":1821},"Opening Asset Values"]
[{"$f":"ROW()","v":1825},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1830},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1875","v":0},{"$f":"Y1875","v":0},{"$f":"Z1875","v":0},{"$f":"AA1875","v":0},{"$f":"AB1875","v":0},{"$f":"AC1875","v":0},{"$f":"AD1875","v":0},{"$f":"AE1875","v":0},{"$f":"AF1875","v":0},{"$f":"AG1875","v":0},{"$f":"AH1875","v":0},{"$f":"AI1875","v":0},{"$f":"AJ1875","v":0},{"$f":"AK1875","v":0},{"$f":"AL1875","v":0},{"$f":"AM1875","v":0},{"$f":"AN1875","v":0},{"$f":"AO1875","v":0},{"$f":"AP1875","v":0},{"$f":"AQ1875","v":0},{"$f":"AR1875","v":0},{"$f":"AS1875","v":0},{"$f":"AT1875","v":0},{"$f":"AU1875","v":0},0,{"$f":"AW1875","v":0},{"$f":"AX1875","v":0},{"$f":"AY1875","v":0},{"$f":"AZ1875","v":0},{"$f":"BA1875","v":0},{"$f":"BB1875","v":0},{"$f":"BC1875","v":0},{"$f":"BD1875","v":0},{"$f":"BE1875","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1833},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1835},"Total",null,{"$f":"SUM(D1822:D1834)","v":0},{"$f":"SUM(E1822:E1834)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64429108999999996,0.63631791476144717,0.62834473952289427,0.62037156428434159,0.61239838904578869,0.60442521380723591,0.59645203856868312,0.58847886333013033,0.58050568809157743,0.57253251285302464,0.56455933761447197,0.55658616237591907,0.54940886125992128,0.54826715803158133,0.54712545480324148,0.54598375157490153,0.54484204834656169,0.54370034511822174,0.5425586418898819,0.54141693866154195,0.5242015418108199,0.50698614496009786,0.48977074810937593,0.47255535125865394,0.58134866599361668,0.56307654922891881,0.54604022941314667,0.52900390959737464,0.51196758978160262,0.49493126996583053,0.47792269579138913,0.46092337016405804,0.44392404453672696,0.42692471890939582,{"$f":"SUM(BG1822:BG1834)","v":0.40992539328206468},0.39159676196764959,{"$f":"SUM(BI1822:BI1834)","v":0.3732681306532345},0.35493949933881935,{"$f":"SUM(BK1822:BK1834)","v":0.33661086802440421}]
[{"$f":"ROW()","v":1840},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$212","v":0}]
[{"$f":"ROW()","v":1844},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$216","v":8.1181790000000004E-2}]
[{"$f":"ROW()","v":1845},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$217","v":0}]
[{"$f":"ROW()","v":1850},"Total",null,{"$f":"SUM(D1837:D1849)","v":0},{"$f":"SUM(E1837:E1849)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.57438637025253103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG1837:BG1849)","v":0},0,{"$f":"SUM(BI1837:BI1849)","v":0},0,{"$f":"SUM(BK1837:BK1849)","v":0}]
[{"$f":"ROW()","v":1854},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB448*Y$12","v":8.9564876485149158E-4},{"$f":"Inputs!AC448*Z$12","v":8.9564876485149147E-4},{"$f":"Inputs!AD448*AA$12","v":8.9564876485149158E-4},{"$f":"Inputs!AE448*AB$12","v":8.9564876485149147E-4},{"$f":"Inputs!AF448*AC$12","v":8.9564876485149158E-4},{"$f":"Inputs!AG448*AD$12","v":8.9564876485149147E-4},{"$f":"Inputs!AH448*AE$12","v":8.9564876485149158E-4},{"$f":"Inputs!AI448*AF$12","v":8.9564876485149158E-4},{"$f":"Inputs!AJ448*AG$12","v":8.9564876485149158E-4},{"$f":"Inputs!AK448*AH$12","v":8.9564876485149169E-4},{"$f":"Inputs!AL448*AI$12","v":8.9564876485149158E-4},{"$f":"Inputs!AM448*AJ$12","v":8.9564876485149158E-4},{"$f":"Inputs!AN448*AK$12","v":8.9564876485149169E-4},{"$f":"Inputs!AO448*AL$12","v":8.9564876485149147E-4},{"$f":"Inputs!AP448*AM$12","v":8.9564876485149169E-4},{"$f":"Inputs!AQ448*AN$12","v":8.9564876485149158E-4},{"$f":"Inputs!AR448*AO$12","v":8.9564876485149158E-4},{"$f":"Inputs!AS448*AP$12","v":8.9564876485149169E-4},{"$f":"Inputs!AT448*AQ$12","v":8.9564876485149158E-4},{"$f":"Inputs!AU448*AR$12","v":8.6997411274384821E-3},{"$f":"Inputs!AV448*AS$12","v":8.6997411274384821E-3},{"$f":"Inputs!AW448*AT$12","v":8.6997411274384821E-3},{"$f":"Inputs!AX448*AU$12","v":8.6997411274384821E-3},{"$f":"Inputs!AY448*AV$12","v":8.6997411274384821E-3},{"$f":"Inputs!AZ1290*AW$12","v":1.1107267987283094E-2},{"$f":"Inputs!BA1290*AX$12","v":1.1107267987283094E-2},{"$f":"Inputs!BB1290*AY$12","v":1.1107267987283094E-2},{"$f":"Inputs!BC1290*AZ$12","v":1.1107267987283094E-2},{"$f":"Inputs!BD1290*BA$12","v":1.1107267987283094E-2},{"$f":"Inputs!BE1290*BB$12","v":1.1107267987283094E-2},{"$f":"Inputs!BF1290*BC$12","v":1.1107267987283093E-2},{"$f":"Inputs!BG1290*BD$12","v":1.1107267987283093E-2},{"$f":"Inputs!BH1290*BE$12","v":1.1107267987283093E-2},{"$f":"Inputs!BI1290*BF$12","v":1.1107267987283091E-2},{"$f":"IF($B1824=\"Non-depreciable assets\",0,MIN(BG1824,IF(BG1809>1,BG1824/BG1809,BG1824)))*BG$12","v":1.1107267987283093E-2},1.1107267987283093E-2,1.1107267987283093E-2,1.1107267987283094E-2,1.1107267987283094E-2]
[{"$f":"ROW()","v":1857},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB451*Y$12","v":0},{"$f":"Inputs!AC451*Z$12","v":0},{"$f":"Inputs!AD451*AA$12","v":0},{"$f":"Inputs!AE451*AB$12","v":0},{"$f":"Inputs!AF451*AC$12","v":0},{"$f":"Inputs!AG451*AD$12","v":0},{"$f":"Inputs!AH451*AE$12","v":0},{"$f":"Inputs!AI451*AF$12","v":0},{"$f":"Inputs!AJ451*AG$12","v":0},{"$f":"Inputs!AK451*AH$12","v":0},{"$f":"Inputs!AL451*AI$12","v":0},{"$f":"Inputs!AM451*AJ$12","v":0},{"$f":"Inputs!AN451*AK$12","v":0},{"$f":"Inputs!AO451*AL$12","v":0},{"$f":"Inputs!AP451*AM$12","v":0},{"$f":"Inputs!AQ451*AN$12","v":0},{"$f":"Inputs!AR451*AO$12","v":0},{"$f":"Inputs!AS451*AP$12","v":0},{"$f":"Inputs!AT451*AQ$12","v":0},{"$f":"Inputs!AU451*AR$12","v":2.8975609756097559E-5},{"$f":"Inputs!AV451*AS$12","v":2.8975609756097562E-5},{"$f":"Inputs!AW451*AT$12","v":2.8975609756097566E-5},{"$f":"Inputs!AX451*AU$12","v":2.8975609756097562E-5},{"$f":"Inputs!AY451*AV$12","v":2.8975609756097562E-5},{"$f":"Inputs!AZ1293*AW$12","v":3.6994188440946317E-5},{"$f":"Inputs!BA1293*AX$12","v":3.6994188440946317E-5},{"$f":"Inputs!BB1293*AY$12","v":3.6994188440946317E-5},{"$f":"Inputs!BC1293*AZ$12","v":3.6994188440946317E-5},{"$f":"Inputs!BD1293*BA$12","v":3.6994188440946324E-5},{"$f":"Inputs!BE1293*BB$12","v":9.248547110236559E-6},{"$f":"Inputs!BF1293*BC$12","v":0},{"$f":"Inputs!BG1293*BD$12","v":0},{"$f":"Inputs!BH1293*BE$12","v":0},{"$f":"Inputs!BI1293*BF$12","v":0},{"$f":"IF($B1827=\"Non-depreciable assets\",0,MIN(BG1827,IF(BG1812>1,BG1827/BG1812,BG1827)))*BG$12","v":1.5246593050577406E-20},0,0,0,0]
[{"$f":"ROW()","v":1859},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB453*Y$12","v":6.8314720102129146E-3},{"$f":"Inputs!AC453*Z$12","v":6.8314720102129146E-3},{"$f":"Inputs!AD453*AA$12","v":6.8314720102129146E-3},{"$f":"Inputs!AE453*AB$12","v":6.8314720102129155E-3},{"$f":"Inputs!AF453*AC$12","v":6.8314720102129146E-3},{"$f":"Inputs!AG453*AD$12","v":6.8314720102129146E-3},{"$f":"Inputs!AH453*AE$12","v":6.8314720102129146E-3},{"$f":"Inputs!AI453*AF$12","v":6.8314720102129146E-3},{"$f":"Inputs!AJ453*AG$12","v":6.8314720102129155E-3},{"$f":"Inputs!AK453*AH$12","v":6.8314720102129155E-3},{"$f":"Inputs!AL453*AI$12","v":6.8314720102129146E-3},{"$f":"Inputs!AM453*AJ$12","v":6.8314720102129146E-3},{"$f":"Inputs!AN453*AK$12","v":6.8314720102129155E-3},{"$f":"Inputs!AO453*AL$12","v":6.8314720102129146E-3},{"$f":"Inputs!AP453*AM$12","v":6.8314720102129146E-3},{"$f":"Inputs!AQ453*AN$12","v":6.8314720102129146E-3},{"$f":"Inputs!AR453*AO$12","v":6.8314720102129146E-3},{"$f":"Inputs!AS453*AP$12","v":6.8314720102129146E-3},{"$f":"Inputs!AT453*AQ$12","v":6.8314720102129146E-3},{"$f":"Inputs!AU453*AR$12","v":0},{"$f":"Inputs!AV453*AS$12","v":0},{"$f":"Inputs!AW453*AT$12","v":0},{"$f":"Inputs!AX453*AU$12","v":0},{"$f":"Inputs!AY453*AV$12","v":0},{"$f":"Inputs!AZ1295*AW$12","v":0},{"$f":"Inputs!BA1295*AX$12","v":0},{"$f":"Inputs!BB1295*AY$12","v":0},{"$f":"Inputs!BC1295*AZ$12","v":0},{"$f":"Inputs!BD1295*BA$12","v":0},{"$f":"Inputs!BE1295*BB$12","v":0},{"$f":"Inputs!BF1295*BC$12","v":0},{"$f":"Inputs!BG1295*BD$12","v":0},{"$f":"Inputs!BH1295*BE$12","v":0},{"$f":"Inputs!BI1295*BF$12","v":0},{"$f":"IF($B1829=\"Non-depreciable assets\",0,MIN(BG1829,IF(BG1814>1,BG1829/BG1814,BG1829)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1864},"Miscellaneous assets"]
[{"$f":"ROW()","v":1867},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(X1822+X1837-X1852,0)","v":0.30112483999999995},0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.29650989992337162,0.2918949598467433,0.28728001977011497,0.28266507969348664,0.27805013961685832,0.34910441517284518,0.34321235753279716,0.33732029989274914,0.33142824225270112,0.3255361846126531,{"$f":"MAX(BB1822+BB1837-BB1852,0)","v":0.31964412697260508},0.31375206933255706,{"$f":"MAX(BD1822+BD1837-BD1852,0)","v":0.30786001169250904},0.30196795405246102,{"$f":"MAX(BF1822+BF1837-BF1852,0)","v":0.296075896412413},0.28885453308528097,{"$f":"MAX(BH1822+BH1837-BH1852,0)","v":0.28163316975814895},0.27441180643101692,{"$f":"MAX(BJ1822+BJ1837-BJ1852,0)","v":0.2671904431038849},0.25996907977675288]
[{"$f":"ROW()","v":1873},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(X1828+X1843-X1858,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1828+BB1843-BB1858,0)","v":0},0,{"$f":"MAX(BD1828+BD1843-BD1858,0)","v":0},0,{"$f":"MAX(BF1828+BF1843-BF1858,0)","v":0},0,{"$f":"MAX(BH1828+BH1843-BH1858,0)","v":0},0,{"$f":"MAX(BJ1828+BJ1843-BJ1858,0)","v":0},0]
[{"$f":"ROW()","v":1874},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(X1829+X1844-X1859,0)","v":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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG1829+BG1844-BG1859,0)","v":0},0,{"$f":"MAX(BI1829+BI1844-BI1859,0)","v":0},0,{"$f":"MAX(BK1829+BK1844-BK1859,0)","v":0}]
[{"$f":"ROW()","v":1878},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":1883},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(Z1883-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,{"$f":"MAX(AR1883-1,0)","v":64.5},{"$f":"MAX(AS1883-1,0)","v":63.5},62.5,61.5,60.5,59.5,58.5,57.5,56.5,55.5,54.5,53.5,52.5,51.5,{"$f":"MAX(MIN(BF1883-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":1886},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(Z1886-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,{"$f":"MAX(AR1886-1,0)","v":24.5},23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,{"$f":"MAX(MIN(BF1886-1,Assets!$BG$192),0)","v":10.5},9.5,8.5,7.5,6.5]
[{"$f":"ROW()","v":1888},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(Z1888-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,{"$f":"MAX(AR1888-1,0)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,{"$f":"MAX(MIN(BF1888-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1894},"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,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":1897},"Opening Asset Values"]
[{"$f":"ROW()","v":1902},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5541100000000001E-3,5.3080555365115929E-3,5.0620010730231856E-3,4.8159466095347783E-3,4.5698921460463711E-3,4.3238376825579638E-3,4.0777832190695565E-3,3.8317287555811493E-3,3.585674292092742E-3,3.3396198286043347E-3,3.0935653651159275E-3,2.8475109016275202E-3,2.6014564381391129E-3,2.3554019746507057E-3,2.1093475111622984E-3,1.8632930476738911E-3,1.6172385841854839E-3,1.3711841206970766E-3,1.1251296572086693E-3,9.2056062862527473E-4,7.1599160004188014E-4,5.1142257145848555E-4,3.0685354287509096E-4,1.3059026637054293E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1903},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1907},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1952","v":0},{"$f":"Z1952","v":0},{"$f":"AA1952","v":0},{"$f":"AB1952","v":0},{"$f":"AC1952","v":0},{"$f":"AD1952","v":0},{"$f":"AE1952","v":0},{"$f":"AF1952","v":0},{"$f":"AG1952","v":0},{"$f":"AH1952","v":0},{"$f":"AI1952","v":0},{"$f":"AJ1952","v":0},{"$f":"AK1952","v":0},{"$f":"AL1952","v":0},{"$f":"AM1952","v":0},{"$f":"AN1952","v":0},{"$f":"AO1952","v":0},{"$f":"AP1952","v":0},{"$f":"AQ1952","v":0},{"$f":"AR1952","v":0},{"$f":"AS1952","v":0},{"$f":"AT1952","v":0},{"$f":"AU1952","v":0},0,{"$f":"AW1952","v":0},{"$f":"AX1952","v":0},{"$f":"AY1952","v":0},{"$f":"AZ1952","v":0},{"$f":"BA1952","v":0},{"$f":"BB1952","v":0},{"$f":"BC1952","v":0},{"$f":"BD1952","v":0},{"$f":"BE1952","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1911},"Total",null,{"$f":"SUM(D1898:D1910)","v":0},{"$f":"SUM(E1898:E1910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56687527999999998,0.55890210476144719,0.55092892952289441,0.54295575428434151,0.53498257904578872,0.52700940380723593,0.51903622856868314,0.51106305333013036,0.50308987809157746,0.49511670285302467,0.48714352761447188,0.47917035237591904,0.47119717713736631,0.46322400189881346,0.45525082666026062,0.44727765142170783,0.43930447618315505,0.4313313009446022,0.42335812570604936,0.39638332112472902,0.36940851654340862,0.34243371196208822,0.31545890738076787,0.36831788359291556,0.34232555562688444,0.32478058922125441,0.30723562281562439,0.28969065640999436,0.27214569000436434,0.25460072359873426,0.23705575719310426,0.21951079078747421,0.20196582438184418,{"$f":"SUM(BG1898:BG1910)","v":0.18442085797621416},0.16687474050240581,{"$f":"SUM(BI1898:BI1910)","v":0.14932862302859745},0.13178250555478913,{"$f":"SUM(BK1898:BK1910)","v":0.1142363880809808}]
[{"$f":"ROW()","v":1916},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$212","v":0}]
[{"$f":"ROW()","v":1917},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$213","v":5.5541100000000001E-3}]
[{"$f":"ROW()","v":1923},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":1926},"Total",null,{"$f":"SUM(D1913:D1925)","v":0},{"$f":"SUM(E1913:E1925)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54010604923076933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG1913:BG1925)","v":0},0,{"$f":"SUM(BI1913:BI1925)","v":0},0,{"$f":"SUM(BK1913:BK1925)","v":0}]
[{"$f":"ROW()","v":1928},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC461*Z$12","v":0},{"$f":"Inputs!AD461*AA$12","v":0},{"$f":"Inputs!AE461*AB$12","v":0},{"$f":"Inputs!AF461*AC$12","v":0},{"$f":"Inputs!AG461*AD$12","v":0},{"$f":"Inputs!AH461*AE$12","v":0},{"$f":"Inputs!AI461*AF$12","v":0},{"$f":"Inputs!AJ461*AG$12","v":0},{"$f":"Inputs!AK461*AH$12","v":0},{"$f":"Inputs!AL461*AI$12","v":0},{"$f":"Inputs!AM461*AJ$12","v":0},{"$f":"Inputs!AN461*AK$12","v":0},{"$f":"Inputs!AO461*AL$12","v":0},{"$f":"Inputs!AP461*AM$12","v":0},{"$f":"Inputs!AQ461*AN$12","v":0},{"$f":"Inputs!AR461*AO$12","v":0},{"$f":"Inputs!AS461*AP$12","v":0},{"$f":"Inputs!AT461*AQ$12","v":0},{"$f":"Inputs!AU461*AR$12","v":3.8909923664122164E-6},{"$f":"Inputs!AV461*AS$12","v":3.8909923664122164E-6},{"$f":"Inputs!AW461*AT$12","v":3.8909923664122164E-6},{"$f":"Inputs!AX461*AU$12","v":3.8909923664122164E-6},{"$f":"Inputs!AY461*AV$12","v":3.8909923664122164E-6},{"$f":"Inputs!AZ1303*AW$12","v":4.9677679274737569E-6},{"$f":"Inputs!BA1303*AX$12","v":4.9677679274737569E-6},{"$f":"Inputs!BB1303*AY$12","v":4.9677679274737577E-6},{"$f":"Inputs!BC1303*AZ$12","v":4.9677679274737577E-6},{"$f":"Inputs!BD1303*BA$12","v":4.9677679274737577E-6},{"$f":"Inputs!BE1303*BB$12","v":4.9677679274737577E-6},{"$f":"Inputs!BF1303*BC$12","v":4.9677679274737577E-6},{"$f":"Inputs!BG1303*BD$12","v":4.9677679274737577E-6},{"$f":"Inputs!BH1303*BE$12","v":4.9677679274737577E-6},{"$f":"Inputs!BI1303*BF$12","v":4.9677679274737569E-6},{"$f":"IF($B1898=\"Non-depreciable assets\",0,MIN(BG1898,IF(BG1883>1,BG1898/BG1883,BG1898)))*BG$12","v":6.1188361057908456E-6},6.1188361057908465E-6,6.1188361057908465E-6,6.1188361057908456E-6,6.1188361057908456E-6]
[{"$f":"ROW()","v":1931},"Receipt and delivery point 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":"Inputs!AC464*Z$12","v":0},{"$f":"Inputs!AD464*AA$12","v":0},{"$f":"Inputs!AE464*AB$12","v":0},{"$f":"Inputs!AF464*AC$12","v":0},{"$f":"Inputs!AG464*AD$12","v":0},{"$f":"Inputs!AH464*AE$12","v":0},{"$f":"Inputs!AI464*AF$12","v":0},{"$f":"Inputs!AJ464*AG$12","v":0},{"$f":"Inputs!AK464*AH$12","v":0},{"$f":"Inputs!AL464*AI$12","v":0},{"$f":"Inputs!AM464*AJ$12","v":0},{"$f":"Inputs!AN464*AK$12","v":0},{"$f":"Inputs!AO464*AL$12","v":0},{"$f":"Inputs!AP464*AM$12","v":0},{"$f":"Inputs!AQ464*AN$12","v":0},{"$f":"Inputs!AR464*AO$12","v":0},{"$f":"Inputs!AS464*AP$12","v":0},{"$f":"Inputs!AT464*AQ$12","v":0},{"$f":"Inputs!AU464*AR$12","v":0},{"$f":"Inputs!AV464*AS$12","v":0},{"$f":"Inputs!AW464*AT$12","v":0},{"$f":"Inputs!AX464*AU$12","v":0},{"$f":"Inputs!AY464*AV$12","v":0},{"$f":"Inputs!AZ1306*AW$12","v":0},{"$f":"Inputs!BA1306*AX$12","v":0},{"$f":"Inputs!BB1306*AY$12","v":0},{"$f":"Inputs!BC1306*AZ$12","v":0},{"$f":"Inputs!BD1306*BA$12","v":0},{"$f":"Inputs!BE1306*BB$12","v":0},{"$f":"Inputs!BF1306*BC$12","v":0},{"$f":"Inputs!BG1306*BD$12","v":0},{"$f":"Inputs!BH1306*BE$12","v":0},{"$f":"Inputs!BI1306*BF$12","v":0},{"$f":"IF($B1901=\"Non-depreciable assets\",0,MIN(BG1901,IF(BG1886>1,BG1901/BG1886,BG1901)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1936},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC469*Z$12","v":0},{"$f":"Inputs!AD469*AA$12","v":0},{"$f":"Inputs!AE469*AB$12","v":0},{"$f":"Inputs!AF469*AC$12","v":0},{"$f":"Inputs!AG469*AD$12","v":0},{"$f":"Inputs!AH469*AE$12","v":0},{"$f":"Inputs!AI469*AF$12","v":0},{"$f":"Inputs!AJ469*AG$12","v":0},{"$f":"Inputs!AK469*AH$12","v":0},{"$f":"Inputs!AL469*AI$12","v":0},{"$f":"Inputs!AM469*AJ$12","v":0},{"$f":"Inputs!AN469*AK$12","v":0},{"$f":"Inputs!AO469*AL$12","v":0},{"$f":"Inputs!AP469*AM$12","v":0},{"$f":"Inputs!AQ469*AN$12","v":0},{"$f":"Inputs!AR469*AO$12","v":0},{"$f":"Inputs!AS469*AP$12","v":0},{"$f":"Inputs!AT469*AQ$12","v":0},{"$f":"Inputs!AU469*AR$12","v":0},{"$f":"Inputs!AV469*AS$12","v":0},{"$f":"Inputs!AW469*AT$12","v":0},{"$f":"Inputs!AX469*AU$12","v":0},{"$f":"Inputs!AY469*AV$12","v":0},{"$f":"Inputs!AZ1311*AW$12","v":0},{"$f":"Inputs!BA1311*AX$12","v":0},{"$f":"Inputs!BB1311*AY$12","v":0},{"$f":"Inputs!BC1311*AZ$12","v":0},{"$f":"Inputs!BD1311*BA$12","v":0},{"$f":"Inputs!BE1311*BB$12","v":0},{"$f":"Inputs!BF1311*BC$12","v":0},{"$f":"Inputs!BG1311*BD$12","v":0},{"$f":"Inputs!BH1311*BE$12","v":0},{"$f":"Inputs!BI1311*BF$12","v":0},{"$f":"IF($B1906=\"Non-depreciable assets\",0,MIN(BG1906,IF(BG1891>1,BG1906/BG1891,BG1906)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":1940},"Miscellaneous assets"]
[{"$f":"ROW()","v":1945},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Y1900+Y1915-Y1930,0)","v":0.36644481000000001},0.36554916123514852,0.36465351247029704,0.36375786370544555,0.36286221494059406,0.36196656617574258,0.36107091741089109,0.3601752686460396,0.35927961988118812,0.35838397111633663,0.35748832235148514,0.35659267358663366,0.35569702482178217,0.35480137605693068,0.3539057272920792,0.35301007852722771,0.35211442976237622,0.35121878099752474,0.35032313223267325,0.33658497018433314,0.32284680813599304,0.30910864608765293,0.29537048403931282,0.28163232199097271,0.34202997343519975,0.32448997479749719,0.30694997615979464,0.28940997752209208,0.27186997888438952,{"$f":"MAX(BB1900+BB1915-BB1930,0)","v":0.25432998024668696},0.2367899816089844,{"$f":"MAX(BD1900+BD1915-BD1930,0)","v":0.21924998297128184},0.20170998433357928,{"$f":"MAX(BF1900+BF1915-BF1930,0)","v":0.18416998569587673},0.16662998705817417,{"$f":"MAX(BH1900+BH1915-BH1930,0)","v":0.14908998842047161},0.13154998978276908,{"$f":"MAX(BJ1900+BJ1915-BJ1930,0)","v":0.11400999114506653},9.6469992507363989E-2]
[{"$f":"ROW()","v":1948},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Y1903+Y1918-Y1933,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1903+BB1918-BB1933,0)","v":0},0,{"$f":"MAX(BD1903+BD1918-BD1933,0)","v":0},0,{"$f":"MAX(BF1903+BF1918-BF1933,0)","v":0},0,{"$f":"MAX(BH1903+BH1918-BH1933,0)","v":0},0,{"$f":"MAX(BJ1903+BJ1918-BJ1933,0)","v":0},0]
[{"$f":"ROW()","v":1950},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Y1905+Y1920-Y1935,0)","v":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-2,6.514091256015141E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG1905+BG1920-BG1935,0)","v":0},0,{"$f":"MAX(BI1905+BI1920-BI1935,0)","v":0},0,{"$f":"MAX(BK1905+BK1920-BK1935,0)","v":0}]
[{"$f":"ROW()","v":1955},"Miscellaneous assets"]
[{"$f":"ROW()","v":1957},{"$f":"TEXT(EOMONTH(LEFT(B1881,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/09/2005 Capex"}]
[{"$f":"ROW()","v":1960},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AA1960-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,{"$f":"MAX(AR1960-1,0)","v":44.75},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,{"$f":"MAX(MIN(BF1960-1,Assets!$BG$192),0)","v":30.75},29.75,28.75,27.75,26.75]
[{"$f":"ROW()","v":1965},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(AA1965-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,{"$f":"MAX(AR1965-1,0)","v":44.75},43.75,42.75,41.75,40.75,39.75,38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,{"$f":"MAX(MIN(BF1965-1,Assets!$BG$192),0)","v":30.75},29.75,28.75,27.75,26.75]
[{"$f":"ROW()","v":1969},"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,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":1973},"Opening Asset Values"]
[{"$f":"ROW()","v":1974},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2019","v":4.5632000000000002E-4},{"$f":"AA2019","v":4.5632000000000002E-4},{"$f":"AB2019","v":4.5632000000000002E-4},{"$f":"AC2019","v":4.5632000000000002E-4},{"$f":"AD2019","v":4.5632000000000002E-4},{"$f":"AE2019","v":4.5632000000000002E-4},{"$f":"AF2019","v":4.5632000000000002E-4},{"$f":"AG2019","v":4.5632000000000002E-4},{"$f":"AH2019","v":4.5632000000000002E-4},{"$f":"AI2019","v":4.5632000000000002E-4},{"$f":"AJ2019","v":4.5632000000000002E-4},{"$f":"AK2019","v":4.5632000000000002E-4},{"$f":"AL2019","v":4.5632000000000002E-4},{"$f":"AM2019","v":4.5632000000000002E-4},{"$f":"AN2019","v":4.5632000000000002E-4},{"$f":"AO2019","v":4.5632000000000002E-4},{"$f":"AP2019","v":4.5632000000000002E-4},{"$f":"AQ2019","v":4.5632000000000002E-4},{"$f":"AR2019","v":4.4937977186311788E-4},{"$f":"AS2019","v":4.4243954372623573E-4},{"$f":"AT2019","v":4.3549931558935359E-4},{"$f":"AU2019","v":4.2855908745247144E-4},{"$f":"AV2019*AV$15","v":5.3829574815057876E-4},{"$f":"AW2019","v":5.2943491279007536E-4},{"$f":"AX2019","v":5.2057407742957197E-4},{"$f":"AY2019","v":5.1171324206906858E-4},{"$f":"AZ2019","v":5.0285240670856518E-4},4.9399157134806179E-4,4.8513073598755845E-4,4.7626990062705511E-4,4.6740906526655178E-4,4.5854822990604844E-4,4.496873945455451E-4,4.387194093127269E-4,4.2775142407990875E-4,4.1678343884709061E-4,4.0581545361427241E-4]
[{"$f":"ROW()","v":1979},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1982},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2027","v":0},{"$f":"AA2027","v":0},{"$f":"AB2027","v":0},{"$f":"AC2027","v":0},{"$f":"AD2027","v":0},{"$f":"AE2027","v":0},{"$f":"AF2027","v":0},{"$f":"AG2027","v":0},{"$f":"AH2027","v":0},{"$f":"AI2027","v":0},{"$f":"AJ2027","v":0},{"$f":"AK2027","v":0},{"$f":"AL2027","v":0},{"$f":"AM2027","v":0},{"$f":"AN2027","v":0},{"$f":"AO2027","v":0},{"$f":"AP2027","v":0},{"$f":"AQ2027","v":0},{"$f":"AR2027","v":0},{"$f":"AS2027","v":0},{"$f":"AT2027","v":0},{"$f":"AU2027","v":0},0,{"$f":"AW2027","v":0},{"$f":"AX2027","v":0},{"$f":"AY2027","v":0},{"$f":"AZ2027","v":0},{"$f":"BA2027","v":0},{"$f":"BB2027","v":0},{"$f":"BC2027","v":0},{"$f":"BD2027","v":0},{"$f":"BE2027","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1988},"Capex"]
[{"$f":"ROW()","v":1990},"Main line valve and scraper 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":"Z$210","v":0}]
[{"$f":"ROW()","v":1993},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$213","v":9.4376000000000008E-4}]
[{"$f":"ROW()","v":1998},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$218","v":-2.6187290969899468E-2}]
[{"$f":"ROW()","v":2002},"Total",null,{"$f":"SUM(D1989:D2001)","v":0},{"$f":"SUM(E1989:E2001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11795762903010054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG1989:BG2001)","v":0},0,{"$f":"SUM(BI1989:BI2001)","v":0},0,{"$f":"SUM(BK1989:BK2001)","v":0}]
[{"$f":"ROW()","v":2003},"Depreciation"]
[{"$f":"ROW()","v":2009},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD481*AA$12","v":0},{"$f":"Inputs!AE481*AB$12","v":0},{"$f":"Inputs!AF481*AC$12","v":0},{"$f":"Inputs!AG481*AD$12","v":0},{"$f":"Inputs!AH481*AE$12","v":0},{"$f":"Inputs!AI481*AF$12","v":0},{"$f":"Inputs!AJ481*AG$12","v":0},{"$f":"Inputs!AK481*AH$12","v":0},{"$f":"Inputs!AL481*AI$12","v":0},{"$f":"Inputs!AM481*AJ$12","v":0},{"$f":"Inputs!AN481*AK$12","v":0},{"$f":"Inputs!AO481*AL$12","v":0},{"$f":"Inputs!AP481*AM$12","v":0},{"$f":"Inputs!AQ481*AN$12","v":0},{"$f":"Inputs!AR481*AO$12","v":0},{"$f":"Inputs!AS481*AP$12","v":0},{"$f":"Inputs!AT481*AQ$12","v":0},{"$f":"Inputs!AU481*AR$12","v":0},{"$f":"Inputs!AV481*AS$12","v":0},{"$f":"Inputs!AW481*AT$12","v":0},{"$f":"Inputs!AX481*AU$12","v":0},{"$f":"Inputs!AY481*AV$12","v":0},{"$f":"Inputs!AZ1323*AW$12","v":0},{"$f":"Inputs!BA1323*AX$12","v":0},{"$f":"Inputs!BB1323*AY$12","v":0},{"$f":"Inputs!BC1323*AZ$12","v":0},{"$f":"Inputs!BD1323*BA$12","v":0},{"$f":"Inputs!BE1323*BB$12","v":0},{"$f":"Inputs!BF1323*BC$12","v":0},{"$f":"Inputs!BG1323*BD$12","v":0},{"$f":"Inputs!BH1323*BE$12","v":0},{"$f":"Inputs!BI1323*BF$12","v":0},{"$f":"IF($B1979=\"Non-depreciable assets\",0,MIN(BG1979,IF(BG1964>1,BG1979/BG1964,BG1979)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2012},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD484*AA$12","v":0},{"$f":"Inputs!AE484*AB$12","v":0},{"$f":"Inputs!AF484*AC$12","v":0},{"$f":"Inputs!AG484*AD$12","v":0},{"$f":"Inputs!AH484*AE$12","v":0},{"$f":"Inputs!AI484*AF$12","v":0},{"$f":"Inputs!AJ484*AG$12","v":0},{"$f":"Inputs!AK484*AH$12","v":0},{"$f":"Inputs!AL484*AI$12","v":0},{"$f":"Inputs!AM484*AJ$12","v":0},{"$f":"Inputs!AN484*AK$12","v":0},{"$f":"Inputs!AO484*AL$12","v":0},{"$f":"Inputs!AP484*AM$12","v":0},{"$f":"Inputs!AQ484*AN$12","v":0},{"$f":"Inputs!AR484*AO$12","v":0},{"$f":"Inputs!AS484*AP$12","v":0},{"$f":"Inputs!AT484*AQ$12","v":0},{"$f":"Inputs!AU484*AR$12","v":0},{"$f":"Inputs!AV484*AS$12","v":0},{"$f":"Inputs!AW484*AT$12","v":0},{"$f":"Inputs!AX484*AU$12","v":0},{"$f":"Inputs!AY484*AV$12","v":0},{"$f":"Inputs!AZ1326*AW$12","v":0},{"$f":"Inputs!BA1326*AX$12","v":0},{"$f":"Inputs!BB1326*AY$12","v":0},{"$f":"Inputs!BC1326*AZ$12","v":0},{"$f":"Inputs!BD1326*BA$12","v":0},{"$f":"Inputs!BE1326*BB$12","v":0},{"$f":"Inputs!BF1326*BC$12","v":0},{"$f":"Inputs!BG1326*BD$12","v":0},{"$f":"Inputs!BH1326*BE$12","v":0},{"$f":"Inputs!BI1326*BF$12","v":0},{"$f":"IF($B1982=\"Non-depreciable assets\",0,MIN(BG1982,IF(BG1967>1,BG1982/BG1967,BG1982)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2017},"Total",null,{"$f":"SUM(D2004:D2016)","v":0},{"$f":"SUM(E2004:E2016)","v":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-3,2.5527218287349183E-3,2.5527218287349183E-3,2.5527218287349179E-3,2.5527218287349179E-3,2.5527218287349179E-3,2.5527218287349179E-3,2.5527218287349175E-3,2.5527218287349175E-3,2.5527218287349175E-3,2.5527218287349175E-3,{"$f":"SUM(BG2004:BG2016)","v":2.5548289786072359E-3},2.5548289786072355E-3,{"$f":"SUM(BI2004:BI2016)","v":2.5548289786072355E-3},2.5548289786072359E-3,{"$f":"SUM(BK2004:BK2016)","v":2.5548289786072355E-3}]
[{"$f":"ROW()","v":2019},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Z1974+Z1989-Z2004,0)","v":4.5632000000000002E-4},4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.5632000000000002E-4,4.4937977186311788E-4,4.4243954372623573E-4,4.3549931558935359E-4,4.2855908745247144E-4,4.2161885931558929E-4,5.2943491279007536E-4,5.2057407742957197E-4,5.1171324206906858E-4,5.0285240670856518E-4,4.9399157134806179E-4,{"$f":"MAX(BB1974+BB1989-BB2004,0)","v":4.8513073598755845E-4},4.7626990062705511E-4,{"$f":"MAX(BD1974+BD1989-BD2004,0)","v":4.6740906526655178E-4},4.5854822990604844E-4,{"$f":"MAX(BF1974+BF1989-BF2004,0)","v":4.496873945455451E-4},4.387194093127269E-4,{"$f":"MAX(BH1974+BH1989-BH2004,0)","v":4.2775142407990875E-4},4.1678343884709061E-4,{"$f":"MAX(BJ1974+BJ1989-BJ2004,0)","v":4.0581545361427241E-4},3.9484746838145421E-4]
[{"$f":"ROW()","v":2022},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"MAX(BF1977+BF1992-BF2007,0)","v":0},0,{"$f":"MAX(BH1977+BH1992-BH2007,0)","v":0},0,{"$f":"MAX(BJ1977+BJ1992-BJ2007,0)","v":0},0]
[{"$f":"ROW()","v":2026},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Z1981+Z1996-Z2011,0)","v":7.6212630000000003E-2},6.9381157989787084E-2,6.2549685979574166E-2,5.5718213969361254E-2,4.8886741959148342E-2,4.205526994893543E-2,3.5223797938722518E-2,2.8392325928509602E-2,2.1560853918296687E-2,1.4729381908083771E-2,7.8979098978708556E-3,1.0664378876579401E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG1981+BG1996-BG2011,0)","v":0},0,{"$f":"MAX(BI1981+BI1996-BI2011,0)","v":0},0,{"$f":"MAX(BK1981+BK1996-BK2011,0)","v":0}]
[{"$f":"ROW()","v":2031},"Miscellaneous assets"]
[{"$f":"ROW()","v":2032},"Total",null,{"$f":"SUM(D2019:D2031)","v":0},{"$f":"SUM(E2019:E2031)","v":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-2,5.0770689531934775E-2,4.821796770319986E-2,4.5665245874464945E-2,4.311252404573003E-2,4.0559802216995108E-2,3.8007080388260193E-2,3.5454358559525279E-2,3.2901636730790364E-2,3.0348914902055449E-2,2.7796193073320534E-2,{"$f":"SUM(BG2019:BG2031)","v":2.5241364094713295E-2},2.268653511610606E-2,{"$f":"SUM(BI2019:BI2031)","v":2.0131706137498828E-2},1.7576877158891589E-2,{"$f":"SUM(BK2019:BK2031)","v":1.5022048180284353E-2}]
[{"$f":"ROW()","v":2036},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AB2036-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,{"$f":"MAX(AR2036-1,0)","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,{"$f":"MAX(MIN(BF2036-1,Assets!$BG$192),0)","v":31},30,29,28,27]
[{"$f":"ROW()","v":2041},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(AB2041-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,{"$f":"MAX(AR2041-1,0)","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,{"$f":"MAX(MIN(BF2041-1,Assets!$BG$192),0)","v":31},30,29,28,27]
[{"$f":"ROW()","v":2043},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":2046},"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,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":2051},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2055},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2060},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2063},"Total",null,{"$f":"SUM(D2050:D2062)","v":0},{"$f":"SUM(E2050:E2062)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14566614,0.13793901922493559,0.13021189844987119,0.12248477767480678,0.11475765689974236,0.10703053612467797,9.9303415349613539E-2,9.1576294574549133E-2,8.3849173799484741E-2,7.6122053024420336E-2,6.8394932249355916E-2,6.0667811474291525E-2,5.2940690699227119E-2,4.5988056056930612E-2,4.5092407292079119E-2,4.4196758527227632E-2,4.3301109762376146E-2,4.1679478450445284E-2,4.005784713851443E-2,3.8436215826583575E-2,3.6814584514652721E-2,4.4932091284150523E-2,4.2861697085709728E-2,4.0791302887268927E-2,3.8720908688828118E-2,3.6650514490387323E-2,3.4580120291946528E-2,3.2509726093505727E-2,3.0439331895064925E-2,2.8368937696624127E-2,2.6298543498183325E-2,{"$f":"SUM(BG2050:BG2062)","v":2.422814929974252E-2},2.2157755101301722E-2,{"$f":"SUM(BI2050:BI2062)","v":2.0087360902860923E-2},1.8016966704420118E-2,{"$f":"SUM(BK2050:BK2062)","v":1.5946572505979317E-2}]
[{"$f":"ROW()","v":2065},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$209","v":-3.3E-4}]
[{"$f":"ROW()","v":2070},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$214","v":0}]
[{"$f":"ROW()","v":2072},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$216","v":8.8034650000000006E-2}]
[{"$f":"ROW()","v":2075},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2080},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE491*AB$12","v":0},{"$f":"Inputs!AF491*AC$12","v":0},{"$f":"Inputs!AG491*AD$12","v":0},{"$f":"Inputs!AH491*AE$12","v":0},{"$f":"Inputs!AI491*AF$12","v":0},{"$f":"Inputs!AJ491*AG$12","v":0},{"$f":"Inputs!AK491*AH$12","v":0},{"$f":"Inputs!AL491*AI$12","v":0},{"$f":"Inputs!AM491*AJ$12","v":0},{"$f":"Inputs!AN491*AK$12","v":0},{"$f":"Inputs!AO491*AL$12","v":0},{"$f":"Inputs!AP491*AM$12","v":0},{"$f":"Inputs!AQ491*AN$12","v":0},{"$f":"Inputs!AR491*AO$12","v":0},{"$f":"Inputs!AS491*AP$12","v":0},{"$f":"Inputs!AT491*AQ$12","v":0},{"$f":"Inputs!AU491*AR$12","v":0},{"$f":"Inputs!AV491*AS$12","v":0},{"$f":"Inputs!AW491*AT$12","v":0},{"$f":"Inputs!AX491*AU$12","v":0},{"$f":"Inputs!AY491*AV$12","v":0},{"$f":"Inputs!AZ1333*AW$12","v":0},{"$f":"Inputs!BA1333*AX$12","v":0},{"$f":"Inputs!BB1333*AY$12","v":0},{"$f":"Inputs!BC1333*AZ$12","v":0},{"$f":"Inputs!BD1333*BA$12","v":0},{"$f":"Inputs!BE1333*BB$12","v":0},{"$f":"Inputs!BF1333*BC$12","v":0},{"$f":"Inputs!BG1333*BD$12","v":0},{"$f":"Inputs!BH1333*BE$12","v":0},{"$f":"Inputs!BI1333*BF$12","v":0},{"$f":"IF($B2050=\"Non-depreciable assets\",0,MIN(BG2050,IF(BG2035>1,BG2050/BG2035,BG2050)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2084},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE495*AB$12","v":2.4605446348840716E-4},{"$f":"Inputs!AF495*AC$12","v":2.4605446348840716E-4},{"$f":"Inputs!AG495*AD$12","v":2.4605446348840716E-4},{"$f":"Inputs!AH495*AE$12","v":2.4605446348840716E-4},{"$f":"Inputs!AI495*AF$12","v":2.4605446348840716E-4},{"$f":"Inputs!AJ495*AG$12","v":2.4605446348840716E-4},{"$f":"Inputs!AK495*AH$12","v":2.4605446348840716E-4},{"$f":"Inputs!AL495*AI$12","v":2.4605446348840716E-4},{"$f":"Inputs!AM495*AJ$12","v":2.4605446348840716E-4},{"$f":"Inputs!AN495*AK$12","v":2.4605446348840716E-4},{"$f":"Inputs!AO495*AL$12","v":2.4605446348840716E-4},{"$f":"Inputs!AP495*AM$12","v":2.4605446348840716E-4},{"$f":"Inputs!AQ495*AN$12","v":2.4605446348840716E-4},{"$f":"Inputs!AR495*AO$12","v":2.4605446348840716E-4},{"$f":"Inputs!AS495*AP$12","v":2.4605446348840716E-4},{"$f":"Inputs!AT495*AQ$12","v":2.4605446348840716E-4},{"$f":"Inputs!AU495*AR$12","v":0},{"$f":"Inputs!AV495*AS$12","v":0},{"$f":"Inputs!AW495*AT$12","v":0},{"$f":"Inputs!AX495*AU$12","v":0},{"$f":"Inputs!AY495*AV$12","v":0},{"$f":"Inputs!AZ1337*AW$12","v":0},{"$f":"Inputs!BA1337*AX$12","v":0},{"$f":"Inputs!BB1337*AY$12","v":0},{"$f":"Inputs!BC1337*AZ$12","v":0},{"$f":"Inputs!BD1337*BA$12","v":0},{"$f":"Inputs!BE1337*BB$12","v":0},{"$f":"Inputs!BF1337*BC$12","v":0},{"$f":"Inputs!BG1337*BD$12","v":0},{"$f":"Inputs!BH1337*BE$12","v":0},{"$f":"Inputs!BI1337*BF$12","v":0},{"$f":"IF($B2054=\"Non-depreciable assets\",0,MIN(BG2054,IF(BG2039>1,BG2054/BG2039,BG2054)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2088},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE499*AB$12","v":0},{"$f":"Inputs!AF499*AC$12","v":0},{"$f":"Inputs!AG499*AD$12","v":0},{"$f":"Inputs!AH499*AE$12","v":0},{"$f":"Inputs!AI499*AF$12","v":0},{"$f":"Inputs!AJ499*AG$12","v":0},{"$f":"Inputs!AK499*AH$12","v":0},{"$f":"Inputs!AL499*AI$12","v":0},{"$f":"Inputs!AM499*AJ$12","v":0},{"$f":"Inputs!AN499*AK$12","v":0},{"$f":"Inputs!AO499*AL$12","v":0},{"$f":"Inputs!AP499*AM$12","v":0},{"$f":"Inputs!AQ499*AN$12","v":0},{"$f":"Inputs!AR499*AO$12","v":0},{"$f":"Inputs!AS499*AP$12","v":0},{"$f":"Inputs!AT499*AQ$12","v":0},{"$f":"Inputs!AU499*AR$12","v":0},{"$f":"Inputs!AV499*AS$12","v":0},{"$f":"Inputs!AW499*AT$12","v":0},{"$f":"Inputs!AX499*AU$12","v":0},{"$f":"Inputs!AY499*AV$12","v":0},{"$f":"Inputs!AZ1341*AW$12","v":0},{"$f":"Inputs!BA1341*AX$12","v":0},{"$f":"Inputs!BB1341*AY$12","v":0},{"$f":"Inputs!BC1341*AZ$12","v":0},{"$f":"Inputs!BD1341*BA$12","v":0},{"$f":"Inputs!BE1341*BB$12","v":0},{"$f":"Inputs!BF1341*BC$12","v":0},{"$f":"Inputs!BG1341*BD$12","v":0},{"$f":"Inputs!BH1341*BE$12","v":0},{"$f":"Inputs!BI1341*BF$12","v":0},{"$f":"IF($B2058=\"Non-depreciable assets\",0,MIN(BG2058,IF(BG2043>1,BG2058/BG2043,BG2058)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2089},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE500*AB$12","v":0},{"$f":"Inputs!AF500*AC$12","v":0},{"$f":"Inputs!AG500*AD$12","v":0},{"$f":"Inputs!AH500*AE$12","v":0},{"$f":"Inputs!AI500*AF$12","v":0},{"$f":"Inputs!AJ500*AG$12","v":0},{"$f":"Inputs!AK500*AH$12","v":0},{"$f":"Inputs!AL500*AI$12","v":0},{"$f":"Inputs!AM500*AJ$12","v":0},{"$f":"Inputs!AN500*AK$12","v":0},{"$f":"Inputs!AO500*AL$12","v":0},{"$f":"Inputs!AP500*AM$12","v":0},{"$f":"Inputs!AQ500*AN$12","v":0},{"$f":"Inputs!AR500*AO$12","v":0},{"$f":"Inputs!AS500*AP$12","v":0},{"$f":"Inputs!AT500*AQ$12","v":0},{"$f":"Inputs!AU500*AR$12","v":0},{"$f":"Inputs!AV500*AS$12","v":0},{"$f":"Inputs!AW500*AT$12","v":0},{"$f":"Inputs!AX500*AU$12","v":0},{"$f":"Inputs!AY500*AV$12","v":0},{"$f":"Inputs!AZ1342*AW$12","v":0},{"$f":"Inputs!BA1342*AX$12","v":0},{"$f":"Inputs!BB1342*AY$12","v":0},{"$f":"Inputs!BC1342*AZ$12","v":0},{"$f":"Inputs!BD1342*BA$12","v":0},{"$f":"Inputs!BE1342*BB$12","v":0},{"$f":"Inputs!BF1342*BC$12","v":0},{"$f":"Inputs!BG1342*BD$12","v":0},{"$f":"Inputs!BH1342*BE$12","v":0},{"$f":"Inputs!BI1342*BF$12","v":0},{"$f":"IF($B2059=\"Non-depreciable assets\",0,MIN(BG2059,IF(BG2044>1,BG2059/BG2044,BG2059)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2094},"Closing Asset Values"]
[{"$f":"ROW()","v":2097},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA2052+AA2067-AA2082,0)","v":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-2,1.8680662884996119E-2,2.2714537824068362E-2,2.1578810932864945E-2,2.0443084041661529E-2,1.9307357150458112E-2,1.8171630259254695E-2,{"$f":"MAX(BB2052+BB2067-BB2082,0)","v":1.7035903368051279E-2},1.5900176476847862E-2,{"$f":"MAX(BD2052+BD2067-BD2082,0)","v":1.4764449585644443E-2},1.3628722694441025E-2,{"$f":"MAX(BF2052+BF2067-BF2082,0)","v":1.2492995803237606E-2},1.1357268912034188E-2,{"$f":"MAX(BH2052+BH2067-BH2082,0)","v":1.022154202083077E-2},9.0858151296273511E-3,{"$f":"MAX(BJ2052+BJ2067-BJ2082,0)","v":7.9500882384239326E-3},6.8143613472205142E-3]
[{"$f":"ROW()","v":2103},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA2058+AA2073-AA2088,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG2058+BG2073-BG2088,0)","v":0},0,{"$f":"MAX(BI2058+BI2073-BI2088,0)","v":0},0,{"$f":"MAX(BK2058+BK2073-BK2088,0)","v":0}]
[{"$f":"ROW()","v":2105},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2108},"Total",null,{"$f":"SUM(D2095:D2107)","v":0},{"$f":"SUM(E2095:E2107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14566614,0.13793901922493559,0.13021189844987119,0.12248477767480678,0.11475765689974236,0.10703053612467797,9.9303415349613539E-2,9.1576294574549133E-2,8.3849173799484741E-2,7.6122053024420336E-2,6.8394932249355916E-2,6.0667811474291525E-2,5.2940690699227119E-2,4.5988056056930612E-2,4.5092407292079119E-2,4.4196758527227632E-2,4.3301109762376146E-2,4.1679478450445284E-2,4.005784713851443E-2,3.8436215826583575E-2,3.6814584514652721E-2,3.5192953202721866E-2,4.2861697085709728E-2,4.0791302887268927E-2,3.8720908688828118E-2,3.6650514490387323E-2,3.4580120291946528E-2,3.2509726093505727E-2,3.0439331895064925E-2,2.8368937696624127E-2,2.6298543498183325E-2,2.422814929974252E-2,{"$f":"SUM(BG2095:BG2107)","v":2.2157755101301722E-2},2.0087360902860923E-2,{"$f":"SUM(BI2095:BI2107)","v":1.8016966704420118E-2},1.5946572505979317E-2,{"$f":"SUM(BK2095:BK2107)","v":1.3876178307538517E-2}]
[{"$f":"ROW()","v":2113},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(AC2113-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,{"$f":"MAX(AR2113-1,0)","v":25.25},24.25,23.25,22.25,21.25,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,{"$f":"MAX(MIN(BF2113-1,Assets!$BG$192),0)","v":11.25},10.25,9.25,8.25,7.25]
[{"$f":"ROW()","v":2117},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(AC2117-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,{"$f":"MAX(AR2117-1,0)","v":45.25},44.25,43.25,42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,{"$f":"MAX(MIN(BF2117-1,Assets!$BG$192),0)","v":31.25},30.25,29.25,28.25,27.25]
[{"$f":"ROW()","v":2118},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AC2118-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,{"$f":"MAX(AR2118-1,0)","v":5.25},4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF2118-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$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,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":2127},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2132},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2134},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2179","v":0},{"$f":"AC2179","v":0},{"$f":"AD2179","v":0},{"$f":"AE2179","v":0},{"$f":"AF2179","v":0},{"$f":"AG2179","v":0},{"$f":"AH2179","v":0},{"$f":"AI2179","v":0},{"$f":"AJ2179","v":0},{"$f":"AK2179","v":0},{"$f":"AL2179","v":0},{"$f":"AM2179","v":0},{"$f":"AN2179","v":0},{"$f":"AO2179","v":0},{"$f":"AP2179","v":0},{"$f":"AQ2179","v":0},{"$f":"AR2179","v":0},{"$f":"AS2179","v":0},{"$f":"AT2179","v":0},{"$f":"AU2179","v":0},0,{"$f":"AW2179","v":0},{"$f":"AX2179","v":0},{"$f":"AY2179","v":0},{"$f":"AZ2179","v":0},{"$f":"BA2179","v":0},{"$f":"BB2179","v":0},{"$f":"BC2179","v":0},{"$f":"BD2179","v":0},{"$f":"BE2179","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2137},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":2142},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$210","v":0}]
[{"$f":"ROW()","v":2146},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$214","v":0}]
[{"$f":"ROW()","v":2147},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$215","v":0}]
[{"$f":"ROW()","v":2151},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2156},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AF506*AC$12","v":0},{"$f":"Inputs!AG506*AD$12","v":0},{"$f":"Inputs!AH506*AE$12","v":0},{"$f":"Inputs!AI506*AF$12","v":0},{"$f":"Inputs!AJ506*AG$12","v":0},{"$f":"Inputs!AK506*AH$12","v":0},{"$f":"Inputs!AL506*AI$12","v":0},{"$f":"Inputs!AM506*AJ$12","v":0},{"$f":"Inputs!AN506*AK$12","v":0},{"$f":"Inputs!AO506*AL$12","v":0},{"$f":"Inputs!AP506*AM$12","v":0},{"$f":"Inputs!AQ506*AN$12","v":0},{"$f":"Inputs!AR506*AO$12","v":0},{"$f":"Inputs!AS506*AP$12","v":0},{"$f":"Inputs!AT506*AQ$12","v":0},{"$f":"Inputs!AU506*AR$12","v":0},{"$f":"Inputs!AV506*AS$12","v":0},{"$f":"Inputs!AW506*AT$12","v":0},{"$f":"Inputs!AX506*AU$12","v":0},{"$f":"Inputs!AY506*AV$12","v":0},{"$f":"Inputs!AZ1348*AW$12","v":0},{"$f":"Inputs!BA1348*AX$12","v":0},{"$f":"Inputs!BB1348*AY$12","v":0},{"$f":"Inputs!BC1348*AZ$12","v":0},{"$f":"Inputs!BD1348*BA$12","v":0},{"$f":"Inputs!BE1348*BB$12","v":0},{"$f":"Inputs!BF1348*BC$12","v":0},{"$f":"Inputs!BG1348*BD$12","v":0},{"$f":"Inputs!BH1348*BE$12","v":0},{"$f":"Inputs!BI1348*BF$12","v":0},{"$f":"IF($B2126=\"Non-depreciable assets\",0,MIN(BG2126,IF(BG2111>1,BG2126/BG2111,BG2126)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2158},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AF508*AC$12","v":7.4804164674155162E-3},{"$f":"Inputs!AG508*AD$12","v":7.4804164674155153E-3},{"$f":"Inputs!AH508*AE$12","v":7.4804164674155162E-3},{"$f":"Inputs!AI508*AF$12","v":7.4804164674155162E-3},{"$f":"Inputs!AJ508*AG$12","v":7.4804164674155162E-3},{"$f":"Inputs!AK508*AH$12","v":7.4804164674155162E-3},{"$f":"Inputs!AL508*AI$12","v":7.4804164674155153E-3},{"$f":"Inputs!AM508*AJ$12","v":7.4804164674155162E-3},{"$f":"Inputs!AN508*AK$12","v":7.480416467415517E-3},{"$f":"Inputs!AO508*AL$12","v":7.4804164674155162E-3},{"$f":"Inputs!AP508*AM$12","v":7.4804164674155162E-3},{"$f":"Inputs!AQ508*AN$12","v":7.480416467415517E-3},{"$f":"Inputs!AR508*AO$12","v":7.4804164674155162E-3},{"$f":"Inputs!AS508*AP$12","v":7.4804164674155162E-3},{"$f":"Inputs!AT508*AQ$12","v":7.4804164674155153E-3},{"$f":"Inputs!AU508*AR$12","v":0},{"$f":"Inputs!AV508*AS$12","v":0},{"$f":"Inputs!AW508*AT$12","v":0},{"$f":"Inputs!AX508*AU$12","v":0},{"$f":"Inputs!AY508*AV$12","v":0},{"$f":"Inputs!AZ1350*AW$12","v":0},{"$f":"Inputs!BA1350*AX$12","v":0},{"$f":"Inputs!BB1350*AY$12","v":0},{"$f":"Inputs!BC1350*AZ$12","v":0},{"$f":"Inputs!BD1350*BA$12","v":0},{"$f":"Inputs!BE1350*BB$12","v":0},{"$f":"Inputs!BF1350*BC$12","v":0},{"$f":"Inputs!BG1350*BD$12","v":0},{"$f":"Inputs!BH1350*BE$12","v":0},{"$f":"Inputs!BI1350*BF$12","v":0},{"$f":"IF($B2128=\"Non-depreciable assets\",0,MIN(BG2128,IF(BG2113>1,BG2128/BG2113,BG2128)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2161},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AF511*AC$12","v":0},{"$f":"Inputs!AG511*AD$12","v":0},{"$f":"Inputs!AH511*AE$12","v":0},{"$f":"Inputs!AI511*AF$12","v":0},{"$f":"Inputs!AJ511*AG$12","v":0},{"$f":"Inputs!AK511*AH$12","v":0},{"$f":"Inputs!AL511*AI$12","v":0},{"$f":"Inputs!AM511*AJ$12","v":0},{"$f":"Inputs!AN511*AK$12","v":0},{"$f":"Inputs!AO511*AL$12","v":0},{"$f":"Inputs!AP511*AM$12","v":0},{"$f":"Inputs!AQ511*AN$12","v":0},{"$f":"Inputs!AR511*AO$12","v":0},{"$f":"Inputs!AS511*AP$12","v":0},{"$f":"Inputs!AT511*AQ$12","v":0},{"$f":"Inputs!AU511*AR$12","v":0},{"$f":"Inputs!AV511*AS$12","v":0},{"$f":"Inputs!AW511*AT$12","v":0},{"$f":"Inputs!AX511*AU$12","v":0},{"$f":"Inputs!AY511*AV$12","v":0},{"$f":"Inputs!AZ1353*AW$12","v":0},{"$f":"Inputs!BA1353*AX$12","v":0},{"$f":"Inputs!BB1353*AY$12","v":0},{"$f":"Inputs!BC1353*AZ$12","v":0},{"$f":"Inputs!BD1353*BA$12","v":0},{"$f":"Inputs!BE1353*BB$12","v":0},{"$f":"Inputs!BF1353*BC$12","v":0},{"$f":"Inputs!BG1353*BD$12","v":0},{"$f":"Inputs!BH1353*BE$12","v":0},{"$f":"Inputs!BI1353*BF$12","v":0},{"$f":"IF($B2131=\"Non-depreciable assets\",0,MIN(BG2131,IF(BG2116>1,BG2131/BG2116,BG2131)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2166},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2171},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AB2126+AB2141-AB2156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2126+BB2141-BB2156,0)","v":0},0,{"$f":"MAX(BD2126+BD2141-BD2156,0)","v":0},0,{"$f":"MAX(BF2126+BF2141-BF2156,0)","v":0},0,{"$f":"MAX(BH2126+BH2141-BH2156,0)","v":0},0,{"$f":"MAX(BJ2126+BJ2141-BJ2156,0)","v":0},0]
[{"$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,{"$f":"MAX(BH2130+BH2145-BH2160,0)","v":0},0,{"$f":"MAX(BJ2130+BJ2145-BJ2160,0)","v":0},0]
[{"$f":"ROW()","v":2178},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AB2133+AB2148-AB2163,0)","v":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-2,1.7495038206739765E-2,4.4673071293382383E-3,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG2133+BG2148-BG2163,0)","v":0},0,{"$f":"MAX(BI2133+BI2148-BI2163,0)","v":0},0,{"$f":"MAX(BK2133+BK2148-BK2163,0)","v":0}]
[{"$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,{"$f":"MAX(AB2135+AB2150-AB2165,0)","v":0.38608152173913007},0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.38608152173913007,0.49292396912472419,0.49292396912472419,0.49292396912472419,0.49292396912472419,0.49292396912472419,0.49292396912472419,0.49292396912472419,0.49292396912472419,0.49292396912472419,0.49292396912472419,{"$f":"MAX(BG2135+BG2150-BG2165,0)","v":0.49292396912472419},0.49292396912472419,{"$f":"MAX(BI2135+BI2150-BI2165,0)","v":0.49292396912472419},0.49292396912472419,{"$f":"MAX(BK2135+BK2150-BK2165,0)","v":0.49292396912472419}]
[{"$f":"ROW()","v":2185},{"$f":"TEXT(EOMONTH(LEFT(B2109,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/06/2006 Capex"}]
[{"$f":"ROW()","v":2188},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AD2188-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,{"$f":"MAX(AR2188-1,0)","v":45.5},44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,{"$f":"MAX(MIN(BF2188-1,Assets!$BG$192),0)","v":31.5},30.5,29.5,28.5,27.5]
[{"$f":"ROW()","v":2190},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AD2190-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,{"$f":"MAX(AR2190-1,0)","v":25.5},24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,{"$f":"MAX(MIN(BF2190-1,Assets!$BG$192),0)","v":11.5},10.5,9.5,8.5,7.5]
[{"$f":"ROW()","v":2195},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$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,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":2203},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2204},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33773978000000004,0.3302593635325845,0.32277894706516896,0.31529853059775342,0.30781811413033788,0.30033769766292234,0.2928572811955068,0.28537686472809126,0.27789644826067572,0.27041603179326018,0.26293561532584464,0.2554551988584291,0.24797478239101359,0.24049436592359807,0.23301394945618256,0.22422097023142096,0.21542799100665933,0.20663501178189769,0.19784203255713606,0.24136563000502961,0.23013932163270265,0.21891301326037568,0.20768670488804872,0.19646039651572175,0.18523408814339479,0.17400777977106782,0.16278147139874086,0.15155516302641389,0.14032885465408693,0.12910254628175996,0.11787623790943301,0.10664992953710606,9.5423621164779107E-2,8.4197312792452156E-2]
[{"$f":"ROW()","v":2209},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4552099999999991E-2,8.0368349402246547E-2,7.6184598804493103E-2,7.2000848206739659E-2,6.7817097608986215E-2,6.3633347011232771E-2,5.9449596413479321E-2,5.526584581572587E-2,5.1082095217972419E-2,4.6898344620218968E-2,4.2714594022465517E-2,3.8530843424712066E-2,3.4347092826958615E-2,3.0163342229205165E-2,2.5979591631451714E-2,2.1982731380459149E-2,1.7985871129466584E-2,1.3989010878474019E-2,9.9921506274814539E-3,7.6543998146354373E-3,2.5514666048784794E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2212},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2218},"Main line valve and scraper stations",null,null,null,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$210","v":0}]
[{"$f":"ROW()","v":2220},"Receipt and delivery point facilities",null,null,null,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$212","v":0.12254546000000001}]
[{"$f":"ROW()","v":2223},"Maintenance bases and depots",null,null,null,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$215","v":3.4837300000000009E-2}]
[{"$f":"ROW()","v":2228},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":2232},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AG521*AD$12","v":0},{"$f":"Inputs!AH521*AE$12","v":0},{"$f":"Inputs!AI521*AF$12","v":0},{"$f":"Inputs!AJ521*AG$12","v":0},{"$f":"Inputs!AK521*AH$12","v":0},{"$f":"Inputs!AL521*AI$12","v":0},{"$f":"Inputs!AM521*AJ$12","v":0},{"$f":"Inputs!AN521*AK$12","v":0},{"$f":"Inputs!AO521*AL$12","v":0},{"$f":"Inputs!AP521*AM$12","v":0},{"$f":"Inputs!AQ521*AN$12","v":0},{"$f":"Inputs!AR521*AO$12","v":0},{"$f":"Inputs!AS521*AP$12","v":0},{"$f":"Inputs!AT521*AQ$12","v":0},{"$f":"Inputs!AU521*AR$12","v":0},{"$f":"Inputs!AV521*AS$12","v":0},{"$f":"Inputs!AW521*AT$12","v":0},{"$f":"Inputs!AX521*AU$12","v":0},{"$f":"Inputs!AY521*AV$12","v":0},{"$f":"Inputs!AZ1363*AW$12","v":0},{"$f":"Inputs!BA1363*AX$12","v":0},{"$f":"Inputs!BB1363*AY$12","v":0},{"$f":"Inputs!BC1363*AZ$12","v":0},{"$f":"Inputs!BD1363*BA$12","v":0},{"$f":"Inputs!BE1363*BB$12","v":0},{"$f":"Inputs!BF1363*BC$12","v":0},{"$f":"Inputs!BG1363*BD$12","v":0},{"$f":"Inputs!BH1363*BE$12","v":0},{"$f":"Inputs!BI1363*BF$12","v":0},{"$f":"IF($B2202=\"Non-depreciable assets\",0,MIN(BG2202,IF(BG2187>1,BG2202/BG2187,BG2202)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2233},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AG522*AD$12","v":0},{"$f":"Inputs!AH522*AE$12","v":0},{"$f":"Inputs!AI522*AF$12","v":0},{"$f":"Inputs!AJ522*AG$12","v":0},{"$f":"Inputs!AK522*AH$12","v":0},{"$f":"Inputs!AL522*AI$12","v":0},{"$f":"Inputs!AM522*AJ$12","v":0},{"$f":"Inputs!AN522*AK$12","v":0},{"$f":"Inputs!AO522*AL$12","v":0},{"$f":"Inputs!AP522*AM$12","v":0},{"$f":"Inputs!AQ522*AN$12","v":0},{"$f":"Inputs!AR522*AO$12","v":0},{"$f":"Inputs!AS522*AP$12","v":0},{"$f":"Inputs!AT522*AQ$12","v":0},{"$f":"Inputs!AU522*AR$12","v":0},{"$f":"Inputs!AV522*AS$12","v":0},{"$f":"Inputs!AW522*AT$12","v":0},{"$f":"Inputs!AX522*AU$12","v":0},{"$f":"Inputs!AY522*AV$12","v":0},{"$f":"Inputs!AZ1364*AW$12","v":0},{"$f":"Inputs!BA1364*AX$12","v":0},{"$f":"Inputs!BB1364*AY$12","v":0},{"$f":"Inputs!BC1364*AZ$12","v":0},{"$f":"Inputs!BD1364*BA$12","v":0},{"$f":"Inputs!BE1364*BB$12","v":0},{"$f":"Inputs!BF1364*BC$12","v":0},{"$f":"Inputs!BG1364*BD$12","v":0},{"$f":"Inputs!BH1364*BE$12","v":0},{"$f":"Inputs!BI1364*BF$12","v":0},{"$f":"IF($B2203=\"Non-depreciable assets\",0,MIN(BG2203,IF(BG2188>1,BG2203/BG2188,BG2203)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2237},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AG526*AD$12","v":0},{"$f":"Inputs!AH526*AE$12","v":0},{"$f":"Inputs!AI526*AF$12","v":0},{"$f":"Inputs!AJ526*AG$12","v":0},{"$f":"Inputs!AK526*AH$12","v":0},{"$f":"Inputs!AL526*AI$12","v":0},{"$f":"Inputs!AM526*AJ$12","v":0},{"$f":"Inputs!AN526*AK$12","v":0},{"$f":"Inputs!AO526*AL$12","v":0},{"$f":"Inputs!AP526*AM$12","v":0},{"$f":"Inputs!AQ526*AN$12","v":0},{"$f":"Inputs!AR526*AO$12","v":0},{"$f":"Inputs!AS526*AP$12","v":0},{"$f":"Inputs!AT526*AQ$12","v":0},{"$f":"Inputs!AU526*AR$12","v":0},{"$f":"Inputs!AV526*AS$12","v":0},{"$f":"Inputs!AW526*AT$12","v":0},{"$f":"Inputs!AX526*AU$12","v":0},{"$f":"Inputs!AY526*AV$12","v":0},{"$f":"Inputs!AZ1368*AW$12","v":0},{"$f":"Inputs!BA1368*AX$12","v":0},{"$f":"Inputs!BB1368*AY$12","v":0},{"$f":"Inputs!BC1368*AZ$12","v":0},{"$f":"Inputs!BD1368*BA$12","v":0},{"$f":"Inputs!BE1368*BB$12","v":0},{"$f":"Inputs!BF1368*BC$12","v":0},{"$f":"Inputs!BG1368*BD$12","v":0},{"$f":"Inputs!BH1368*BE$12","v":0},{"$f":"Inputs!BI1368*BF$12","v":0},{"$f":"IF($B2207=\"Non-depreciable assets\",0,MIN(BG2207,IF(BG2192>1,BG2207/BG2192,BG2207)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2242},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2247},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AC2202+AC2217-AC2232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2202+BB2217-BB2232,0)","v":0},0,{"$f":"MAX(BD2202+BD2217-BD2232,0)","v":0},0,{"$f":"MAX(BF2202+BF2217-BF2232,0)","v":0},0,{"$f":"MAX(BH2202+BH2217-BH2232,0)","v":0},0,{"$f":"MAX(BJ2202+BJ2217-BJ2232,0)","v":0},0]
[{"$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,{"$f":"MAX(AC2204+AC2219-AC2234,0)","v":0.33773978000000004},0.3302593635325845,0.32277894706516896,0.31529853059775342,0.30781811413033788,0.30033769766292234,0.2928572811955068,0.28537686472809126,0.27789644826067572,0.27041603179326018,0.26293561532584464,0.2554551988584291,0.24797478239101359,0.24049436592359807,0.23301394945618256,0.22422097023142096,0.21542799100665933,0.20663501178189769,0.19784203255713606,0.18904905333237443,0.23013932163270265,0.21891301326037568,0.20768670488804872,0.19646039651572175,0.18523408814339479,{"$f":"MAX(BB2204+BB2219-BB2234,0)","v":0.17400777977106782},0.16278147139874086,{"$f":"MAX(BD2204+BD2219-BD2234,0)","v":0.15155516302641389},0.14032885465408693,{"$f":"MAX(BF2204+BF2219-BF2234,0)","v":0.12910254628175996},0.11787623790943301,{"$f":"MAX(BH2204+BH2219-BH2234,0)","v":0.10664992953710606},9.5423621164779107E-2,{"$f":"MAX(BJ2204+BJ2219-BJ2234,0)","v":8.4197312792452156E-2},7.2971004420125204E-2]
[{"$f":"ROW()","v":2252},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AC2207+AC2222-AC2237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2207+BB2222-BB2237,0)","v":0},0,{"$f":"MAX(BD2207+BD2222-BD2237,0)","v":0},0,{"$f":"MAX(BF2207+BF2222-BF2237,0)","v":0},0,{"$f":"MAX(BH2207+BH2222-BH2237,0)","v":0},0,{"$f":"MAX(BJ2207+BJ2222-BJ2237,0)","v":0},0]
[{"$f":"ROW()","v":2257},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2261},{"$f":"TEXT(EOMONTH(LEFT(B2185,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/09/2006 Capex"}]
[{"$f":"ROW()","v":2262},"Life (years)"]
[{"$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,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AE2266-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,{"$f":"MAX(AR2266-1,0)","v":25.75},24.75,23.75,22.75,21.75,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,{"$f":"MAX(MIN(BF2266-1,Assets!$BG$192),0)","v":11.75},10.75,9.75,8.75,7.75]
[{"$f":"ROW()","v":2271},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":2274},"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,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":2276}]
[{"$f":"ROW()","v":2281},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11840168000000001,0.11397544897196263,0.10954921794392525,0.10512298691588787,0.10069675588785049,0.1229119928088233,0.1172608667026705,0.1116097405965177,0.10595861449036489,0.10030748838421209,9.4656362278059292E-2,8.9005236171906491E-2,8.3354110065753689E-2,7.7702983959600888E-2,7.2051857853448087E-2,6.6400731747295286E-2,6.0749605641142498E-2,5.5098479534989711E-2,4.9447353428836924E-2,4.3796227322684129E-2]
[{"$f":"ROW()","v":2286},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2331","v":0},{"$f":"AE2331","v":0},{"$f":"AF2331","v":0},{"$f":"AG2331","v":0},{"$f":"AH2331","v":0},{"$f":"AI2331","v":0},{"$f":"AJ2331","v":0},{"$f":"AK2331","v":0},{"$f":"AL2331","v":0},{"$f":"AM2331","v":0},{"$f":"AN2331","v":0},{"$f":"AO2331","v":0},{"$f":"AP2331","v":0},{"$f":"AQ2331","v":0},{"$f":"AR2331","v":0},{"$f":"AS2331","v":0},{"$f":"AT2331","v":0},{"$f":"AU2331","v":0},0,{"$f":"AW2331","v":0},{"$f":"AX2331","v":0},{"$f":"AY2331","v":0},{"$f":"AZ2331","v":0},{"$f":"BA2331","v":0},{"$f":"BB2331","v":0},{"$f":"BC2331","v":0},{"$f":"BD2331","v":0},{"$f":"BE2331","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2290},"Miscellaneous assets"]
[{"$f":"ROW()","v":2291},"Total",null,{"$f":"SUM(D2278:D2290)","v":0},{"$f":"SUM(E2278:E2290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69419741000000001,0.67836657626816432,0.66253574253632863,0.64670490880449305,0.63087407507265736,0.61504324134082167,0.59921240760898609,0.58338157387715039,0.56755074014531459,0.5517199064134789,0.53588907268164321,0.52005823894980763,0.50422740521797194,0.48839657148613635,0.45610258245566709,0.42380859342519783,0.39151460439472857,0.35922061536425925,0.41739881654811273,0.37616793561896777,0.34076113437054728,0.3228265721643005,0.30489200995805377,0.28695744775180698,0.26902288554556014,0.25131243115936053,0.23427430023330215,0.21723616930724376,{"$f":"SUM(BG2278:BG2290)","v":0.20019803838118538},0.18315990745512706,{"$f":"SUM(BI2278:BI2290)","v":0.16612177652906873},0.14908364560301041,{"$f":"SUM(BK2278:BK2290)","v":0.13204551467695208}]
[{"$f":"ROW()","v":2295},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$211","v":0.33582450000000003}]
[{"$f":"ROW()","v":2300},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$216","v":5.6156489999999996E-2}]
[{"$f":"ROW()","v":2303},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2305},"Miscellaneous assets"]
[{"$f":"ROW()","v":2311},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AH539*AE$12","v":0},{"$f":"Inputs!AI539*AF$12","v":0},{"$f":"Inputs!AJ539*AG$12","v":0},{"$f":"Inputs!AK539*AH$12","v":0},{"$f":"Inputs!AL539*AI$12","v":0},{"$f":"Inputs!AM539*AJ$12","v":0},{"$f":"Inputs!AN539*AK$12","v":0},{"$f":"Inputs!AO539*AL$12","v":0},{"$f":"Inputs!AP539*AM$12","v":0},{"$f":"Inputs!AQ539*AN$12","v":0},{"$f":"Inputs!AR539*AO$12","v":0},{"$f":"Inputs!AS539*AP$12","v":0},{"$f":"Inputs!AT539*AQ$12","v":0},{"$f":"Inputs!AU539*AR$12","v":4.4262310280373833E-3},{"$f":"Inputs!AV539*AS$12","v":4.4262310280373833E-3},{"$f":"Inputs!AW539*AT$12","v":4.4262310280373833E-3},{"$f":"Inputs!AX539*AU$12","v":4.4262310280373833E-3},{"$f":"Inputs!AY539*AV$12","v":4.4262310280373833E-3},{"$f":"Inputs!AZ1381*AW$12","v":5.6511261061527951E-3},{"$f":"Inputs!BA1381*AX$12","v":5.6511261061527951E-3},{"$f":"Inputs!BB1381*AY$12","v":5.6511261061527951E-3},{"$f":"Inputs!BC1381*AZ$12","v":5.651126106152796E-3},{"$f":"Inputs!BD1381*BA$12","v":5.651126106152796E-3},{"$f":"Inputs!BE1381*BB$12","v":5.6511261061527969E-3},{"$f":"Inputs!BF1381*BC$12","v":5.6511261061527969E-3},{"$f":"Inputs!BG1381*BD$12","v":5.651126106152796E-3},{"$f":"Inputs!BH1381*BE$12","v":5.6511261061527969E-3},{"$f":"Inputs!BI1381*BF$12","v":5.6511261061527969E-3},{"$f":"IF($B2281=\"Non-depreciable assets\",0,MIN(BG2281,IF(BG2266>1,BG2281/BG2266,BG2281)))*BG$12","v":5.6511261061527899E-3},5.6511261061527908E-3,5.6511261061527908E-3,5.6511261061527917E-3,5.6511261061527908E-3]
[{"$f":"ROW()","v":2314},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AH542*AE$12","v":0},{"$f":"Inputs!AI542*AF$12","v":0},{"$f":"Inputs!AJ542*AG$12","v":0},{"$f":"Inputs!AK542*AH$12","v":0},{"$f":"Inputs!AL542*AI$12","v":0},{"$f":"Inputs!AM542*AJ$12","v":0},{"$f":"Inputs!AN542*AK$12","v":0},{"$f":"Inputs!AO542*AL$12","v":0},{"$f":"Inputs!AP542*AM$12","v":0},{"$f":"Inputs!AQ542*AN$12","v":0},{"$f":"Inputs!AR542*AO$12","v":0},{"$f":"Inputs!AS542*AP$12","v":0},{"$f":"Inputs!AT542*AQ$12","v":0},{"$f":"Inputs!AU542*AR$12","v":0},{"$f":"Inputs!AV542*AS$12","v":0},{"$f":"Inputs!AW542*AT$12","v":0},{"$f":"Inputs!AX542*AU$12","v":0},{"$f":"Inputs!AY542*AV$12","v":0},{"$f":"Inputs!AZ1384*AW$12","v":0},{"$f":"Inputs!BA1384*AX$12","v":0},{"$f":"Inputs!BB1384*AY$12","v":0},{"$f":"Inputs!BC1384*AZ$12","v":0},{"$f":"Inputs!BD1384*BA$12","v":0},{"$f":"Inputs!BE1384*BB$12","v":0},{"$f":"Inputs!BF1384*BC$12","v":0},{"$f":"Inputs!BG1384*BD$12","v":0},{"$f":"Inputs!BH1384*BE$12","v":0},{"$f":"Inputs!BI1384*BF$12","v":0},{"$f":"IF($B2284=\"Non-depreciable assets\",0,MIN(BG2284,IF(BG2269>1,BG2284/BG2269,BG2284)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2318},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2319},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":2324},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AD2279+AD2294-AD2309,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2279+BB2294-BB2309,0)","v":0},0,{"$f":"MAX(BD2279+BD2294-BD2309,0)","v":0},0,{"$f":"MAX(BF2279+BF2294-BF2309,0)","v":0},0,{"$f":"MAX(BH2279+BH2294-BH2309,0)","v":0},0,{"$f":"MAX(BJ2279+BJ2294-BJ2309,0)","v":0},0]
[{"$f":"ROW()","v":2327},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AD2282+AD2297-AD2312,0)","v":0.17556474},0.17139807333333332,0.16723140666666664,0.16306473999999996,0.15889807333333328,0.1547314066666666,0.15056473999999992,0.14639807333333324,0.14223140666666656,0.13806473999999988,0.1338980733333332,0.12973140666666652,0.12556473999999984,0.12139807333333318,0.10341317358024676,8.5428273827160339E-2,6.7443374074073914E-2,4.9458474320987496E-2,3.1473574567901078E-2,1.7221469439927643E-2,0,0,0,0,{"$f":"MAX(BB2282+BB2297-BB2312,0)","v":0},0,{"$f":"MAX(BD2282+BD2297-BD2312,0)","v":0},0,{"$f":"MAX(BF2282+BF2297-BF2312,0)","v":0},0,{"$f":"MAX(BH2282+BH2297-BH2312,0)","v":0},0,{"$f":"MAX(BJ2282+BJ2297-BJ2312,0)","v":0},0]
[{"$f":"ROW()","v":2333},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2335},"Miscellaneous assets"]
[{"$f":"ROW()","v":2338},"Life (years)"]
[{"$f":"ROW()","v":2343},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(AF2343-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,{"$f":"MAX(AR2343-1,0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF2343-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2347},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$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,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":2352}]
[{"$f":"ROW()","v":2357},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12576145999999999,0.12576145999999999,0.12576145999999999,0.12576145999999999,0.12576145999999999,0.12576145999999999,0.12576145999999999,0.12576145999999999,0.12576145999999999,0.12576145999999999,0.12576145999999999,0.12576145999999999,0.12576145999999999,0.12110362814814814,0.11644579629629628,0.11178796444444443,0.10713013259259258,0.13083001998888191,0.12488320089847819,0.11893638180807448,0.11298956271767076,0.10704274362726704,0.10109592453686332,9.5149105446459589E-2,8.9202286356055857E-2,8.3255467265652139E-2,7.7308648175248407E-2,7.1361829084844675E-2,6.5415009994440956E-2,5.9468190904037231E-2,5.3521371813633506E-2,4.7574552723229781E-2]
[{"$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,{"$f":"AE2407","v":0},{"$f":"AF2407","v":0},{"$f":"AG2407","v":0},{"$f":"AH2407","v":0},{"$f":"AI2407","v":0},{"$f":"AJ2407","v":0},{"$f":"AK2407","v":0},{"$f":"AL2407","v":0},{"$f":"AM2407","v":0},{"$f":"AN2407","v":0},{"$f":"AO2407","v":0},{"$f":"AP2407","v":0},{"$f":"AQ2407","v":0},{"$f":"AR2407","v":0},{"$f":"AS2407","v":0},{"$f":"AT2407","v":0},{"$f":"AU2407","v":0},0,{"$f":"AW2407","v":0},{"$f":"AX2407","v":0},{"$f":"AY2407","v":0},{"$f":"AZ2407","v":0},{"$f":"BA2407","v":0},{"$f":"BB2407","v":0},{"$f":"BC2407","v":0},{"$f":"BD2407","v":0},{"$f":"BE2407","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2364},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2367},"Total",null,{"$f":"SUM(D2354:D2366)","v":0},{"$f":"SUM(E2354:E2366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.40492871000000008,0.38909787626816439,0.3732670425363287,0.35743620880449312,0.34160537507265754,0.32577454134082184,0.31280881760898621,0.30114465054381728,0.28948048347864835,0.27781631641347937,0.26615214934831033,0.2544879822831414,0.24282381521797244,0.23362557837635878,0.22442734153474514,0.2152291046931315,0.20603086785151783,0.25130319962896769,0.23955948448690753,0.22781576934484735,0.21642498087760498,0.20503419241036264,0.1936434039431203,0.1822526154758779,0.17086182700863556,0.15947103854139319,0.14808025007415082,{"$f":"SUM(BG2354:BG2366)","v":0.13668946160690845},0.12529867313966608,{"$f":"SUM(BI2354:BI2366)","v":0.11390788467242371},0.10251709620518133,{"$f":"SUM(BK2354:BK2366)","v":9.112630773793895E-2}]
[{"$f":"ROW()","v":2372},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$212","v":0.12576145999999999}]
[{"$f":"ROW()","v":2376},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$216","v":5.2140009999999994E-2}]
[{"$f":"ROW()","v":2377},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$217","v":0}]
[{"$f":"ROW()","v":2381},"Miscellaneous assets"]
[{"$f":"ROW()","v":2386},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI553*AF$12","v":7.4804164674155162E-3},{"$f":"Inputs!AJ553*AG$12","v":7.4804164674155162E-3},{"$f":"Inputs!AK553*AH$12","v":7.4804164674155162E-3},{"$f":"Inputs!AL553*AI$12","v":7.4804164674155153E-3},{"$f":"Inputs!AM553*AJ$12","v":7.4804164674155162E-3},{"$f":"Inputs!AN553*AK$12","v":7.480416467415517E-3},{"$f":"Inputs!AO553*AL$12","v":7.4804164674155162E-3},{"$f":"Inputs!AP553*AM$12","v":7.4804164674155162E-3},{"$f":"Inputs!AQ553*AN$12","v":7.480416467415517E-3},{"$f":"Inputs!AR553*AO$12","v":7.4804164674155162E-3},{"$f":"Inputs!AS553*AP$12","v":7.4804164674155162E-3},{"$f":"Inputs!AT553*AQ$12","v":7.4804164674155153E-3},{"$f":"Inputs!AU553*AR$12","v":4.2639760144819946E-3},{"$f":"Inputs!AV553*AS$12","v":4.2639760144819946E-3},{"$f":"Inputs!AW553*AT$12","v":4.2639760144819946E-3},{"$f":"Inputs!AX553*AU$12","v":4.2639760144819946E-3},{"$f":"Inputs!AY553*AV$12","v":4.2639760144819946E-3},{"$f":"Inputs!AZ1395*AW$12","v":5.4439693768386426E-3},{"$f":"Inputs!BA1395*AX$12","v":5.4439693768386435E-3},{"$f":"Inputs!BB1395*AY$12","v":5.4439693768386435E-3},{"$f":"Inputs!BC1395*AZ$12","v":5.4439693768386435E-3},{"$f":"Inputs!BD1395*BA$12","v":5.4439693768386426E-3},{"$f":"Inputs!BE1395*BB$12","v":5.4439693768386426E-3},{"$f":"Inputs!BF1395*BC$12","v":5.4439693768386426E-3},{"$f":"Inputs!BG1395*BD$12","v":5.4439693768386426E-3},{"$f":"Inputs!BH1395*BE$12","v":5.4439693768386418E-3},{"$f":"Inputs!BI1395*BF$12","v":5.4439693768386418E-3},{"$f":"IF($B2356=\"Non-depreciable assets\",0,MIN(BG2356,IF(BG2341>1,BG2356/BG2341,BG2356)))*BG$12","v":5.4439693768386479E-3},5.4439693768386479E-3,5.4439693768386479E-3,5.443969376838647E-3,5.443969376838647E-3]
[{"$f":"ROW()","v":2389},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI556*AF$12","v":0},{"$f":"Inputs!AJ556*AG$12","v":0},{"$f":"Inputs!AK556*AH$12","v":0},{"$f":"Inputs!AL556*AI$12","v":0},{"$f":"Inputs!AM556*AJ$12","v":0},{"$f":"Inputs!AN556*AK$12","v":0},{"$f":"Inputs!AO556*AL$12","v":0},{"$f":"Inputs!AP556*AM$12","v":0},{"$f":"Inputs!AQ556*AN$12","v":0},{"$f":"Inputs!AR556*AO$12","v":0},{"$f":"Inputs!AS556*AP$12","v":0},{"$f":"Inputs!AT556*AQ$12","v":0},{"$f":"Inputs!AU556*AR$12","v":0},{"$f":"Inputs!AV556*AS$12","v":0},{"$f":"Inputs!AW556*AT$12","v":0},{"$f":"Inputs!AX556*AU$12","v":0},{"$f":"Inputs!AY556*AV$12","v":0},{"$f":"Inputs!AZ1398*AW$12","v":0},{"$f":"Inputs!BA1398*AX$12","v":0},{"$f":"Inputs!BB1398*AY$12","v":0},{"$f":"Inputs!BC1398*AZ$12","v":0},{"$f":"Inputs!BD1398*BA$12","v":0},{"$f":"Inputs!BE1398*BB$12","v":0},{"$f":"Inputs!BF1398*BC$12","v":0},{"$f":"Inputs!BG1398*BD$12","v":0},{"$f":"Inputs!BH1398*BE$12","v":0},{"$f":"Inputs!BI1398*BF$12","v":0},{"$f":"IF($B2359=\"Non-depreciable assets\",0,MIN(BG2359,IF(BG2344>1,BG2359/BG2344,BG2359)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2391},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI558*AF$12","v":4.1837505977534509E-3},{"$f":"Inputs!AJ558*AG$12","v":4.1837505977534509E-3},{"$f":"Inputs!AK558*AH$12","v":4.1837505977534509E-3},{"$f":"Inputs!AL558*AI$12","v":4.1837505977534509E-3},{"$f":"Inputs!AM558*AJ$12","v":4.1837505977534509E-3},{"$f":"Inputs!AN558*AK$12","v":4.1837505977534509E-3},{"$f":"Inputs!AO558*AL$12","v":4.1837505977534509E-3},{"$f":"Inputs!AP558*AM$12","v":4.1837505977534509E-3},{"$f":"Inputs!AQ558*AN$12","v":4.1837505977534509E-3},{"$f":"Inputs!AR558*AO$12","v":4.1837505977534509E-3},{"$f":"Inputs!AS558*AP$12","v":4.1837505977534509E-3},{"$f":"Inputs!AT558*AQ$12","v":4.1837505977534509E-3},{"$f":"Inputs!AU558*AR$12","v":2.764289752797986E-4},{"$f":"Inputs!AV558*AS$12","v":2.764289752797986E-4},{"$f":"Inputs!AW558*AT$12","v":2.764289752797986E-4},{"$f":"Inputs!AX558*AU$12","v":2.764289752797986E-4},{"$f":"Inputs!AY558*AV$12","v":2.764289752797986E-4},{"$f":"Inputs!AZ1400*AW$12","v":3.5292667481782476E-4},{"$f":"Inputs!BA1400*AX$12","v":3.5292667481782476E-4},{"$f":"Inputs!BB1400*AY$12","v":0},{"$f":"Inputs!BC1400*AZ$12","v":0},{"$f":"Inputs!BD1400*BA$12","v":0},{"$f":"Inputs!BE1400*BB$12","v":0},{"$f":"Inputs!BF1400*BC$12","v":0},{"$f":"Inputs!BG1400*BD$12","v":0},{"$f":"Inputs!BH1400*BE$12","v":0},{"$f":"Inputs!BI1400*BF$12","v":0},{"$f":"IF($B2361=\"Non-depreciable assets\",0,MIN(BG2361,IF(BG2346>1,BG2361/BG2346,BG2361)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2396},"Miscellaneous assets"]
[{"$f":"ROW()","v":2401},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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-2,0.11432335691361151,0.10887938753677287,0.10343541815993423,9.7991448783095597E-2,9.2547479406256961E-2,{"$f":"MAX(BB2356+BB2371-BB2386,0)","v":8.7103510029418324E-2},8.1659540652579687E-2,{"$f":"MAX(BD2356+BD2371-BD2386,0)","v":7.6215571275741051E-2},7.0771601898902414E-2,{"$f":"MAX(BF2356+BF2371-BF2386,0)","v":6.5327632522063778E-2},5.9883663145225127E-2,{"$f":"MAX(BH2356+BH2371-BH2386,0)","v":5.4439693768386477E-2},4.8995724391547826E-2,{"$f":"MAX(BJ2356+BJ2371-BJ2386,0)","v":4.3551755014709176E-2},3.8107785637870525E-2]
[{"$f":"ROW()","v":2405},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AE2360+AE2375-AE2390,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2360+BB2375-BB2390,0)","v":0},0,{"$f":"MAX(BD2360+BD2375-BD2390,0)","v":0},0,{"$f":"MAX(BF2360+BF2375-BF2390,0)","v":0},0,{"$f":"MAX(BH2360+BH2375-BH2390,0)","v":0},0,{"$f":"MAX(BJ2360+BJ2375-BJ2390,0)","v":0},0]
[{"$f":"ROW()","v":2406},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AE2361+AE2376-AE2391,0)","v":5.2140009999999994E-2},4.7956259402246543E-2,4.3772508804493092E-2,3.9588758206739641E-2,3.540500760898619E-2,3.1221257011232739E-2,2.7037506413479288E-2,2.2853755815725837E-2,1.8670005217972387E-2,1.4486254620218936E-2,1.0302504022465485E-2,6.118753424712034E-3,1.9350028269585831E-3,1.6585738516787846E-3,1.382144876398986E-3,1.1057159011191875E-3,8.2928692583938892E-4,5.5285795055959037E-4,3.5292667481782476E-4,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG2361+BG2376-BG2391,0)","v":0},0,{"$f":"MAX(BI2361+BI2376-BI2391,0)","v":0},0,{"$f":"MAX(BK2361+BK2376-BK2391,0)","v":0}]
[{"$f":"ROW()","v":2410},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":2415},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AG2415-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,{"$f":"MAX(AR2415-1,0)","v":66.25},{"$f":"MAX(AS2415-1,0)","v":65.25},64.25,63.25,62.25,61.25,60.25,59.25,58.25,57.25,56.25,55.25,54.25,53.25,{"$f":"MAX(MIN(BF2415-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":2418},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AG2418-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,{"$f":"MAX(AR2418-1,0)","v":26.25},25.25,24.25,23.25,22.25,21.25,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,{"$f":"MAX(MIN(BF2418-1,Assets!$BG$192),0)","v":12.25},11.25,10.25,9.25,8.25]
[{"$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,{"$f":"CathodAL","v":15},{"$f":"MAX(AG2420-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,{"$f":"MAX(AR2420-1,0)","v":11.25},10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,{"$f":"MAX(MIN(BF2420-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2426},"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,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":2429},"Opening Asset Values"]
[{"$f":"ROW()","v":2434},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9284069999999999E-2,4.5117403333333334E-2,4.0950736666666668E-2,3.6784070000000002E-2,3.2617403333333336E-2,2.8450736666666671E-2,2.4284070000000005E-2,2.0117403333333339E-2,1.5950736666666673E-2,1.1784070000000008E-2,7.617403333333341E-3,3.4507366666666744E-3,2.9747729885057543E-3,2.4988093103448343E-3,2.0228456321839143E-3,1.5468819540229945E-3,1.3672793371935117E-3,7.5959963177417325E-4,1.5191992635483467E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2435},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2439},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2484","v":6.4573369565217309E-2},{"$f":"AG2484","v":6.4573369565217309E-2},{"$f":"AH2484","v":6.4573369565217309E-2},{"$f":"AI2484","v":6.4573369565217309E-2},{"$f":"AJ2484","v":6.4573369565217309E-2},{"$f":"AK2484","v":6.4573369565217309E-2},{"$f":"AL2484","v":6.4573369565217309E-2},{"$f":"AM2484","v":6.4573369565217309E-2},{"$f":"AN2484","v":6.4573369565217309E-2},{"$f":"AO2484","v":6.4573369565217309E-2},{"$f":"AP2484","v":6.4573369565217309E-2},{"$f":"AQ2484","v":6.4573369565217309E-2},{"$f":"AR2484","v":6.4573369565217309E-2},{"$f":"AS2484","v":6.4573369565217309E-2},{"$f":"AT2484","v":6.4573369565217309E-2},{"$f":"AU2484","v":6.4573369565217309E-2},8.2443110673790579E-2,{"$f":"AW2484","v":8.2443110673790579E-2},{"$f":"AX2484","v":8.2443110673790579E-2},{"$f":"AY2484","v":8.2443110673790579E-2},{"$f":"AZ2484","v":8.2443110673790579E-2},{"$f":"BA2484","v":8.2443110673790579E-2},{"$f":"BB2484","v":8.2443110673790579E-2},{"$f":"BC2484","v":8.2443110673790579E-2},{"$f":"BD2484","v":8.2443110673790579E-2},{"$f":"BE2484","v":8.2443110673790579E-2},8.2443110673790579E-2,8.2443110673790579E-2,8.2443110673790579E-2,8.2443110673790579E-2,8.2443110673790579E-2]
[{"$f":"ROW()","v":2443},"Total",null,{"$f":"SUM(D2430:D2442)","v":0},{"$f":"SUM(E2430:E2442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68809745956521728,0.67154530460425388,0.65499314964329047,0.63844099468232685,0.62188883972136355,0.60533668476040003,0.58878452979943652,0.57223237483847311,0.5556802198775096,0.53912806491654619,0.52257590995558267,0.50602375499461927,0.4861720843051992,0.46632041361577914,0.44646874292635902,0.42661707223693895,0.51933181191948707,0.49398648001676593,0.46864114811404478,0.44806000122094297,0.42906691599771429,0.41007383077448561,0.39108074555125688,0.3720876603280282,0.35309457510479952,0.33410148988157079,{"$f":"SUM(BG2430:BG2442)","v":0.31510840465834211},0.29611531943511343,{"$f":"SUM(BI2430:BI2442)","v":0.2771222342118847},0.25812914898865602,{"$f":"SUM(BK2430:BK2442)","v":0.23913606376542734}]
[{"$f":"ROW()","v":2448},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$212","v":0.39607320000000001}]
[{"$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,{"$f":"AF$214","v":0}]
[{"$f":"ROW()","v":2453},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$217","v":0}]
[{"$f":"ROW()","v":2458},"Total",null,{"$f":"SUM(D2445:D2457)","v":0},{"$f":"SUM(E2445:E2457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68809745956521728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG2445:BG2457)","v":0},0,{"$f":"SUM(BI2445:BI2457)","v":0},0,{"$f":"SUM(BK2445:BK2457)","v":0}]
[{"$f":"ROW()","v":2460},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AJ566*AG$12","v":0},{"$f":"Inputs!AK566*AH$12","v":0},{"$f":"Inputs!AL566*AI$12","v":0},{"$f":"Inputs!AM566*AJ$12","v":0},{"$f":"Inputs!AN566*AK$12","v":0},{"$f":"Inputs!AO566*AL$12","v":0},{"$f":"Inputs!AP566*AM$12","v":0},{"$f":"Inputs!AQ566*AN$12","v":0},{"$f":"Inputs!AR566*AO$12","v":0},{"$f":"Inputs!AS566*AP$12","v":0},{"$f":"Inputs!AT566*AQ$12","v":0},{"$f":"Inputs!AU566*AR$12","v":0},{"$f":"Inputs!AV566*AS$12","v":0},{"$f":"Inputs!AW566*AT$12","v":0},{"$f":"Inputs!AX566*AU$12","v":0},{"$f":"Inputs!AY566*AV$12","v":0},{"$f":"Inputs!AZ1408*AW$12","v":0},{"$f":"Inputs!BA1408*AX$12","v":0},{"$f":"Inputs!BB1408*AY$12","v":0},{"$f":"Inputs!BC1408*AZ$12","v":0},{"$f":"Inputs!BD1408*BA$12","v":0},{"$f":"Inputs!BE1408*BB$12","v":0},{"$f":"Inputs!BF1408*BC$12","v":0},{"$f":"Inputs!BG1408*BD$12","v":0},{"$f":"Inputs!BH1408*BE$12","v":0},{"$f":"Inputs!BI1408*BF$12","v":0},{"$f":"IF($B2430=\"Non-depreciable assets\",0,MIN(BG2430,IF(BG2415>1,BG2430/BG2415,BG2430)))*BG$12","v":0},0,0,0,0]
[{"$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!AZ1411*AW$12","v":1.85570898738317E-2},{"$f":"Inputs!BA1411*AX$12","v":1.85570898738317E-2},{"$f":"Inputs!BB1411*AY$12","v":1.85570898738317E-2},{"$f":"Inputs!BC1411*AZ$12","v":1.8557089873831704E-2},{"$f":"Inputs!BD1411*BA$12","v":1.8557089873831707E-2},{"$f":"Inputs!BE1411*BB$12","v":1.8557089873831697E-2},{"$f":"Inputs!BF1411*BC$12","v":1.8557089873831697E-2},{"$f":"Inputs!BG1411*BD$12","v":1.8557089873831697E-2},{"$f":"Inputs!BH1411*BE$12","v":1.8557089873831697E-2},{"$f":"Inputs!BI1411*BF$12","v":1.8557089873831697E-2},{"$f":"IF($B2433=\"Non-depreciable assets\",0,MIN(BG2433,IF(BG2418>1,BG2433/BG2418,BG2433)))*BG$12","v":1.85570898738317E-2},1.85570898738317E-2,1.85570898738317E-2,1.85570898738317E-2,1.85570898738317E-2]
[{"$f":"ROW()","v":2467},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AJ573*AG$12","v":4.7344824414451911E-3},{"$f":"Inputs!AK573*AH$12","v":4.7344824414451911E-3},{"$f":"Inputs!AL573*AI$12","v":4.7344824414451911E-3},{"$f":"Inputs!AM573*AJ$12","v":4.7344824414451911E-3},{"$f":"Inputs!AN573*AK$12","v":4.7344824414451911E-3},{"$f":"Inputs!AO573*AL$12","v":4.7344824414451911E-3},{"$f":"Inputs!AP573*AM$12","v":4.7344824414451911E-3},{"$f":"Inputs!AQ573*AN$12","v":4.7344824414451911E-3},{"$f":"Inputs!AR573*AO$12","v":4.7344824414451911E-3},{"$f":"Inputs!AS573*AP$12","v":4.7344824414451911E-3},{"$f":"Inputs!AT573*AQ$12","v":4.7344824414451911E-3},{"$f":"Inputs!AU573*AR$12","v":4.4994183647038485E-3},{"$f":"Inputs!AV573*AS$12","v":4.4994183647038485E-3},{"$f":"Inputs!AW573*AT$12","v":4.4994183647038485E-3},{"$f":"Inputs!AX573*AU$12","v":4.4994183647038485E-3},{"$f":"Inputs!AY573*AV$12","v":4.4994183647038485E-3},{"$f":"Inputs!AZ1415*AW$12","v":5.7445669740730978E-3},{"$f":"Inputs!BA1415*AX$12","v":5.7445669740730969E-3},{"$f":"Inputs!BB1415*AY$12","v":1.4361417435182747E-3},{"$f":"Inputs!BC1415*AZ$12","v":0},{"$f":"Inputs!BD1415*BA$12","v":0},{"$f":"Inputs!BE1415*BB$12","v":1.0346006357600502E-18},{"$f":"Inputs!BF1415*BC$12","v":0},{"$f":"Inputs!BG1415*BD$12","v":0},{"$f":"Inputs!BH1415*BE$12","v":0},{"$f":"Inputs!BI1415*BF$12","v":0},{"$f":"IF($B2437=\"Non-depreciable assets\",0,MIN(BG2437,IF(BG2422>1,BG2437/BG2422,BG2437)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2472},"Miscellaneous assets"]
[{"$f":"ROW()","v":2477},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AF2432+AF2447-AF2462,0)","v":9.3466729999999998E-2},8.5815724147148401E-2,7.8164718294296803E-2,7.0513712441445206E-2,6.2862706588593609E-2,5.5211700735742004E-2,4.75606948828904E-2,3.9909689030038796E-2,3.2258683177187192E-2,2.4607677324335591E-2,1.695667147148399E-2,9.3056656186323895E-3,8.9641733023523018E-3,8.6226809860722141E-3,8.2811886697921264E-3,7.9396963535120386E-3,7.5982040372319509E-3,9.2649011746861968E-3,8.8289058252891996E-3,8.3929104758922023E-3,7.9569151264952051E-3,7.5209197770982079E-3,{"$f":"MAX(BB2432+BB2447-BB2462,0)","v":7.0849244277012106E-3},6.6489290783042134E-3,{"$f":"MAX(BD2432+BD2447-BD2462,0)","v":6.2129337289072162E-3},5.7769383795102181E-3,{"$f":"MAX(BF2432+BF2447-BF2462,0)","v":5.34094303011322E-3},4.9049476807162228E-3,{"$f":"MAX(BH2432+BH2447-BH2462,0)","v":4.4689523313192255E-3},4.0329569819222283E-3,{"$f":"MAX(BJ2432+BJ2447-BJ2462,0)","v":3.5969616325252306E-3},3.160966283128233E-3]
[{"$f":"ROW()","v":2479},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AF2434+AF2449-AF2464,0)","v":4.9284069999999999E-2},4.5117403333333334E-2,4.0950736666666668E-2,3.6784070000000002E-2,3.2617403333333336E-2,2.8450736666666671E-2,2.4284070000000005E-2,2.0117403333333339E-2,1.5950736666666673E-2,1.1784070000000008E-2,7.617403333333341E-3,3.4507366666666744E-3,2.9747729885057543E-3,2.4988093103448343E-3,2.0228456321839143E-3,1.5468819540229945E-3,1.0709182758620746E-3,7.5959963177417325E-4,1.5191992635483467E-4,0,0,0,{"$f":"MAX(BB2434+BB2449-BB2464,0)","v":0},0,{"$f":"MAX(BD2434+BD2449-BD2464,0)","v":0},0,{"$f":"MAX(BF2434+BF2449-BF2464,0)","v":0},0,{"$f":"MAX(BH2434+BH2449-BH2464,0)","v":0},0,{"$f":"MAX(BJ2434+BJ2449-BJ2464,0)","v":0},0]
[{"$f":"ROW()","v":2482},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AF2437+AF2452-AF2467,0)","v":8.4700090000000006E-2},7.9965607558554808E-2,7.523112511710961E-2,7.0496642675664412E-2,6.5762160234219214E-2,6.1027677792774022E-2,5.6293195351328831E-2,5.155871290988364E-2,4.6824230468438449E-2,4.2089748026993258E-2,3.7355265585548067E-2,3.2620783144102876E-2,2.8121364779399027E-2,2.3621946414695179E-2,1.912252804999133E-2,1.4623109685287482E-2,1.0123691320583633E-2,7.1807087175913709E-3,1.436141743518274E-3,0,0,0,0,0,0,0,0,{"$f":"MAX(BG2437+BG2452-BG2467,0)","v":0},0,{"$f":"MAX(BI2437+BI2452-BI2467,0)","v":0},0,{"$f":"MAX(BK2437+BK2452-BK2467,0)","v":0}]
[{"$f":"ROW()","v":2487},"Miscellaneous assets"]
[{"$f":"ROW()","v":2491},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AH2491-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,{"$f":"MAX(AR2491-1,0)","v":66.5},{"$f":"MAX(AS2491-1,0)","v":65.5},64.5,63.5,62.5,61.5,60.5,59.5,58.5,57.5,56.5,55.5,54.5,53.5,{"$f":"MAX(MIN(BF2491-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":2492},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AH2492-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,{"$f":"MAX(AR2492-1,0)","v":46.5},45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,{"$f":"MAX(MIN(BF2492-1,Assets!$BG$192),0)","v":32.5},31.5,30.5,29.5,28.5]
[{"$f":"ROW()","v":2496},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(AH2496-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,{"$f":"MAX(AR2496-1,0)","v":11.5},10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,{"$f":"MAX(MIN(BF2496-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$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,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":2504}]
[{"$f":"ROW()","v":2506},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2551","v":0.28621376000000004},{"$f":"AH2551","v":0.28621376000000004},{"$f":"AI2551","v":0.28621376000000004},{"$f":"AJ2551","v":0.28621376000000004},{"$f":"AK2551","v":0.28621376000000004},{"$f":"AL2551","v":0.28621376000000004},{"$f":"AM2551","v":0.28621376000000004},{"$f":"AN2551","v":0.28621376000000004},{"$f":"AO2551","v":0.28621376000000004},{"$f":"AP2551","v":0.28621376000000004},{"$f":"AQ2551","v":0.28621376000000004},{"$f":"AR2551","v":0.28197355614814817},{"$f":"AS2551","v":0.27773335229629631},{"$f":"AT2551","v":0.27349314844444444},{"$f":"AU2551","v":0.26925294459259258},{"$f":"AV2551*AV$15","v":0.33835116336599258},{"$f":"AW2551","v":0.33293754475213672},{"$f":"AX2551","v":0.32752392613828085},{"$f":"AY2551","v":0.32211030752442499},{"$f":"AZ2551","v":0.31669668891056912},0.31128307029671326,0.3058694516828574,0.30045583306900153,0.29504221445514567,0.2896285958412898,0.28421497722743394,0.27728290461213068,0.27035083199682741,0.26341875938152415,0.25648668676622088]
[{"$f":"ROW()","v":2511},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2516},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2520},"Capex"]
[{"$f":"ROW()","v":2521},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$209","v":0.28621376000000004}]
[{"$f":"ROW()","v":2525},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$213","v":7.0528380000000002E-2}]
[{"$f":"ROW()","v":2530},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$218","v":-3.0478021978022074E-2}]
[{"$f":"ROW()","v":2533},"Miscellaneous assets"]
[{"$f":"ROW()","v":2535},"Depreciation"]
[{"$f":"ROW()","v":2541},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AK586*AH$12","v":0},{"$f":"Inputs!AL586*AI$12","v":0},{"$f":"Inputs!AM586*AJ$12","v":0},{"$f":"Inputs!AN586*AK$12","v":0},{"$f":"Inputs!AO586*AL$12","v":0},{"$f":"Inputs!AP586*AM$12","v":0},{"$f":"Inputs!AQ586*AN$12","v":0},{"$f":"Inputs!AR586*AO$12","v":0},{"$f":"Inputs!AS586*AP$12","v":0},{"$f":"Inputs!AT586*AQ$12","v":0},{"$f":"Inputs!AU586*AR$12","v":0},{"$f":"Inputs!AV586*AS$12","v":0},{"$f":"Inputs!AW586*AT$12","v":0},{"$f":"Inputs!AX586*AU$12","v":0},{"$f":"Inputs!AY586*AV$12","v":0},{"$f":"Inputs!AZ1428*AW$12","v":0},{"$f":"Inputs!BA1428*AX$12","v":0},{"$f":"Inputs!BB1428*AY$12","v":0},{"$f":"Inputs!BC1428*AZ$12","v":0},{"$f":"Inputs!BD1428*BA$12","v":0},{"$f":"Inputs!BE1428*BB$12","v":0},{"$f":"Inputs!BF1428*BC$12","v":0},{"$f":"Inputs!BG1428*BD$12","v":0},{"$f":"Inputs!BH1428*BE$12","v":0},{"$f":"Inputs!BI1428*BF$12","v":0},{"$f":"IF($B2511=\"Non-depreciable assets\",0,MIN(BG2511,IF(BG2496>1,BG2511/BG2496,BG2511)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2544},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AK589*AH$12","v":0},{"$f":"Inputs!AL589*AI$12","v":0},{"$f":"Inputs!AM589*AJ$12","v":0},{"$f":"Inputs!AN589*AK$12","v":0},{"$f":"Inputs!AO589*AL$12","v":0},{"$f":"Inputs!AP589*AM$12","v":0},{"$f":"Inputs!AQ589*AN$12","v":0},{"$f":"Inputs!AR589*AO$12","v":0},{"$f":"Inputs!AS589*AP$12","v":0},{"$f":"Inputs!AT589*AQ$12","v":0},{"$f":"Inputs!AU589*AR$12","v":0},{"$f":"Inputs!AV589*AS$12","v":0},{"$f":"Inputs!AW589*AT$12","v":0},{"$f":"Inputs!AX589*AU$12","v":0},{"$f":"Inputs!AY589*AV$12","v":0},{"$f":"Inputs!AZ1431*AW$12","v":0},{"$f":"Inputs!BA1431*AX$12","v":0},{"$f":"Inputs!BB1431*AY$12","v":0},{"$f":"Inputs!BC1431*AZ$12","v":0},{"$f":"Inputs!BD1431*BA$12","v":0},{"$f":"Inputs!BE1431*BB$12","v":0},{"$f":"Inputs!BF1431*BC$12","v":0},{"$f":"Inputs!BG1431*BD$12","v":0},{"$f":"Inputs!BH1431*BE$12","v":0},{"$f":"Inputs!BI1431*BF$12","v":0},{"$f":"IF($B2514=\"Non-depreciable assets\",0,MIN(BG2514,IF(BG2499>1,BG2514/BG2499,BG2514)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2549},"Total",null,{"$f":"SUM(D2536:D2548)","v":0},{"$f":"SUM(E2536:E2548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6552154960963458E-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-2,4.0970686966947487E-2,4.0970686966947487E-2,2.7625233455465466E-2,1.4279779943983448E-2,1.4279779943983448E-2,1.427977994398345E-2,1.427977994398345E-2,1.4279779943983448E-2,1.4279779943983448E-2,1.4279779943983448E-2,{"$f":"SUM(BG2536:BG2548)","v":1.5798233945430833E-2},1.5798233945430833E-2,{"$f":"SUM(BI2536:BI2548)","v":1.5798233945430833E-2},1.5798233945430833E-2,{"$f":"SUM(BK2536:BK2548)","v":1.5798233945430833E-2}]
[{"$f":"ROW()","v":2550},"Closing Asset Values"]
[{"$f":"ROW()","v":2554},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AG2509+AG2524-AG2539,0)","v":8.4530830000000015E-2},8.4530830000000015E-2,8.4530830000000015E-2,8.4530830000000015E-2,8.4530830000000015E-2,8.4530830000000015E-2,8.4530830000000015E-2,8.4530830000000015E-2,8.4530830000000015E-2,8.4530830000000015E-2,8.4530830000000015E-2,8.1456981636363654E-2,7.8383133272727293E-2,7.5309284909090932E-2,7.223543654545457E-2,6.9161588181818209E-2,8.4376560874808146E-2,8.0452069671328702E-2,7.6527578467849258E-2,7.2603087264369814E-2,6.8678596060890371E-2,{"$f":"MAX(BB2509+BB2524-BB2539,0)","v":6.4754104857410927E-2},6.0829613653931476E-2,{"$f":"MAX(BD2509+BD2524-BD2539,0)","v":5.6905122450452025E-2},5.2980631246972575E-2,{"$f":"MAX(BF2509+BF2524-BF2539,0)","v":4.9056140043493124E-2},4.5131648840013673E-2,{"$f":"MAX(BH2509+BH2524-BH2539,0)","v":4.1207157636534222E-2},3.7282666433054772E-2,{"$f":"MAX(BJ2509+BJ2524-BJ2539,0)","v":3.3358175229575321E-2},2.943368402609587E-2]
[{"$f":"ROW()","v":2558},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AG2513+AG2528-AG2543,0)","v":0.17527503},0.1705405475585548,0.1658060651171096,0.1610715826756644,0.15633710023421921,0.15160261779277401,0.14686813535132881,0.14213365290988361,0.13739917046843841,0.13266468802699322,0.12793020558554802,0.11087284484080828,9.3815484096068547E-2,7.6758123351328811E-2,5.9700762606589068E-2,4.2643401861849325E-2,3.2666605966591142E-2,1.0888868655530379E-2,0,0,0,0,0,0,0,0,{"$f":"MAX(BG2513+BG2528-BG2543,0)","v":0},0,{"$f":"MAX(BI2513+BI2528-BI2543,0)","v":0},0,{"$f":"MAX(BK2513+BK2528-BK2543,0)","v":0}]
[{"$f":"ROW()","v":2563},"Miscellaneous assets"]
[{"$f":"ROW()","v":2566},"Life (years)"]
[{"$f":"ROW()","v":2568},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AI2568-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,{"$f":"MAX(AR2568-1,0)","v":46.75},45.75,44.75,43.75,42.75,41.75,40.75,39.75,38.75,37.75,36.75,35.75,34.75,33.75,{"$f":"MAX(MIN(BF2568-1,Assets!$BG$192),0)","v":32.75},31.75,30.75,29.75,28.75]
[{"$f":"ROW()","v":2573},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(AI2573-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,{"$f":"MAX(AR2573-1,0)","v":46.75},45.75,44.75,43.75,42.75,41.75,40.75,39.75,38.75,37.75,36.75,35.75,34.75,33.75,{"$f":"MAX(MIN(BF2573-1,Assets!$BG$192),0)","v":32.75},31.75,30.75,29.75,28.75]
[{"$f":"ROW()","v":2575},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":2578},"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,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":2583},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2587},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2592},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2595},"Total",null,{"$f":"SUM(D2582:D2594)","v":0},{"$f":"SUM(E2582:E2594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28700983000000002,0.2704576750390365,0.2539055200780731,0.23735336511710961,0.22080121015614615,0.20710502852851601,0.19471954023421922,0.18233405193992241,0.17278407046843841,0.16804958802699321,0.14750898927519798,0.12696839052340272,0.10642779177160749,8.5887193019812264E-2,8.3430314070141801E-2,5.7205403281029896E-2,3.0980492491917984E-2,1.1240370602362377E-2,1.0954615411475684E-2,1.0668860220588994E-2,1.0383105029702301E-2,1.0097349838815611E-2,9.8115946479289205E-3,9.5258394570422282E-3,{"$f":"SUM(BG2582:BG2594)","v":9.2400842661555377E-3},8.9543290752688454E-3,{"$f":"SUM(BI2582:BI2594)","v":8.6685738843821549E-3},8.3828186934954627E-3,{"$f":"SUM(BK2582:BK2594)","v":8.0970635026087721E-3}]
[{"$f":"ROW()","v":2597},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$209","v":0}]
[{"$f":"ROW()","v":2602},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$214","v":0}]
[{"$f":"ROW()","v":2606},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$218","v":-2.9815456282847652E-2}]
[{"$f":"ROW()","v":2607},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2612},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AL596*AI$12","v":0},{"$f":"Inputs!AM596*AJ$12","v":0},{"$f":"Inputs!AN596*AK$12","v":0},{"$f":"Inputs!AO596*AL$12","v":0},{"$f":"Inputs!AP596*AM$12","v":0},{"$f":"Inputs!AQ596*AN$12","v":0},{"$f":"Inputs!AR596*AO$12","v":0},{"$f":"Inputs!AS596*AP$12","v":0},{"$f":"Inputs!AT596*AQ$12","v":0},{"$f":"Inputs!AU596*AR$12","v":0},{"$f":"Inputs!AV596*AS$12","v":0},{"$f":"Inputs!AW596*AT$12","v":0},{"$f":"Inputs!AX596*AU$12","v":0},{"$f":"Inputs!AY596*AV$12","v":0},{"$f":"Inputs!AZ1438*AW$12","v":0},{"$f":"Inputs!BA1438*AX$12","v":0},{"$f":"Inputs!BB1438*AY$12","v":0},{"$f":"Inputs!BC1438*AZ$12","v":0},{"$f":"Inputs!BD1438*BA$12","v":0},{"$f":"Inputs!BE1438*BB$12","v":0},{"$f":"Inputs!BF1438*BC$12","v":0},{"$f":"Inputs!BG1438*BD$12","v":0},{"$f":"Inputs!BH1438*BE$12","v":0},{"$f":"Inputs!BI1438*BF$12","v":0},{"$f":"IF($B2582=\"Non-depreciable assets\",0,MIN(BG2582,IF(BG2567>1,BG2582/BG2567,BG2582)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2616},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AL600*AI$12","v":4.1666666666666666E-3},{"$f":"Inputs!AM600*AJ$12","v":4.1666666666666666E-3},{"$f":"Inputs!AN600*AK$12","v":4.1666666666666666E-3},{"$f":"Inputs!AO600*AL$12","v":4.1666666666666666E-3},{"$f":"Inputs!AP600*AM$12","v":4.1666666666666666E-3},{"$f":"Inputs!AQ600*AN$12","v":4.1666666666666666E-3},{"$f":"Inputs!AR600*AO$12","v":4.1666666666666666E-3},{"$f":"Inputs!AS600*AP$12","v":4.1666666666666666E-3},{"$f":"Inputs!AT600*AQ$12","v":4.1666666666666666E-3},{"$f":"Inputs!AU600*AR$12","v":0},{"$f":"Inputs!AV600*AS$12","v":0},{"$f":"Inputs!AW600*AT$12","v":0},{"$f":"Inputs!AX600*AU$12","v":0},{"$f":"Inputs!AY600*AV$12","v":0},{"$f":"Inputs!AZ1442*AW$12","v":0},{"$f":"Inputs!BA1442*AX$12","v":0},{"$f":"Inputs!BB1442*AY$12","v":0},{"$f":"Inputs!BC1442*AZ$12","v":0},{"$f":"Inputs!BD1442*BA$12","v":0},{"$f":"Inputs!BE1442*BB$12","v":0},{"$f":"Inputs!BF1442*BC$12","v":0},{"$f":"Inputs!BG1442*BD$12","v":0},{"$f":"Inputs!BH1442*BE$12","v":0},{"$f":"Inputs!BI1442*BF$12","v":0},{"$f":"IF($B2586=\"Non-depreciable assets\",0,MIN(BG2586,IF(BG2571>1,BG2586/BG2571,BG2586)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2619},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AL603*AI$12","v":4.7344824414451911E-3},{"$f":"Inputs!AM603*AJ$12","v":4.7344824414451911E-3},{"$f":"Inputs!AN603*AK$12","v":4.7344824414451911E-3},{"$f":"Inputs!AO603*AL$12","v":4.7344824414451911E-3},{"$f":"Inputs!AP603*AM$12","v":4.7344824414451911E-3},{"$f":"Inputs!AQ603*AN$12","v":4.7344824414451911E-3},{"$f":"Inputs!AR603*AO$12","v":4.7344824414451911E-3},{"$f":"Inputs!AS603*AP$12","v":4.7344824414451911E-3},{"$f":"Inputs!AT603*AQ$12","v":4.7344824414451911E-3},{"$f":"Inputs!AU603*AR$12","v":2.0316781680902358E-2},{"$f":"Inputs!AV603*AS$12","v":2.0316781680902358E-2},{"$f":"Inputs!AW603*AT$12","v":2.0316781680902354E-2},{"$f":"Inputs!AX603*AU$12","v":2.0316781680902358E-2},{"$f":"Inputs!AY603*AV$12","v":2.0316781680902358E-2},{"$f":"Inputs!AZ1445*AW$12","v":2.5939155598225218E-2},{"$f":"Inputs!BA1445*AX$12","v":2.5939155598225218E-2},{"$f":"Inputs!BB1445*AY$12","v":1.9454366698668915E-2},{"$f":"Inputs!BC1445*AZ$12","v":0},{"$f":"Inputs!BD1445*BA$12","v":0},{"$f":"Inputs!BE1445*BB$12","v":0},{"$f":"Inputs!BF1445*BC$12","v":0},{"$f":"Inputs!BG1445*BD$12","v":0},{"$f":"Inputs!BH1445*BE$12","v":0},{"$f":"Inputs!BI1445*BF$12","v":0},{"$f":"IF($B2589=\"Non-depreciable assets\",0,MIN(BG2589,IF(BG2574>1,BG2589/BG2574,BG2589)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2621},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AL605*AI$12","v":0},{"$f":"Inputs!AM605*AJ$12","v":0},{"$f":"Inputs!AN605*AK$12","v":0},{"$f":"Inputs!AO605*AL$12","v":0},{"$f":"Inputs!AP605*AM$12","v":0},{"$f":"Inputs!AQ605*AN$12","v":0},{"$f":"Inputs!AR605*AO$12","v":0},{"$f":"Inputs!AS605*AP$12","v":0},{"$f":"Inputs!AT605*AQ$12","v":0},{"$f":"Inputs!AU605*AR$12","v":0},{"$f":"Inputs!AV605*AS$12","v":0},{"$f":"Inputs!AW605*AT$12","v":0},{"$f":"Inputs!AX605*AU$12","v":0},{"$f":"Inputs!AY605*AV$12","v":0},{"$f":"Inputs!AZ1447*AW$12","v":0},{"$f":"Inputs!BA1447*AX$12","v":0},{"$f":"Inputs!BB1447*AY$12","v":0},{"$f":"Inputs!BC1447*AZ$12","v":0},{"$f":"Inputs!BD1447*BA$12","v":0},{"$f":"Inputs!BE1447*BB$12","v":0},{"$f":"Inputs!BF1447*BC$12","v":0},{"$f":"Inputs!BG1447*BD$12","v":0},{"$f":"Inputs!BH1447*BE$12","v":0},{"$f":"Inputs!BI1447*BF$12","v":0},{"$f":"IF($B2591=\"Non-depreciable assets\",0,MIN(BG2591,IF(BG2576>1,BG2591/BG2576,BG2591)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2626},"Closing Asset Values"]
[{"$f":"ROW()","v":2629},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH2584+AH2599-AH2614,0)","v":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,{"$f":"MAX(BB2584+BB2599-BB2614,0)","v":0},0,{"$f":"MAX(BD2584+BD2599-BD2614,0)","v":0},0,{"$f":"MAX(BF2584+BF2599-BF2614,0)","v":0},0,{"$f":"MAX(BH2584+BH2599-BH2614,0)","v":0},0,{"$f":"MAX(BJ2584+BJ2599-BJ2614,0)","v":0},0]
[{"$f":"ROW()","v":2635},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH2590+AH2605-AH2620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG2590+BG2605-BG2620,0)","v":0},0,{"$f":"MAX(BI2590+BI2605-BI2620,0)","v":0},0,{"$f":"MAX(BK2590+BK2605-BK2620,0)","v":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,{"$f":"MAX(BG2591+BG2606-BG2621,0)","v":0},0,{"$f":"MAX(BI2591+BI2606-BI2621,0)","v":0},0,{"$f":"MAX(BK2591+BK2606-BK2621,0)","v":0}]
[{"$f":"ROW()","v":2640},"Total",null,{"$f":"SUM(D2627:D2639)","v":0},{"$f":"SUM(E2627:E2639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28700983000000002,0.2704576750390365,0.2539055200780731,0.23735336511710961,0.22080121015614615,0.20710502852851601,0.19471954023421922,0.18233405193992241,0.17278407046843841,0.16804958802699321,0.14750898927519798,0.12696839052340272,0.10642779177160749,8.5887193019812264E-2,6.5346594268017019E-2,5.7205403281029896E-2,3.0980492491917984E-2,1.1240370602362377E-2,1.0954615411475684E-2,1.0668860220588994E-2,1.0383105029702301E-2,1.0097349838815611E-2,9.8115946479289205E-3,9.5258394570422282E-3,9.2400842661555377E-3,{"$f":"SUM(BG2627:BG2639)","v":8.9543290752688454E-3},8.6685738843821549E-3,{"$f":"SUM(BI2627:BI2639)","v":8.3828186934954627E-3},8.0970635026087721E-3,{"$f":"SUM(BK2627:BK2639)","v":7.8113083117220808E-3}]
[{"$f":"ROW()","v":2645},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(AJ2645-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,{"$f":"MAX(AR2645-1,0)","v":27},26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"MAX(MIN(BF2645-1,Assets!$BG$192),0)","v":13},12,11,10,9]
[{"$f":"ROW()","v":2648},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(AJ2648-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,13.25,13,{"$f":"MAX(AR2648-1,0)","v":12},11,10,9,8,7,6,5,4,3,2,1,0,0,{"$f":"MAX(MIN(BF2648-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2650},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AJ2650-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,{"$f":"MAX(AR2650-1,0)","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BF2650-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2656}]
[{"$f":"ROW()","v":2659},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2664},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6609999999999999E-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-3,1.8997557653220758E-3,1.8555753986866787E-3,1.8113950320512815E-3,1.7672146654158843E-3,1.7230342987804871E-3,1.67885393214509E-3,1.6346735655096928E-3,1.5904931988742956E-3,1.5463128322388984E-3,1.5021324656035013E-3,1.4579520989681041E-3,1.4137717323327069E-3,1.3695913656973098E-3,1.3254109990619126E-3,1.2812306324265154E-3]
[{"$f":"ROW()","v":2665},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9973899999999991E-3,1.2629075585548081E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2669},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":2673},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$209","v":0}]
[{"$f":"ROW()","v":2678},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$214","v":0}]
[{"$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,{"$f":"AI$217","v":0}]
[{"$f":"ROW()","v":2683},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2688},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AM611*AJ$12","v":0},{"$f":"Inputs!AN611*AK$12","v":0},{"$f":"Inputs!AO611*AL$12","v":0},{"$f":"Inputs!AP611*AM$12","v":0},{"$f":"Inputs!AQ611*AN$12","v":0},{"$f":"Inputs!AR611*AO$12","v":0},{"$f":"Inputs!AS611*AP$12","v":0},{"$f":"Inputs!AT611*AQ$12","v":0},{"$f":"Inputs!AU611*AR$12","v":0},{"$f":"Inputs!AV611*AS$12","v":0},{"$f":"Inputs!AW611*AT$12","v":0},{"$f":"Inputs!AX611*AU$12","v":0},{"$f":"Inputs!AY611*AV$12","v":0},{"$f":"Inputs!AZ1453*AW$12","v":0},{"$f":"Inputs!BA1453*AX$12","v":0},{"$f":"Inputs!BB1453*AY$12","v":0},{"$f":"Inputs!BC1453*AZ$12","v":0},{"$f":"Inputs!BD1453*BA$12","v":0},{"$f":"Inputs!BE1453*BB$12","v":0},{"$f":"Inputs!BF1453*BC$12","v":0},{"$f":"Inputs!BG1453*BD$12","v":0},{"$f":"Inputs!BH1453*BE$12","v":0},{"$f":"Inputs!BI1453*BF$12","v":0},{"$f":"IF($B2658=\"Non-depreciable assets\",0,MIN(BG2658,IF(BG2643>1,BG2658/BG2643,BG2658)))*BG$12","v":0},0,0,0,0]
[{"$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!AZ1455*AW$12","v":0},{"$f":"Inputs!BA1455*AX$12","v":0},{"$f":"Inputs!BB1455*AY$12","v":0},{"$f":"Inputs!BC1455*AZ$12","v":0},{"$f":"Inputs!BD1455*BA$12","v":0},{"$f":"Inputs!BE1455*BB$12","v":0},{"$f":"Inputs!BF1455*BC$12","v":0},{"$f":"Inputs!BG1455*BD$12","v":0},{"$f":"Inputs!BH1455*BE$12","v":0},{"$f":"Inputs!BI1455*BF$12","v":0},{"$f":"IF($B2660=\"Non-depreciable assets\",0,MIN(BG2660,IF(BG2645>1,BG2660/BG2645,BG2660)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2693},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AM616*AJ$12","v":0},{"$f":"Inputs!AN616*AK$12","v":0},{"$f":"Inputs!AO616*AL$12","v":0},{"$f":"Inputs!AP616*AM$12","v":0},{"$f":"Inputs!AQ616*AN$12","v":0},{"$f":"Inputs!AR616*AO$12","v":0},{"$f":"Inputs!AS616*AP$12","v":0},{"$f":"Inputs!AT616*AQ$12","v":0},{"$f":"Inputs!AU616*AR$12","v":0},{"$f":"Inputs!AV616*AS$12","v":0},{"$f":"Inputs!AW616*AT$12","v":0},{"$f":"Inputs!AX616*AU$12","v":0},{"$f":"Inputs!AY616*AV$12","v":0},{"$f":"Inputs!AZ1458*AW$12","v":0},{"$f":"Inputs!BA1458*AX$12","v":0},{"$f":"Inputs!BB1458*AY$12","v":0},{"$f":"Inputs!BC1458*AZ$12","v":0},{"$f":"Inputs!BD1458*BA$12","v":0},{"$f":"Inputs!BE1458*BB$12","v":0},{"$f":"Inputs!BF1458*BC$12","v":0},{"$f":"Inputs!BG1458*BD$12","v":0},{"$f":"Inputs!BH1458*BE$12","v":0},{"$f":"Inputs!BI1458*BF$12","v":0},{"$f":"IF($B2663=\"Non-depreciable assets\",0,MIN(BG2663,IF(BG2648>1,BG2663/BG2648,BG2663)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2698},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2702},"Closing Asset Values"]
[{"$f":"ROW()","v":2707},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AI2662+AI2677-AI2692,0)","v":5.7618789999999989E-2},5.3452123333333323E-2,4.9285456666666658E-2,4.5118789999999992E-2,4.0952123333333326E-2,3.678545666666666E-2,3.2618789999999995E-2,2.8452123333333329E-2,2.4285456666666663E-2,2.1249774583333332E-2,1.8214092500000001E-2,1.5178410416666668E-2,1.2142728333333335E-2,9.1070462500000022E-3,7.7515259201063171E-3,3.8757629600531585E-3,0,0,0,{"$f":"MAX(BB2662+BB2677-BB2692,0)","v":0},0,{"$f":"MAX(BD2662+BD2677-BD2692,0)","v":0},0,{"$f":"MAX(BF2662+BF2677-BF2692,0)","v":0},0,{"$f":"MAX(BH2662+BH2677-BH2692,0)","v":0},0,{"$f":"MAX(BJ2662+BJ2677-BJ2692,0)","v":0},0]
[{"$f":"ROW()","v":2710},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AI2665+AI2680-AI2695,0)","v":5.9973899999999991E-3},1.2629075585548081E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG2665+BG2680-BG2695,0)","v":0},0,{"$f":"MAX(BI2665+BI2680-BI2695,0)","v":0},0,{"$f":"MAX(BK2665+BK2680-BK2695,0)","v":0}]
[{"$f":"ROW()","v":2712},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AI2667+AI2682-AI2697,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG2667+BG2682-BG2697,0)","v":0},0,{"$f":"MAX(BI2667+BI2682-BI2697,0)","v":0},0,{"$f":"MAX(BK2667+BK2682-BK2697,0)","v":0}]
[{"$f":"ROW()","v":2715},"Miscellaneous assets"]
[{"$f":"ROW()","v":2721},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(AK2721-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,{"$f":"MAX(AR2721-1,0)","v":27.25},26.25,25.25,24.25,23.25,22.25,21.25,20.25,19.25,18.25,17.25,16.25,15.25,14.25,{"$f":"MAX(MIN(BF2721-1,Assets!$BG$192),0)","v":13.25},12.25,11.25,10.25,9.25]
[{"$f":"ROW()","v":2722},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AK2722-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,{"$f":"MAX(AR2722-1,0)","v":27.25},26.25,25.25,24.25,23.25,22.25,21.25,20.25,19.25,18.25,17.25,16.25,15.25,14.25,{"$f":"MAX(MIN(BF2722-1,Assets!$BG$192),0)","v":13.25},12.25,11.25,10.25,9.25]
[{"$f":"ROW()","v":2727},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":2731},"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,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":2735},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2736},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2741},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9133560000000005E-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]
[{"$f":"ROW()","v":2744},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2750},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$210","v":0}]
[{"$f":"ROW()","v":2752},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$212","v":0}]
[{"$f":"ROW()","v":2755},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$215","v":0}]
[{"$f":"ROW()","v":2760},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":2764},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AN626*AK$12","v":0},{"$f":"Inputs!AO626*AL$12","v":0},{"$f":"Inputs!AP626*AM$12","v":0},{"$f":"Inputs!AQ626*AN$12","v":0},{"$f":"Inputs!AR626*AO$12","v":0},{"$f":"Inputs!AS626*AP$12","v":0},{"$f":"Inputs!AT626*AQ$12","v":0},{"$f":"Inputs!AU626*AR$12","v":0},{"$f":"Inputs!AV626*AS$12","v":0},{"$f":"Inputs!AW626*AT$12","v":0},{"$f":"Inputs!AX626*AU$12","v":0},{"$f":"Inputs!AY626*AV$12","v":0},{"$f":"Inputs!AZ1468*AW$12","v":0},{"$f":"Inputs!BA1468*AX$12","v":0},{"$f":"Inputs!BB1468*AY$12","v":0},{"$f":"Inputs!BC1468*AZ$12","v":0},{"$f":"Inputs!BD1468*BA$12","v":0},{"$f":"Inputs!BE1468*BB$12","v":0},{"$f":"Inputs!BF1468*BC$12","v":0},{"$f":"Inputs!BG1468*BD$12","v":0},{"$f":"Inputs!BH1468*BE$12","v":0},{"$f":"Inputs!BI1468*BF$12","v":0},{"$f":"IF($B2734=\"Non-depreciable assets\",0,MIN(BG2734,IF(BG2719>1,BG2734/BG2719,BG2734)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2765},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AN627*AK$12","v":0},{"$f":"Inputs!AO627*AL$12","v":0},{"$f":"Inputs!AP627*AM$12","v":0},{"$f":"Inputs!AQ627*AN$12","v":0},{"$f":"Inputs!AR627*AO$12","v":0},{"$f":"Inputs!AS627*AP$12","v":0},{"$f":"Inputs!AT627*AQ$12","v":0},{"$f":"Inputs!AU627*AR$12","v":0},{"$f":"Inputs!AV627*AS$12","v":0},{"$f":"Inputs!AW627*AT$12","v":0},{"$f":"Inputs!AX627*AU$12","v":0},{"$f":"Inputs!AY627*AV$12","v":0},{"$f":"Inputs!AZ1469*AW$12","v":0},{"$f":"Inputs!BA1469*AX$12","v":0},{"$f":"Inputs!BB1469*AY$12","v":0},{"$f":"Inputs!BC1469*AZ$12","v":0},{"$f":"Inputs!BD1469*BA$12","v":0},{"$f":"Inputs!BE1469*BB$12","v":0},{"$f":"Inputs!BF1469*BC$12","v":0},{"$f":"Inputs!BG1469*BD$12","v":0},{"$f":"Inputs!BH1469*BE$12","v":0},{"$f":"Inputs!BI1469*BF$12","v":0},{"$f":"IF($B2735=\"Non-depreciable assets\",0,MIN(BG2735,IF(BG2720>1,BG2735/BG2720,BG2735)))*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!AZ1475*AW$12","v":0},{"$f":"Inputs!BA1475*AX$12","v":0},{"$f":"Inputs!BB1475*AY$12","v":0},{"$f":"Inputs!BC1475*AZ$12","v":0},{"$f":"Inputs!BD1475*BA$12","v":0},{"$f":"Inputs!BE1475*BB$12","v":0},{"$f":"Inputs!BF1475*BC$12","v":0},{"$f":"Inputs!BG1475*BD$12","v":0},{"$f":"Inputs!BH1475*BE$12","v":0},{"$f":"Inputs!BI1475*BF$12","v":0},{"$f":"IF($B2741=\"Non-depreciable assets\",0,MIN(BG2741,IF(BG2726>1,BG2741/BG2726,BG2741)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2774},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2779},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AJ2734+AJ2749-AJ2764,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2734+BB2749-BB2764,0)","v":0},0,{"$f":"MAX(BD2734+BD2749-BD2764,0)","v":0},0,{"$f":"MAX(BF2734+BF2749-BF2764,0)","v":0},0,{"$f":"MAX(BH2734+BH2749-BH2764,0)","v":0},0,{"$f":"MAX(BJ2734+BJ2749-BJ2764,0)","v":0},0]
[{"$f":"ROW()","v":2781},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AJ2736+AJ2751-AJ2766,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2736+BB2751-BB2766,0)","v":0},0,{"$f":"MAX(BD2736+BD2751-BD2766,0)","v":0},0,{"$f":"MAX(BF2736+BF2751-BF2766,0)","v":0},0,{"$f":"MAX(BH2736+BH2751-BH2766,0)","v":0},0,{"$f":"MAX(BJ2736+BJ2751-BJ2766,0)","v":0},0]
[{"$f":"ROW()","v":2784},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AJ2739+AJ2754-AJ2769,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2739+BB2754-BB2769,0)","v":0},0,{"$f":"MAX(BD2739+BD2754-BD2769,0)","v":0},0,{"$f":"MAX(BF2739+BF2754-BF2769,0)","v":0},0,{"$f":"MAX(BH2739+BH2754-BH2769,0)","v":0},0,{"$f":"MAX(BJ2739+BJ2754-BJ2769,0)","v":0},0]
[{"$f":"ROW()","v":2788},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AJ2743+AJ2758-AJ2773,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG2743+BG2758-BG2773,0)","v":0},0,{"$f":"MAX(BI2743+BI2758-BI2773,0)","v":0},0,{"$f":"MAX(BK2743+BK2758-BK2773,0)","v":0}]
[{"$f":"ROW()","v":2793},{"$f":"TEXT(EOMONTH(LEFT(B2717,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/06/2008 Capex"}]
[{"$f":"ROW()","v":2794},"Life (years)"]
[{"$f":"ROW()","v":2800},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(AL2800-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,{"$f":"MAX(AR2800-1,0)","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,{"$f":"MAX(MIN(BF2800-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2803},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":2805},"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,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":2808}]
[{"$f":"ROW()","v":2813},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2817},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13693153,0.12686902999999999,0.11680652999999999,0.10674402999999999,9.6681529999999988E-2,8.6619029999999986E-2,7.6556529999999984E-2,6.7549879411764685E-2,5.8543228823529393E-2,4.9536578235294101E-2,4.052992764705881E-2,4.0246885625758726E-2,2.8747775446970519E-2,1.7248665268182313E-2,5.7495550893941049E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2822},"Miscellaneous assets"]
[{"$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":"AK$209","v":3.5510900000000002E-3}]
[{"$f":"ROW()","v":2827},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$211","v":0.23202958999999995}]
[{"$f":"ROW()","v":2830},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$214","v":6.5685969999999996E-2}]
[{"$f":"ROW()","v":2836},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":2837},"Miscellaneous assets"]
[{"$f":"ROW()","v":2842},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AO643*AL$12","v":0},{"$f":"Inputs!AP643*AM$12","v":0},{"$f":"Inputs!AQ643*AN$12","v":0},{"$f":"Inputs!AR643*AO$12","v":0},{"$f":"Inputs!AS643*AP$12","v":0},{"$f":"Inputs!AT643*AQ$12","v":0},{"$f":"Inputs!AU643*AR$12","v":8.1413891228070152E-3},{"$f":"Inputs!AV643*AS$12","v":8.1413891228070152E-3},{"$f":"Inputs!AW643*AT$12","v":8.1413891228070152E-3},{"$f":"Inputs!AX643*AU$12","v":8.1413891228070152E-3},{"$f":"Inputs!AY643*AV$12","v":8.1413891228070152E-3},{"$f":"Inputs!AZ1485*AW$12","v":1.0394400183996575E-2},{"$f":"Inputs!BA1485*AX$12","v":1.0394400183996575E-2},{"$f":"Inputs!BB1485*AY$12","v":1.0394400183996575E-2},{"$f":"Inputs!BC1485*AZ$12","v":1.0394400183996575E-2},{"$f":"Inputs!BD1485*BA$12","v":1.0394400183996575E-2},{"$f":"Inputs!BE1485*BB$12","v":1.0394400183996571E-2},{"$f":"Inputs!BF1485*BC$12","v":1.0394400183996571E-2},{"$f":"Inputs!BG1485*BD$12","v":1.0394400183996573E-2},{"$f":"Inputs!BH1485*BE$12","v":1.0394400183996573E-2},{"$f":"Inputs!BI1485*BF$12","v":1.0394400183996575E-2},{"$f":"IF($B2812=\"Non-depreciable assets\",0,MIN(BG2812,IF(BG2797>1,BG2812/BG2797,BG2812)))*BG$12","v":1.039440018399658E-2},1.0394400183996582E-2,1.0394400183996582E-2,1.0394400183996582E-2,1.0394400183996582E-2]
[{"$f":"ROW()","v":2846},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AO647*AL$12","v":0},{"$f":"Inputs!AP647*AM$12","v":0},{"$f":"Inputs!AQ647*AN$12","v":0},{"$f":"Inputs!AR647*AO$12","v":0},{"$f":"Inputs!AS647*AP$12","v":0},{"$f":"Inputs!AT647*AQ$12","v":0},{"$f":"Inputs!AU647*AR$12","v":1.2634832989690719E-3},{"$f":"Inputs!AV647*AS$12","v":1.2634832989690719E-3},{"$f":"Inputs!AW647*AT$12","v":1.2634832989690719E-3},{"$f":"Inputs!AX647*AU$12","v":1.2634832989690719E-3},{"$f":"Inputs!AY647*AV$12","v":1.2634832989690719E-3},{"$f":"Inputs!AZ1489*AW$12","v":1.6131339304849028E-3},{"$f":"Inputs!BA1489*AX$12","v":1.6131339304849028E-3},{"$f":"Inputs!BB1489*AY$12","v":1.6131339304849028E-3},{"$f":"Inputs!BC1489*AZ$12","v":1.6131339304849026E-3},{"$f":"Inputs!BD1489*BA$12","v":1.6131339304849026E-3},{"$f":"Inputs!BE1489*BB$12","v":1.6131339304849026E-3},{"$f":"Inputs!BF1489*BC$12","v":1.6131339304849026E-3},{"$f":"Inputs!BG1489*BD$12","v":1.6131339304849026E-3},{"$f":"Inputs!BH1489*BE$12","v":1.6131339304849023E-3},{"$f":"Inputs!BI1489*BF$12","v":1.6131339304849023E-3},{"$f":"IF($B2816=\"Non-depreciable assets\",0,MIN(BG2816,IF(BG2801>1,BG2816/BG2801,BG2816)))*BG$12","v":1.6131339304849034E-3},1.6131339304849036E-3,1.6131339304849036E-3,1.6131339304849039E-3,1.6131339304849036E-3]
[{"$f":"ROW()","v":2850},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2851},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":2856},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AK2811+AK2826-AK2841,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2811+BB2826-BB2841,0)","v":0},0,{"$f":"MAX(BD2811+BD2826-BD2841,0)","v":0},0,{"$f":"MAX(BF2811+BF2826-BF2841,0)","v":0},0,{"$f":"MAX(BH2811+BH2826-BH2841,0)","v":0},0,{"$f":"MAX(BJ2811+BJ2826-BJ2841,0)","v":0},0]
[{"$f":"ROW()","v":2859},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AK2814+AK2829-AK2844,0)","v":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-2,2.3591997058823533E-2,2.1514813720891736E-2,1.2908888232535042E-2,4.3029627441783479E-3,8.6736173798840355E-19,8.6736173798840355E-19,{"$f":"MAX(BB2814+BB2829-BB2844,0)","v":0},0,{"$f":"MAX(BD2814+BD2829-BD2844,0)","v":0},0,{"$f":"MAX(BF2814+BF2829-BF2844,0)","v":0},0,{"$f":"MAX(BH2814+BH2829-BH2844,0)","v":0},0,{"$f":"MAX(BJ2814+BJ2829-BJ2844,0)","v":0},0]
[{"$f":"ROW()","v":2865},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2867},"Miscellaneous assets"]
[{"$f":"ROW()","v":2870},"Life (years)"]
[{"$f":"ROW()","v":2875},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(AM2875-0.25,0)","v":9.75},9.5,9.25,9,8.75,{"$f":"MAX(AR2875-1,0)","v":7.75},6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,{"$f":"MAX(MIN(BF2875-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2879},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":2880},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":2884}]
[{"$f":"ROW()","v":2889},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2894},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2939","v":0},{"$f":"AM2939","v":0},{"$f":"AN2939","v":0},{"$f":"AO2939","v":0},{"$f":"AP2939","v":0},{"$f":"AQ2939","v":0},{"$f":"AR2939","v":0},{"$f":"AS2939","v":0},{"$f":"AT2939","v":0},{"$f":"AU2939","v":0},0,{"$f":"AW2939","v":0},{"$f":"AX2939","v":0},{"$f":"AY2939","v":0},{"$f":"AZ2939","v":0},{"$f":"BA2939","v":0},{"$f":"BB2939","v":0},{"$f":"BC2939","v":0},{"$f":"BD2939","v":0},{"$f":"BE2939","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2896},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":2899},"Total",null,{"$f":"SUM(D2886:D2898)","v":0},{"$f":"SUM(E2886:E2898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42474631999999996,0.41468381999999993,0.40462131999999995,0.39455881999999992,0.38449631999999995,0.37443381999999992,0.33712405721289718,0.29981429442579444,0.2625045316386917,0.22519476885158898,0.23987944958139376,0.19224475243951117,0.14461005529762858,9.6975358155745969E-2,6.0624283760312044E-2,5.8124077604224153E-2,5.5623871448136242E-2,5.3123665292048337E-2,5.0623459135960433E-2,4.816678965904702E-2,{"$f":"SUM(BG2886:BG2898)","v":4.5840730219657053E-2},4.3456793331686283E-2,{"$f":"SUM(BI2886:BI2898)","v":4.1072856443715514E-2},3.8688919555744744E-2,{"$f":"SUM(BK2886:BK2898)","v":3.6304982667773975E-2}]
[{"$f":"ROW()","v":2904},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$212","v":0}]
[{"$f":"ROW()","v":2908},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$216","v":5.6260879999999999E-2}]
[{"$f":"ROW()","v":2909},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$217","v":0}]
[{"$f":"ROW()","v":2913},"Miscellaneous assets"]
[{"$f":"ROW()","v":2918},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AP658*AM$12","v":0},{"$f":"Inputs!AQ658*AN$12","v":0},{"$f":"Inputs!AR658*AO$12","v":0},{"$f":"Inputs!AS658*AP$12","v":0},{"$f":"Inputs!AT658*AQ$12","v":0},{"$f":"Inputs!AU658*AR$12","v":1.4249659130434783E-3},{"$f":"Inputs!AV658*AS$12","v":1.4249659130434783E-3},{"$f":"Inputs!AW658*AT$12","v":1.4249659130434783E-3},{"$f":"Inputs!AX658*AU$12","v":1.4249659130434783E-3},{"$f":"Inputs!AY658*AV$12","v":1.4249659130434783E-3},{"$f":"Inputs!AZ1500*AW$12","v":1.8193045099926576E-3},{"$f":"Inputs!BA1500*AX$12","v":1.8193045099926576E-3},{"$f":"Inputs!BB1500*AY$12","v":1.8193045099926576E-3},{"$f":"Inputs!BC1500*AZ$12","v":1.8193045099926576E-3},{"$f":"Inputs!BD1500*BA$12","v":1.8193045099926576E-3},{"$f":"Inputs!BE1500*BB$12","v":1.8193045099926585E-3},{"$f":"Inputs!BF1500*BC$12","v":1.8193045099926585E-3},{"$f":"Inputs!BG1500*BD$12","v":1.8193045099926585E-3},{"$f":"Inputs!BH1500*BE$12","v":1.8193045099926585E-3},{"$f":"Inputs!BI1500*BF$12","v":1.8193045099926585E-3},{"$f":"IF($B2888=\"Non-depreciable assets\",0,MIN(BG2888,IF(BG2873>1,BG2888/BG2873,BG2888)))*BG$12","v":1.8193045099926556E-3},1.8193045099926554E-3,1.8193045099926554E-3,1.8193045099926552E-3,1.8193045099926552E-3]
[{"$f":"ROW()","v":2920},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AP660*AM$12","v":0},{"$f":"Inputs!AQ660*AN$12","v":0},{"$f":"Inputs!AR660*AO$12","v":0},{"$f":"Inputs!AS660*AP$12","v":0},{"$f":"Inputs!AT660*AQ$12","v":0},{"$f":"Inputs!AU660*AR$12","v":3.4671667428571425E-2},{"$f":"Inputs!AV660*AS$12","v":3.4671667428571425E-2},{"$f":"Inputs!AW660*AT$12","v":3.4671667428571425E-2},{"$f":"Inputs!AX660*AU$12","v":3.4671667428571425E-2},{"$f":"Inputs!AY660*AV$12","v":3.4671667428571425E-2},{"$f":"Inputs!AZ1502*AW$12","v":4.4266547251675156E-2},{"$f":"Inputs!BA1502*AX$12","v":4.4266547251675156E-2},{"$f":"Inputs!BB1502*AY$12","v":4.4266547251675156E-2},{"$f":"Inputs!BC1502*AZ$12","v":3.3199910438756371E-2},{"$f":"Inputs!BD1502*BA$12","v":0},{"$f":"Inputs!BE1502*BB$12","v":1.2415207629120602E-17},{"$f":"Inputs!BF1502*BC$12","v":0},{"$f":"Inputs!BG1502*BD$12","v":0},{"$f":"Inputs!BH1502*BE$12","v":0},{"$f":"Inputs!BI1502*BF$12","v":0},{"$f":"IF($B2890=\"Non-depreciable assets\",0,MIN(BG2890,IF(BG2875>1,BG2890/BG2875,BG2890)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2923},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AP663*AM$12","v":1.00625E-2},{"$f":"Inputs!AQ663*AN$12","v":1.00625E-2},{"$f":"Inputs!AR663*AO$12","v":1.00625E-2},{"$f":"Inputs!AS663*AP$12","v":1.00625E-2},{"$f":"Inputs!AT663*AQ$12","v":1.00625E-2},{"$f":"Inputs!AU663*AR$12","v":6.7981485714285674E-4},{"$f":"Inputs!AV663*AS$12","v":6.7981485714285674E-4},{"$f":"Inputs!AW663*AT$12","v":6.7981485714285663E-4},{"$f":"Inputs!AX663*AU$12","v":6.7981485714285674E-4},{"$f":"Inputs!AY663*AV$12","v":6.7981485714285674E-4},{"$f":"Inputs!AZ1505*AW$12","v":8.6794373411953679E-4},{"$f":"Inputs!BA1505*AX$12","v":8.6794373411953679E-4},{"$f":"Inputs!BB1505*AY$12","v":8.679437341195369E-4},{"$f":"Inputs!BC1505*AZ$12","v":6.5095780058965259E-4},{"$f":"Inputs!BD1505*BA$12","v":0},{"$f":"Inputs!BE1505*BB$12","v":1.2932507947000627E-19},{"$f":"Inputs!BF1505*BC$12","v":0},{"$f":"Inputs!BG1505*BD$12","v":0},{"$f":"Inputs!BH1505*BE$12","v":0},{"$f":"Inputs!BI1505*BF$12","v":0},{"$f":"IF($B2893=\"Non-depreciable assets\",0,MIN(BG2893,IF(BG2878>1,BG2893/BG2878,BG2893)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":2928},"Miscellaneous assets"]
[{"$f":"ROW()","v":2932},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"MAX(BF2887+BF2902-BF2917,0)","v":0},0,{"$f":"MAX(BH2887+BH2902-BH2917,0)","v":0},0,{"$f":"MAX(BJ2887+BJ2902-BJ2917,0)","v":0},0]
[{"$f":"ROW()","v":2937},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AL2892+AL2907-AL2922,0)","v":1.2243069999999998E-2},1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.1991930102564101E-2,1.1740790205128204E-2,1.1489650307692306E-2,1.1238510410256409E-2,1.0987370512820512E-2,1.3707326329773414E-2,1.3386687117381054E-2,1.3066047904988694E-2,1.2745408692596334E-2,1.2424769480203974E-2,{"$f":"MAX(BB2892+BB2907-BB2922,0)","v":1.2104130267811614E-2},1.1783491055419254E-2,{"$f":"MAX(BD2892+BD2907-BD2922,0)","v":1.1462851843026894E-2},1.1142212630634534E-2,{"$f":"MAX(BF2892+BF2907-BF2922,0)","v":1.0821573418242175E-2},1.0500934205849815E-2,{"$f":"MAX(BH2892+BH2907-BH2922,0)","v":1.0180294993457455E-2},9.8596557810650947E-3,{"$f":"MAX(BJ2892+BJ2907-BJ2922,0)","v":9.5390165686727348E-3},9.2183773562803731E-3]
[{"$f":"ROW()","v":2940},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AL2895+AL2910-AL2925,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG2895+BG2910-BG2925,0)","v":0},0,{"$f":"MAX(BI2895+BI2910-BI2925,0)","v":0},0,{"$f":"MAX(BK2895+BK2910-BK2925,0)","v":0}]
[{"$f":"ROW()","v":2942},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":2945},{"$f":"TEXT(EOMONTH(LEFT(B2869,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2008 Capex"}]
[{"$f":"ROW()","v":2951},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(AN2951-0.25,0)","v":9.75},9.5,9.25,9,{"$f":"MAX(AR2951-1,0)","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,{"$f":"MAX(MIN(BF2951-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2952},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(AN2952-0.25,0)","v":14.75},14.5,14.25,14,{"$f":"MAX(AR2952-1,0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,{"$f":"MAX(MIN(BF2952-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2957},"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,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":2961},"Opening Asset Values"]
[{"$f":"ROW()","v":2965},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2191399999999997E-3,3.2191399999999997E-3,3.2191399999999997E-3,3.2191399999999997E-3,3.2191399999999997E-3,3.1081351724137926E-3,2.9971303448275855E-3,2.8861255172413784E-3,2.7751206896551714E-3,3.4013711897522142E-3,3.2596473901792054E-3,3.1179235906061966E-3,2.9761997910331879E-3,2.8344759914601791E-3,2.6927521918871703E-3,2.5510283923141615E-3,2.4093045927411523E-3,2.2675807931681431E-3,2.1258569935951339E-3,1.9841331940221247E-3,1.8424093944491157E-3,1.7006855948761067E-3,1.5589617953030979E-3,1.4172379957300891E-3]
[{"$f":"ROW()","v":2966},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33711321000000005,0.33711321000000005,0.33711321000000005,0.33711321000000005,0.33711321000000005,0.29965618666666671,0.26219916333333337,0.22474214000000003,0.1872851166666667,0.19129083961225768,0.14346812970919326,9.564541980612884E-2,4.782270990306442E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2971},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3016","v":0},{"$f":"AN3016","v":0},{"$f":"AO3016","v":0},{"$f":"AP3016","v":0},{"$f":"AQ3016","v":0},{"$f":"AR3016","v":0},{"$f":"AS3016","v":0},{"$f":"AT3016","v":0},{"$f":"AU3016","v":0},0,{"$f":"AW3016","v":0},{"$f":"AX3016","v":0},{"$f":"AY3016","v":0},{"$f":"AZ3016","v":0},{"$f":"BA3016","v":0},{"$f":"BB3016","v":0},{"$f":"BC3016","v":0},{"$f":"BD3016","v":0},{"$f":"BE3016","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2974},"Miscellaneous assets"]
[{"$f":"ROW()","v":2980},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$212","v":3.2191399999999997E-3}]
[{"$f":"ROW()","v":2982},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$214","v":4.616319E-2}]
[{"$f":"ROW()","v":2985},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$217","v":0}]
[{"$f":"ROW()","v":2990},"Total",null,{"$f":"SUM(D2977:D2989)","v":0},{"$f":"SUM(E2977:E2989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66417979000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG2977:BG2989)","v":0},0,{"$f":"SUM(BI2977:BI2989)","v":0},0,{"$f":"SUM(BK2977:BK2989)","v":0}]
[{"$f":"ROW()","v":2994},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AQ673*AN$12","v":0},{"$f":"Inputs!AR673*AO$12","v":0},{"$f":"Inputs!AS673*AP$12","v":0},{"$f":"Inputs!AT673*AQ$12","v":0},{"$f":"Inputs!AU673*AR$12","v":4.4403834482758617E-3},{"$f":"Inputs!AV673*AS$12","v":4.4403834482758617E-3},{"$f":"Inputs!AW673*AT$12","v":4.4403834482758617E-3},{"$f":"Inputs!AX673*AU$12","v":4.4403834482758617E-3},{"$f":"Inputs!AY673*AV$12","v":4.4403834482758617E-3},{"$f":"Inputs!AZ1515*AW$12","v":5.6691950029113007E-3},{"$f":"Inputs!BA1515*AX$12","v":5.6691950029112989E-3},{"$f":"Inputs!BB1515*AY$12","v":5.6691950029113007E-3},{"$f":"Inputs!BC1515*AZ$12","v":5.6691950029112989E-3},{"$f":"Inputs!BD1515*BA$12","v":5.6691950029112989E-3},{"$f":"Inputs!BE1515*BB$12","v":5.6691950029113007E-3},{"$f":"Inputs!BF1515*BC$12","v":5.6691950029112998E-3},{"$f":"Inputs!BG1515*BD$12","v":5.6691950029112998E-3},{"$f":"Inputs!BH1515*BE$12","v":5.6691950029112998E-3},{"$f":"Inputs!BI1515*BF$12","v":5.6691950029112998E-3},{"$f":"IF($B2964=\"Non-depreciable assets\",0,MIN(BG2964,IF(BG2949>1,BG2964/BG2949,BG2964)))*BG$12","v":5.6691950029113024E-3},5.6691950029113024E-3,5.6691950029113024E-3,5.6691950029113024E-3,5.6691950029113024E-3]
[{"$f":"ROW()","v":2995},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AQ674*AN$12","v":0},{"$f":"Inputs!AR674*AO$12","v":0},{"$f":"Inputs!AS674*AP$12","v":0},{"$f":"Inputs!AT674*AQ$12","v":0},{"$f":"Inputs!AU674*AR$12","v":1.1100482758620689E-4},{"$f":"Inputs!AV674*AS$12","v":1.110048275862069E-4},{"$f":"Inputs!AW674*AT$12","v":1.1100482758620689E-4},{"$f":"Inputs!AX674*AU$12","v":1.1100482758620689E-4},{"$f":"Inputs!AY674*AV$12","v":1.110048275862069E-4},{"$f":"Inputs!AZ1516*AW$12","v":1.4172379957300892E-4},{"$f":"Inputs!BA1516*AX$12","v":1.4172379957300892E-4},{"$f":"Inputs!BB1516*AY$12","v":1.4172379957300894E-4},{"$f":"Inputs!BC1516*AZ$12","v":1.4172379957300892E-4},{"$f":"Inputs!BD1516*BA$12","v":1.4172379957300894E-4},{"$f":"Inputs!BE1516*BB$12","v":1.41723799573009E-4},{"$f":"Inputs!BF1516*BC$12","v":1.41723799573009E-4},{"$f":"Inputs!BG1516*BD$12","v":1.41723799573009E-4},{"$f":"Inputs!BH1516*BE$12","v":1.41723799573009E-4},{"$f":"Inputs!BI1516*BF$12","v":1.41723799573009E-4},{"$f":"IF($B2965=\"Non-depreciable assets\",0,MIN(BG2965,IF(BG2950>1,BG2965/BG2950,BG2965)))*BG$12","v":1.4172379957300892E-4},1.4172379957300889E-4,1.4172379957300889E-4,1.4172379957300889E-4,1.4172379957300892E-4]
[{"$f":"ROW()","v":2999},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AQ678*AN$12","v":1.00625E-2},{"$f":"Inputs!AR678*AO$12","v":1.00625E-2},{"$f":"Inputs!AS678*AP$12","v":1.00625E-2},{"$f":"Inputs!AT678*AQ$12","v":1.00625E-2},{"$f":"Inputs!AU678*AR$12","v":0},{"$f":"Inputs!AV678*AS$12","v":0},{"$f":"Inputs!AW678*AT$12","v":0},{"$f":"Inputs!AX678*AU$12","v":0},{"$f":"Inputs!AY678*AV$12","v":0},{"$f":"Inputs!AZ1520*AW$12","v":0},{"$f":"Inputs!BA1520*AX$12","v":0},{"$f":"Inputs!BB1520*AY$12","v":0},{"$f":"Inputs!BC1520*AZ$12","v":0},{"$f":"Inputs!BD1520*BA$12","v":0},{"$f":"Inputs!BE1520*BB$12","v":0},{"$f":"Inputs!BF1520*BC$12","v":0},{"$f":"Inputs!BG1520*BD$12","v":0},{"$f":"Inputs!BH1520*BE$12","v":0},{"$f":"Inputs!BI1520*BF$12","v":0},{"$f":"IF($B2969=\"Non-depreciable assets\",0,MIN(BG2969,IF(BG2954>1,BG2969/BG2954,BG2969)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3004},"Miscellaneous assets"]
[{"$f":"ROW()","v":3009},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AM2964+AM2979-AM2994,0)","v":0.12877111999999999},0.12877111999999999,0.12877111999999999,0.12877111999999999,0.12877111999999999,0.12433073655172412,0.11989035310344826,0.11544996965517239,0.11100958620689652,0.10656920275862065,0.13039148506695991,0.12472229006404861,0.11905309506113732,0.11338390005822602,0.10771470505531472,{"$f":"MAX(BB2964+BB2979-BB2994,0)","v":0.10204551005240342},9.6376315049492123E-2,{"$f":"MAX(BD2964+BD2979-BD2994,0)","v":9.0707120046580825E-2},8.5037925043669527E-2,{"$f":"MAX(BF2964+BF2979-BF2994,0)","v":7.9368730040758229E-2},7.369953503784693E-2,{"$f":"MAX(BH2964+BH2979-BH2994,0)","v":6.8030340034935632E-2},6.2361145032024327E-2,{"$f":"MAX(BJ2964+BJ2979-BJ2994,0)","v":5.6691950029113022E-2},5.1022755026201717E-2]
[{"$f":"ROW()","v":3011},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AM2966+AM2981-AM2996,0)","v":0.33711321000000005},0.33711321000000005,0.33711321000000005,0.33711321000000005,0.33711321000000005,0.29965618666666671,0.26219916333333337,0.22474214000000003,0.1872851166666667,0.14982809333333336,0.14346812970919326,9.564541980612884E-2,4.782270990306442E-2,0,0,{"$f":"MAX(BB2966+BB2981-BB2996,0)","v":0},0,{"$f":"MAX(BD2966+BD2981-BD2996,0)","v":0},0,{"$f":"MAX(BF2966+BF2981-BF2996,0)","v":0},0,{"$f":"MAX(BH2966+BH2981-BH2996,0)","v":0},0,{"$f":"MAX(BJ2966+BJ2981-BJ2996,0)","v":0},0]
[{"$f":"ROW()","v":3014},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AM2969+AM2984-AM2999,0)","v":1.6923119999999996E-2},6.8606199999999961E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG2969+BG2984-BG2999,0)","v":0},0,{"$f":"MAX(BI2969+BI2984-BI2999,0)","v":0},0,{"$f":"MAX(BK2969+BK2984-BK2999,0)","v":0}]
[{"$f":"ROW()","v":3019},"Miscellaneous assets"]
[{"$f":"ROW()","v":3023},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AO3023-0.25,0)","v":69.75},69.5,69.25,{"$f":"MAX(AR3023-1,0)","v":68.25},{"$f":"MAX(AS3023-1,0)","v":67.25},66.25,65.25,64.25,63.25,62.25,61.25,60.25,59.25,58.25,57.25,56.25,55.25,{"$f":"MAX(MIN(BF3023-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":3024},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AO3024-0.25,0)","v":49.75},49.5,49.25,{"$f":"MAX(AR3024-1,0)","v":48.25},47.25,46.25,45.25,44.25,43.25,42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,{"$f":"MAX(MIN(BF3024-1,Assets!$BG$192),0)","v":34.25},33.25,32.25,31.25,30.25]
[{"$f":"ROW()","v":3028},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(AO3028-0.25,0)","v":14.75},14.5,14.25,{"$f":"MAX(AR3028-1,0)","v":13.25},12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,{"$f":"MAX(MIN(BF3028-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3033},"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,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":3036}]
[{"$f":"ROW()","v":3038},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN3083","v":1.4449199999999999E-3},{"$f":"AO3083","v":1.4449199999999999E-3},{"$f":"AP3083","v":1.4449199999999999E-3},{"$f":"AQ3083","v":1.4449199999999999E-3},{"$f":"AR3083","v":1.4240547292418773E-3},{"$f":"AS3083","v":1.4031894584837546E-3},{"$f":"AT3083","v":1.382324187725632E-3},{"$f":"AU3083","v":1.3614589169675094E-3},{"$f":"AV3083*AV$15","v":1.7115834451134852E-3},{"$f":"AW3083","v":1.6849440140611351E-3},{"$f":"AX3083","v":1.6583045830087851E-3},{"$f":"AY3083","v":1.6316651519564351E-3},{"$f":"AZ3083","v":1.6050257209040851E-3},1.578386289851735E-3,1.551746858799385E-3,1.525107427747035E-3,1.498467996694685E-3,1.4718285656423349E-3,1.4451891345899849E-3,1.4099406191121805E-3,1.3746921036343761E-3,1.3394435881565717E-3,1.3041950726787673E-3]
[{"$f":"ROW()","v":3043},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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-2,8.9915638252690791E-2,8.0195028711859351E-2,7.0474419171027911E-2,6.075380963019647E-2,5.103320008936503E-2,4.131259054853359E-2,3.1591981007702157E-2,2.1871371466870723E-2,1.2150761926039292E-2,2.4301523852078601E-3,3.4694469519536142E-18,0,0,0,0]
[{"$f":"ROW()","v":3047},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN3092","v":0.25475815217391284},{"$f":"AO3092","v":0.25475815217391284},{"$f":"AP3092","v":0.25475815217391284},{"$f":"AQ3092","v":0.25475815217391284},{"$f":"AR3092","v":0.25475815217391284},{"$f":"AS3092","v":0.25475815217391284},{"$f":"AT3092","v":0.25475815217391284},{"$f":"AU3092","v":0.25475815217391284},0.32525876651847596,{"$f":"AW3092","v":0.32525876651847596},{"$f":"AX3092","v":0.32525876651847596},{"$f":"AY3092","v":0.32525876651847596},{"$f":"AZ3092","v":0.32525876651847596},{"$f":"BA3092","v":0.32525876651847596},{"$f":"BB3092","v":0.32525876651847596},{"$f":"BC3092","v":0.32525876651847596},{"$f":"BD3092","v":0.32525876651847596},{"$f":"BE3092","v":0.32525876651847596},0.32525876651847596,0.32525876651847596,0.32525876651847596,0.32525876651847596,0.32525876651847596]
[{"$f":"ROW()","v":3052},"Capex"]
[{"$f":"ROW()","v":3053},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$209","v":1.4449199999999999E-3}]
[{"$f":"ROW()","v":3057},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$213","v":0.24756857000000002}]
[{"$f":"ROW()","v":3060},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$216","v":0.25993213999999998}]
[{"$f":"ROW()","v":3066},"Total",null,{"$f":"SUM(D3053:D3065)","v":0},{"$f":"SUM(E3053:E3065)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1833149721739129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG3053:BG3065)","v":0},0,{"$f":"SUM(BI3053:BI3065)","v":0},0,{"$f":"SUM(BK3053:BK3065)","v":0}]
[{"$f":"ROW()","v":3067},"Depreciation"]
[{"$f":"ROW()","v":3073},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AR691*AO$12","v":0},{"$f":"Inputs!AS691*AP$12","v":0},{"$f":"Inputs!AT691*AQ$12","v":0},{"$f":"Inputs!AU691*AR$12","v":7.6136442105263161E-3},{"$f":"Inputs!AV691*AS$12","v":7.6136442105263161E-3},{"$f":"Inputs!AW691*AT$12","v":7.6136442105263161E-3},{"$f":"Inputs!AX691*AU$12","v":7.6136442105263153E-3},{"$f":"Inputs!AY691*AV$12","v":7.613644210526317E-3},{"$f":"Inputs!AZ1533*AW$12","v":9.7206095408314368E-3},{"$f":"Inputs!BA1533*AX$12","v":9.7206095408314368E-3},{"$f":"Inputs!BB1533*AY$12","v":9.7206095408314368E-3},{"$f":"Inputs!BC1533*AZ$12","v":9.7206095408314368E-3},{"$f":"Inputs!BD1533*BA$12","v":9.7206095408314368E-3},{"$f":"Inputs!BE1533*BB$12","v":9.7206095408314316E-3},{"$f":"Inputs!BF1533*BC$12","v":9.7206095408314316E-3},{"$f":"Inputs!BG1533*BD$12","v":9.7206095408314316E-3},{"$f":"Inputs!BH1533*BE$12","v":9.7206095408314316E-3},{"$f":"Inputs!BI1533*BF$12","v":2.4301523852078566E-3},{"$f":"IF($B3043=\"Non-depreciable assets\",0,MIN(BG3043,IF(BG3028>1,BG3043/BG3028,BG3043)))*BG$12","v":3.4694469519536142E-18},0,0,0,0]
[{"$f":"ROW()","v":3076},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AR694*AO$12","v":0},{"$f":"Inputs!AS694*AP$12","v":0},{"$f":"Inputs!AT694*AQ$12","v":0},{"$f":"Inputs!AU694*AR$12","v":0},{"$f":"Inputs!AV694*AS$12","v":0},{"$f":"Inputs!AW694*AT$12","v":0},{"$f":"Inputs!AX694*AU$12","v":0},{"$f":"Inputs!AY694*AV$12","v":0},{"$f":"Inputs!AZ1536*AW$12","v":0},{"$f":"Inputs!BA1536*AX$12","v":0},{"$f":"Inputs!BB1536*AY$12","v":0},{"$f":"Inputs!BC1536*AZ$12","v":0},{"$f":"Inputs!BD1536*BA$12","v":0},{"$f":"Inputs!BE1536*BB$12","v":0},{"$f":"Inputs!BF1536*BC$12","v":0},{"$f":"Inputs!BG1536*BD$12","v":0},{"$f":"Inputs!BH1536*BE$12","v":0},{"$f":"Inputs!BI1536*BF$12","v":0},{"$f":"IF($B3046=\"Non-depreciable assets\",0,MIN(BG3046,IF(BG3031>1,BG3046/BG3031,BG3046)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3080},"Miscellaneous assets"]
[{"$f":"ROW()","v":3081},"Total",null,{"$f":"SUM(D3068:D3080)","v":0},{"$f":"SUM(E3068:E3080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0749999999999999E-2,1.0749999999999999E-2,1.0750000000000001E-2,6.9272991952963464E-2,6.927299195296345E-2,6.927299195296345E-2,6.9272991952963464E-2,6.927299195296345E-2,8.8443285223248846E-2,8.8443285223248846E-2,8.8443285223248846E-2,8.8443285223248846E-2,3.924576357297755E-2,2.2846589689553817E-2,2.2846589689553786E-2,2.2846589689553786E-2,2.2846589689553786E-2,1.5556132533930211E-2,{"$f":"SUM(BG3068:BG3080)","v":1.3134589233147824E-2},1.3134589233147807E-2,{"$f":"SUM(BI3068:BI3080)","v":1.3134589233147807E-2},1.3134589233147807E-2,{"$f":"SUM(BK3068:BK3080)","v":1.3134589233147807E-2}]
[{"$f":"ROW()","v":3086},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"MAX(BF3041+BF3056-BF3071,0)","v":0},0,{"$f":"MAX(BH3041+BH3056-BH3071,0)","v":0},0,{"$f":"MAX(BJ3041+BJ3056-BJ3071,0)","v":0},0]
[{"$f":"ROW()","v":3089},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AN3044+AN3059-AN3074,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB3044+BB3059-BB3074,0)","v":0},0,{"$f":"MAX(BD3044+BD3059-BD3074,0)","v":0},0,{"$f":"MAX(BF3044+BF3059-BF3074,0)","v":0},0,{"$f":"MAX(BH3044+BH3059-BH3074,0)","v":0},0,{"$f":"MAX(BJ3044+BJ3059-BJ3074,0)","v":0},0]
[{"$f":"ROW()","v":3095},"Miscellaneous assets"]
[{"$f":"ROW()","v":3097},{"$f":"TEXT(EOMONTH(LEFT(B3021,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/06/2009 Capex"}]
[{"$f":"ROW()","v":3100},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AP3100-0.25,0)","v":49.75},49.5,{"$f":"MAX(AR3100-1,0)","v":48.5},47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,{"$f":"MAX(MIN(BF3100-1,Assets!$BG$192),0)","v":34.5},33.5,32.5,31.5,30.5]
[{"$f":"ROW()","v":3105},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(AP3105-0.25,0)","v":49.75},49.5,{"$f":"MAX(AR3105-1,0)","v":48.5},47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,{"$f":"MAX(MIN(BF3105-1,Assets!$BG$192),0)","v":34.5},33.5,32.5,31.5,30.5]
[{"$f":"ROW()","v":3109},"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,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":3110},"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,{"$f":"Inputs!$D$44","v":20}]
[{"$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$15","v":1.686208402958684E-3},{"$f":"AW3159","v":1.66006563702134E-3},{"$f":"AX3159","v":1.6339228710839961E-3},{"$f":"AY3159","v":1.6077801051466521E-3},{"$f":"AZ3159","v":1.5816373392093081E-3},1.5554945732719641E-3,1.5293518073346201E-3,1.5032090413972762E-3,1.4770662754599322E-3,1.4509235095225882E-3,1.4247807435852442E-3,1.3900299937417016E-3,1.3552792438981591E-3,1.3205284940546165E-3,1.2857777442110739E-3]
[{"$f":"ROW()","v":3119},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73988261000000011,0.73988261000000011,0.73988261000000011,0.68885622310344841,0.63782983620689671,0.586803449310345,0.5357770624137933,0.61889837652811053,0.55375117899883575,0.48860398146956097,0.42345678394028619,0.3583095864110114,0.29316238888173662,0.22801519135246179,0.16286799382318695,9.7720796293912129E-2,3.2573598764637307E-2,0,0,0,0,0]
[{"$f":"ROW()","v":3124},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3126},"Miscellaneous assets"]
[{"$f":"ROW()","v":3129},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO$209","v":1.4230999999999998E-3}]
[{"$f":"ROW()","v":3134},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO$214","v":0.73988261000000011}]
[{"$f":"ROW()","v":3138},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO$218","v":-3.0310439560439661E-2}]
[{"$f":"ROW()","v":3139},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3143},"Depreciation"]
[{"$f":"ROW()","v":3148},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AS705*AP$12","v":0},{"$f":"Inputs!AT705*AQ$12","v":0},{"$f":"Inputs!AU705*AR$12","v":4.8822384210526315E-2},{"$f":"Inputs!AV705*AS$12","v":4.8822384210526315E-2},{"$f":"Inputs!AW705*AT$12","v":4.8822384210526315E-2},{"$f":"Inputs!AX705*AU$12","v":4.8822384210526315E-2},{"$f":"Inputs!AY705*AV$12","v":4.8822384210526315E-2},{"$f":"Inputs!AZ1547*AW$12","v":6.2333269146835187E-2},{"$f":"Inputs!BA1547*AX$12","v":6.2333269146835187E-2},{"$f":"Inputs!BB1547*AY$12","v":6.2333269146835187E-2},{"$f":"Inputs!BC1547*AZ$12","v":6.2333269146835187E-2},{"$f":"Inputs!BD1547*BA$12","v":3.1166634573417593E-2},{"$f":"Inputs!BE1547*BB$12","v":0},{"$f":"Inputs!BF1547*BC$12","v":0},{"$f":"Inputs!BG1547*BD$12","v":0},{"$f":"Inputs!BH1547*BE$12","v":0},{"$f":"Inputs!BI1547*BF$12","v":0},{"$f":"IF($B3118=\"Non-depreciable assets\",0,MIN(BG3118,IF(BG3103>1,BG3118/BG3103,BG3118)))*BG$12","v":1.7347234759768071E-17},0,0,0,0]
[{"$f":"ROW()","v":3151},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AS708*AP$12","v":1.0749999999999999E-2},{"$f":"Inputs!AT708*AQ$12","v":1.0750000000000001E-2},{"$f":"Inputs!AU708*AR$12","v":1.0779526315789476E-2},{"$f":"Inputs!AV708*AS$12","v":1.0779526315789476E-2},{"$f":"Inputs!AW708*AT$12","v":1.0779526315789476E-2},{"$f":"Inputs!AX708*AU$12","v":1.0779526315789476E-2},{"$f":"Inputs!AY708*AV$12","v":1.0779526315789476E-2},{"$f":"Inputs!AZ1550*AW$12","v":1.3762603485731212E-2},{"$f":"Inputs!BA1550*AX$12","v":1.3762603485731212E-2},{"$f":"Inputs!BB1550*AY$12","v":1.376260348573121E-2},{"$f":"Inputs!BC1550*AZ$12","v":1.3762603485731212E-2},{"$f":"Inputs!BD1550*BA$12","v":6.8813017428656052E-3},{"$f":"Inputs!BE1550*BB$12","v":0},{"$f":"Inputs!BF1550*BC$12","v":0},{"$f":"Inputs!BG1550*BD$12","v":0},{"$f":"Inputs!BH1550*BE$12","v":0},{"$f":"Inputs!BI1550*BF$12","v":0},{"$f":"IF($B3121=\"Non-depreciable assets\",0,MIN(BG3121,IF(BG3106>1,BG3121/BG3106,BG3121)))*BG$12","v":8.6736173798840355E-18},0,0,0,0]
[{"$f":"ROW()","v":3153},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AS710*AP$12","v":0},{"$f":"Inputs!AT710*AQ$12","v":0},{"$f":"Inputs!AU710*AR$12","v":0},{"$f":"Inputs!AV710*AS$12","v":0},{"$f":"Inputs!AW710*AT$12","v":0},{"$f":"Inputs!AX710*AU$12","v":0},{"$f":"Inputs!AY710*AV$12","v":0},{"$f":"Inputs!AZ1552*AW$12","v":0},{"$f":"Inputs!BA1552*AX$12","v":0},{"$f":"Inputs!BB1552*AY$12","v":0},{"$f":"Inputs!BC1552*AZ$12","v":0},{"$f":"Inputs!BD1552*BA$12","v":0},{"$f":"Inputs!BE1552*BB$12","v":0},{"$f":"Inputs!BF1552*BC$12","v":0},{"$f":"Inputs!BG1552*BD$12","v":0},{"$f":"Inputs!BH1552*BE$12","v":0},{"$f":"Inputs!BI1552*BF$12","v":0},{"$f":"IF($B3123=\"Non-depreciable assets\",0,MIN(BG3123,IF(BG3108>1,BG3123/BG3108,BG3123)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3159},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AO3114+AO3129-AO3144,0)","v":1.4230999999999998E-3},1.4230999999999998E-3,1.4230999999999998E-3,1.4026237410071942E-3,1.3821474820143885E-3,1.3616712230215828E-3,1.3411949640287771E-3,1.3207187050359715E-3,1.66006563702134E-3,1.6339228710839961E-3,1.6077801051466521E-3,1.5816373392093081E-3,1.5554945732719641E-3,{"$f":"MAX(BB3114+BB3129-BB3144,0)","v":1.5293518073346201E-3},1.5032090413972762E-3,{"$f":"MAX(BD3114+BD3129-BD3144,0)","v":1.4770662754599322E-3},1.4509235095225882E-3,{"$f":"MAX(BF3114+BF3129-BF3144,0)","v":1.4247807435852442E-3},1.3900299937417016E-3,{"$f":"MAX(BH3114+BH3129-BH3144,0)","v":1.3552792438981591E-3},1.3205284940546165E-3,{"$f":"MAX(BJ3114+BJ3129-BJ3144,0)","v":1.2857777442110739E-3},1.2510269943675314E-3]
[{"$f":"ROW()","v":3162},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"MAX(BF3117+BF3132-BF3147,0)","v":0},0,{"$f":"MAX(BH3117+BH3132-BH3147,0)","v":0},0,{"$f":"MAX(BJ3117+BJ3132-BJ3147,0)","v":0},0]
[{"$f":"ROW()","v":3167},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AO3122+AO3137-AO3152,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG3122+BG3137-BG3152,0)","v":0},0,{"$f":"MAX(BI3122+BI3137-BI3152,0)","v":0},0,{"$f":"MAX(BK3122+BK3137-BK3152,0)","v":0}]
[{"$f":"ROW()","v":3168},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AO3123+AO3138-AO3153,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG3123+BG3138-BG3153,0)","v":0},0,{"$f":"MAX(BI3123+BI3138-BI3153,0)","v":0},0,{"$f":"MAX(BK3123+BK3138-BK3153,0)","v":0}]
[{"$f":"ROW()","v":3172},"Total",null,{"$f":"SUM(D3159:D3171)","v":0},{"$f":"SUM(E3159:E3171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.33801898,1.3272689799999999,1.3165189799999999,1.2055809681465937,1.0946429562931876,0.98370494443978129,0.87276693258637505,0.76182892073296871,0.8310155037383532,0.6893770101806741,0.547738516622995,0.40610002306531578,0.30250946582391985,0.23696684489880704,0.17142422397369422,0.10588160304858146,4.0338982123468668E-2,7.3699599629933939E-3,{"$f":"SUM(BG3159:BG3171)","v":6.9659285832492038E-3},6.5618972035050398E-3,{"$f":"SUM(BI3159:BI3171)","v":6.1578658237608757E-3},5.7538344440167116E-3,{"$f":"SUM(BK3159:BK3171)","v":5.3498030642725476E-3}]
[{"$f":"ROW()","v":3176},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AQ3176-0.25,0)","v":49.75},{"$f":"MAX(AR3176-1,0)","v":48.75},47.75,46.75,45.75,44.75,43.75,42.75,41.75,40.75,39.75,38.75,37.75,36.75,35.75,{"$f":"MAX(MIN(BF3176-1,Assets!$BG$192),0)","v":34.75},33.75,32.75,31.75,30.75]
[{"$f":"ROW()","v":3181},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(AQ3181-0.25,0)","v":49.75},{"$f":"MAX(AR3181-1,0)","v":48.75},47.75,46.75,45.75,44.75,43.75,42.75,41.75,40.75,39.75,38.75,37.75,36.75,35.75,{"$f":"MAX(MIN(BF3181-1,Assets!$BG$192),0)","v":34.75},33.75,32.75,31.75,30.75]
[{"$f":"ROW()","v":3182},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AQ3182-0.25,0)","v":9.75},{"$f":"MAX(AR3182-1,0)","v":8.75},7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,{"$f":"MAX(MIN(BF3182-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3188}]
[{"$f":"ROW()","v":3191},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3195},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16139918,0.16139918,0.1504568627118644,0.13951454542372879,0.12857222813559319,0.11762991084745759,0.13621183380322444,0.12224138931058603,0.10827094481794763,9.4300500325309233E-2,8.0330055832670832E-2,6.6359611340032432E-2,5.2389166847394024E-2,3.8418722354755616E-2,2.4448277862117212E-2,1.0477833369478806E-2,0,0,0,0,0]
[{"$f":"ROW()","v":3196},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3201},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3205},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$209","v":8.5628599999999985E-3}]
[{"$f":"ROW()","v":3210},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$214","v":0.16139918}]
[{"$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,{"$f":"AP$216","v":9.556458000000001E-2}]
[{"$f":"ROW()","v":3215},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3220},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AT716*AQ$12","v":0},{"$f":"Inputs!AU716*AR$12","v":1.2276501792114693E-4},{"$f":"Inputs!AV716*AS$12","v":1.2276501792114693E-4},{"$f":"Inputs!AW716*AT$12","v":1.2276501792114693E-4},{"$f":"Inputs!AX716*AU$12","v":1.2276501792114693E-4},{"$f":"Inputs!AY716*AV$12","v":1.2276501792114693E-4},{"$f":"Inputs!AZ1558*AW$12","v":1.5673845158600458E-4},{"$f":"Inputs!BA1558*AX$12","v":1.5673845158600458E-4},{"$f":"Inputs!BB1558*AY$12","v":1.5673845158600458E-4},{"$f":"Inputs!BC1558*AZ$12","v":1.5673845158600458E-4},{"$f":"Inputs!BD1558*BA$12","v":1.5673845158600458E-4},{"$f":"Inputs!BE1558*BB$12","v":1.5673845158600472E-4},{"$f":"Inputs!BF1558*BC$12","v":1.5673845158600472E-4},{"$f":"Inputs!BG1558*BD$12","v":1.5673845158600469E-4},{"$f":"Inputs!BH1558*BE$12","v":1.5673845158600469E-4},{"$f":"Inputs!BI1558*BF$12","v":1.5673845158600469E-4},{"$f":"IF($B3190=\"Non-depreciable assets\",0,MIN(BG3190,IF(BG3175>1,BG3190/BG3175,BG3190)))*BG$12","v":2.093031762032622E-4},2.093031762032622E-4,2.0930317620326217E-4,2.0930317620326214E-4,2.0930317620326214E-4]
[{"$f":"ROW()","v":3222},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AT718*AQ$12","v":0},{"$f":"Inputs!AU718*AR$12","v":6.5460168067226897E-5},{"$f":"Inputs!AV718*AS$12","v":6.5460168067226897E-5},{"$f":"Inputs!AW718*AT$12","v":6.5460168067226897E-5},{"$f":"Inputs!AX718*AU$12","v":6.5460168067226897E-5},{"$f":"Inputs!AY718*AV$12","v":6.5460168067226897E-5},{"$f":"Inputs!AZ1560*AW$12","v":8.3575317766881627E-5},{"$f":"Inputs!BA1560*AX$12","v":8.3575317766881627E-5},{"$f":"Inputs!BB1560*AY$12","v":8.3575317766881627E-5},{"$f":"Inputs!BC1560*AZ$12","v":8.3575317766881627E-5},{"$f":"Inputs!BD1560*BA$12","v":8.3575317766881654E-5},{"$f":"Inputs!BE1560*BB$12","v":8.3575317766881654E-5},{"$f":"Inputs!BF1560*BC$12","v":8.3575317766881654E-5},{"$f":"Inputs!BG1560*BD$12","v":8.3575317766881654E-5},{"$f":"Inputs!BH1560*BE$12","v":8.3575317766881654E-5},{"$f":"Inputs!BI1560*BF$12","v":8.3575317766881654E-5},{"$f":"IF($B3192=\"Non-depreciable assets\",0,MIN(BG3192,IF(BG3177>1,BG3192/BG3177,BG3192)))*BG$12","v":8.3575317766881654E-5},8.3575317766881654E-5,8.3575317766881654E-5,8.3575317766881654E-5,8.3575317766881668E-5]
[{"$f":"ROW()","v":3225},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AT721*AQ$12","v":0},{"$f":"Inputs!AU721*AR$12","v":1.0942317288135595E-2},{"$f":"Inputs!AV721*AS$12","v":1.0942317288135594E-2},{"$f":"Inputs!AW721*AT$12","v":1.0942317288135594E-2},{"$f":"Inputs!AX721*AU$12","v":1.0942317288135594E-2},{"$f":"Inputs!AY721*AV$12","v":1.0942317288135594E-2},{"$f":"Inputs!AZ1563*AW$12","v":1.3970444492638403E-2},{"$f":"Inputs!BA1563*AX$12","v":1.3970444492638403E-2},{"$f":"Inputs!BB1563*AY$12","v":1.3970444492638403E-2},{"$f":"Inputs!BC1563*AZ$12","v":1.3970444492638403E-2},{"$f":"Inputs!BD1563*BA$12","v":1.3970444492638401E-2},{"$f":"Inputs!BE1563*BB$12","v":1.3970444492638408E-2},{"$f":"Inputs!BF1563*BC$12","v":1.3970444492638406E-2},{"$f":"Inputs!BG1563*BD$12","v":1.3970444492638404E-2},{"$f":"Inputs!BH1563*BE$12","v":1.3970444492638406E-2},{"$f":"Inputs!BI1563*BF$12","v":1.0477833369478806E-2},{"$f":"IF($B3195=\"Non-depreciable assets\",0,MIN(BG3195,IF(BG3180>1,BG3195/BG3180,BG3195)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3229},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AT725*AQ$12","v":0},{"$f":"Inputs!AU725*AR$12","v":0},{"$f":"Inputs!AV725*AS$12","v":0},{"$f":"Inputs!AW725*AT$12","v":0},{"$f":"Inputs!AX725*AU$12","v":0},{"$f":"Inputs!AY725*AV$12","v":0},{"$f":"Inputs!AZ1567*AW$12","v":0},{"$f":"Inputs!BA1567*AX$12","v":0},{"$f":"Inputs!BB1567*AY$12","v":0},{"$f":"Inputs!BC1567*AZ$12","v":0},{"$f":"Inputs!BD1567*BA$12","v":0},{"$f":"Inputs!BE1567*BB$12","v":0},{"$f":"Inputs!BF1567*BC$12","v":0},{"$f":"Inputs!BG1567*BD$12","v":0},{"$f":"Inputs!BH1567*BE$12","v":0},{"$f":"Inputs!BI1567*BF$12","v":0},{"$f":"IF($B3199=\"Non-depreciable assets\",0,MIN(BG3199,IF(BG3184>1,BG3199/BG3184,BG3199)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3234},"Closing Asset Values"]
[{"$f":"ROW()","v":3239},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP3194+AP3209-AP3224,0)","v":4.2751500000000001E-3},4.2751500000000001E-3,3.8366730769230769E-3,3.3981961538461537E-3,2.9597192307692305E-3,2.5212423076923073E-3,2.0827653846153841E-3,2.0993213847597049E-3,1.5395023488237835E-3,9.7968331288786218E-4,4.1986427695194092E-4,0,{"$f":"MAX(BB3194+BB3209-BB3224,0)","v":0},0,{"$f":"MAX(BD3194+BD3209-BD3224,0)","v":0},0,{"$f":"MAX(BF3194+BF3209-BF3224,0)","v":0},0,{"$f":"MAX(BH3194+BH3209-BH3224,0)","v":0},0,{"$f":"MAX(BJ3194+BJ3209-BJ3224,0)","v":0},0]
[{"$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,{"$f":"MAX(BH3196+BH3211-BH3226,0)","v":0},0,{"$f":"MAX(BJ3196+BJ3211-BJ3226,0)","v":0},0]
[{"$f":"ROW()","v":3244},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP3199+AP3214-AP3229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG3199+BG3214-BG3229,0)","v":0},0,{"$f":"MAX(BI3199+BI3214-BI3229,0)","v":0},0,{"$f":"MAX(BK3199+BK3214-BK3229,0)","v":0}]
[{"$f":"ROW()","v":3249},{"$f":"TEXT(EOMONTH(LEFT(B3173,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2009 Capex"}]
[{"$f":"ROW()","v":3253},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(AR3253-1,0)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"MAX(MIN(BF3253-1,Assets!$BG$192),0)","v":15},14,13,12,11]
[{"$f":"ROW()","v":3254},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AR3254-1,0)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"MAX(MIN(BF3254-1,Assets!$BG$192),0)","v":15},14,13,12,11]
[{"$f":"ROW()","v":3258},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AR3258-1,0)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"MAX(MIN(BF3258-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3263},"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,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":3266},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ3311","v":7.1535999999999995E-4},{"$f":"AR3311","v":7.0514057142857139E-4},{"$f":"AS3311","v":6.9492114285714282E-4},{"$f":"AT3311","v":6.8470171428571425E-4},{"$f":"AU3311","v":6.7448228571428568E-4},{"$f":"AV3311*AV$15","v":8.4808794425087104E-4},{"$f":"AW3311","v":8.3504043741624223E-4},{"$f":"AX3311","v":8.2199293058161341E-4},{"$f":"AY3311","v":8.0894542374698459E-4},{"$f":"AZ3311","v":7.9589791691235577E-4},7.8285041007772696E-4,7.6980290324309814E-4,7.5675539640846932E-4,7.4370788957384051E-4,7.3066038273921169E-4,7.1761287590458287E-4,7.0011012283373937E-4,6.8260736976289587E-4,6.6510461669205237E-4,6.4760186362120887E-4]
[{"$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]
[{"$f":"ROW()","v":3273},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12330345000000001,0.11097310500000002,9.864276000000001E-2,8.6312415000000003E-2,7.3982070000000011E-2,7.8712943456848039E-2,6.2970354765478437E-2,4.7227766074108828E-2,3.1485177382739218E-2,1.5742588691369609E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3278},"Miscellaneous assets"]
[{"$f":"ROW()","v":3282},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ$210","v":0}]
[{"$f":"ROW()","v":3283},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ$211","v":0}]
[{"$f":"ROW()","v":3287},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ$215","v":1.881E-2}]
[{"$f":"ROW()","v":3291},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3296},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AU731*AR$12","v":1.0219428571428571E-5},{"$f":"Inputs!AV731*AS$12","v":1.0219428571428573E-5},{"$f":"Inputs!AW731*AT$12","v":1.0219428571428573E-5},{"$f":"Inputs!AX731*AU$12","v":1.0219428571428571E-5},{"$f":"Inputs!AY731*AV$12","v":1.0219428571428571E-5},{"$f":"Inputs!AZ1573*AW$12","v":1.3047506834628785E-5},{"$f":"Inputs!BA1573*AX$12","v":1.3047506834628785E-5},{"$f":"Inputs!BB1573*AY$12","v":1.3047506834628785E-5},{"$f":"Inputs!BC1573*AZ$12","v":1.3047506834628785E-5},{"$f":"Inputs!BD1573*BA$12","v":1.3047506834628785E-5},{"$f":"Inputs!BE1573*BB$12","v":1.3047506834628788E-5},{"$f":"Inputs!BF1573*BC$12","v":1.3047506834628788E-5},{"$f":"Inputs!BG1573*BD$12","v":1.3047506834628788E-5},{"$f":"Inputs!BH1573*BE$12","v":1.3047506834628788E-5},{"$f":"Inputs!BI1573*BF$12","v":1.3047506834628788E-5},{"$f":"IF($B3266=\"Non-depreciable assets\",0,MIN(BG3266,IF(BG3251>1,BG3266/BG3251,BG3266)))*BG$12","v":1.7502753070843484E-5},1.7502753070843484E-5,1.7502753070843484E-5,1.7502753070843484E-5,1.7502753070843484E-5]
[{"$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!AZ1574*AW$12","v":0},{"$f":"Inputs!BA1574*AX$12","v":0},{"$f":"Inputs!BB1574*AY$12","v":0},{"$f":"Inputs!BC1574*AZ$12","v":0},{"$f":"Inputs!BD1574*BA$12","v":0},{"$f":"Inputs!BE1574*BB$12","v":0},{"$f":"Inputs!BF1574*BC$12","v":0},{"$f":"Inputs!BG1574*BD$12","v":0},{"$f":"Inputs!BH1574*BE$12","v":0},{"$f":"Inputs!BI1574*BF$12","v":0},{"$f":"IF($B3267=\"Non-depreciable assets\",0,MIN(BG3267,IF(BG3252>1,BG3267/BG3252,BG3267)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3303},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AU738*AR$12","v":1.2330345E-2},{"$f":"Inputs!AV738*AS$12","v":1.2330345000000001E-2},{"$f":"Inputs!AW738*AT$12","v":1.2330345E-2},{"$f":"Inputs!AX738*AU$12","v":1.2330345E-2},{"$f":"Inputs!AY738*AV$12","v":1.2330345E-2},{"$f":"Inputs!AZ1580*AW$12","v":1.5742588691369609E-2},{"$f":"Inputs!BA1580*AX$12","v":1.5742588691369609E-2},{"$f":"Inputs!BB1580*AY$12","v":1.5742588691369606E-2},{"$f":"Inputs!BC1580*AZ$12","v":1.5742588691369609E-2},{"$f":"Inputs!BD1580*BA$12","v":1.5742588691369609E-2},{"$f":"Inputs!BE1580*BB$12","v":0},{"$f":"Inputs!BF1580*BC$12","v":0},{"$f":"Inputs!BG1580*BD$12","v":0},{"$f":"Inputs!BH1580*BE$12","v":0},{"$f":"Inputs!BI1580*BF$12","v":0},{"$f":"IF($B3273=\"Non-depreciable assets\",0,MIN(BG3273,IF(BG3258>1,BG3273/BG3258,BG3273)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3306},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3308},"Miscellaneous assets"]
[{"$f":"ROW()","v":3311},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AQ3266+AQ3281-AQ3296,0)","v":7.1535999999999995E-4},7.0514057142857139E-4,6.9492114285714282E-4,6.8470171428571425E-4,6.7448228571428568E-4,6.6426285714285712E-4,8.3504043741624223E-4,8.2199293058161341E-4,8.0894542374698459E-4,7.9589791691235577E-4,7.8285041007772696E-4,{"$f":"MAX(BB3266+BB3281-BB3296,0)","v":7.6980290324309814E-4},7.5675539640846932E-4,{"$f":"MAX(BD3266+BD3281-BD3296,0)","v":7.4370788957384051E-4},7.3066038273921169E-4,{"$f":"MAX(BF3266+BF3281-BF3296,0)","v":7.1761287590458287E-4},7.0011012283373937E-4,{"$f":"MAX(BH3266+BH3281-BH3296,0)","v":6.8260736976289587E-4},6.6510461669205237E-4,{"$f":"MAX(BJ3266+BJ3281-BJ3296,0)","v":6.4760186362120887E-4},6.3009911055036537E-4]
[{"$f":"ROW()","v":3316},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AQ3271+AQ3286-AQ3301,0)","v":0.58868282000000005},0.54943729866666668,0.51019177733333332,0.47094625599999995,0.43170073466666659,0.39245521333333322,0.45095533847279534,0.40084918975359585,0.35074304103439635,0.30063689231519686,0.25053074359599736,{"$f":"MAX(BB3271+BB3286-BB3301,0)","v":0.20042459487679787},0.15031844615759837,{"$f":"MAX(BD3271+BD3286-BD3301,0)","v":0.10021229743839888},5.0106148719199384E-2,{"$f":"MAX(BF3271+BF3286-BF3301,0)","v":0},0,{"$f":"MAX(BH3271+BH3286-BH3301,0)","v":0},0,{"$f":"MAX(BJ3271+BJ3286-BJ3301,0)","v":0},0]
[{"$f":"ROW()","v":3320},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AQ3275+AQ3290-AQ3305,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BG3275+BG3290-BG3305,0)","v":0},0,{"$f":"MAX(BI3275+BI3290-BI3305,0)","v":0},0,{"$f":"MAX(BK3275+BK3290-BK3305,0)","v":0}]
[{"$f":"ROW()","v":3325},{"$f":"TEXT(EOMONTH(LEFT(B3249,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2010 Capex"}]
[{"$f":"ROW()","v":3328},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AS3328-1,0)","v":49},48,47,46,45,44,43,42,41,40,39,38,37,{"$f":"MAX(MIN(BF3328-1,Assets!$BG$192),0)","v":36},35,34,33,32]
[{"$f":"ROW()","v":3330},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AS3330-1,0)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"MAX(MIN(BF3330-1,Assets!$BG$192),0)","v":16},15,14,13,12]
[{"$f":"ROW()","v":3335},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$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,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":3340}]
[{"$f":"ROW()","v":3345},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.9235877587403892E-3,-5.8471755174807783E-3,-8.7707632762211683E-3,-1.4930592644073806E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3349},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,-1.6936345432109687,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3354},"Miscellaneous assets"]
[{"$f":"ROW()","v":3357},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$209","v":-8.2936999999999997E-2}]
[{"$f":"ROW()","v":3359},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$211","v":0.36723542000000003}]
[{"$f":"ROW()","v":3364},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$216","v":4.4697000000000001E-2}]
[{"$f":"ROW()","v":3368},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3369},"Miscellaneous assets"]
[{"$f":"ROW()","v":3374},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AV748*AS$12","v":0.11224954363052816},{"$f":"Inputs!AW748*AT$12","v":0.11224954363052816},{"$f":"Inputs!AX748*AU$12","v":0.11224954363052816},{"$f":"Inputs!AY748*AV$12","v":0.11224954363052816},{"$f":"Inputs!AZ1590*AW$12","v":-0.10438940797804432},{"$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":"IF($B3344=\"Non-depreciable assets\",0,MIN(BG3344,IF(BG3329>1,BG3344/BG3329,BG3344)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3378},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AV752*AS$12","v":4.3546106209769336E-4},{"$f":"Inputs!AW752*AT$12","v":4.3546106209769336E-4},{"$f":"Inputs!AX752*AU$12","v":4.3546106209769336E-4},{"$f":"Inputs!AY752*AV$12","v":4.3546106209769341E-4},{"$f":"Inputs!AZ1594*AW$12","v":1.8465867855848785E-3},{"$f":"Inputs!BA1594*AX$12","v":1.8465867855848785E-3},{"$f":"Inputs!BB1594*AY$12","v":1.8465867855848785E-3},{"$f":"Inputs!BC1594*AZ$12","v":1.8465867855848785E-3},{"$f":"Inputs!BD1594*BA$12","v":1.8465867855848783E-3},{"$f":"Inputs!BE1594*BB$12","v":1.8465867855848787E-3},{"$f":"Inputs!BF1594*BC$12","v":1.8465867855848787E-3},{"$f":"Inputs!BG1594*BD$12","v":1.8465867855848787E-3},{"$f":"Inputs!BH1594*BE$12","v":1.8465867855848787E-3},{"$f":"Inputs!BI1594*BF$12","v":1.8465867855848789E-3},{"$f":"IF($B3348=\"Non-depreciable assets\",0,MIN(BG3348,IF(BG3333>1,BG3348/BG3333,BG3348)))*BG$12","v":1.8465867855848807E-3},1.8465867855848805E-3,1.8465867855848805E-3,1.8465867855848805E-3,1.8465867855848805E-3]
[{"$f":"ROW()","v":3381},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AV755*AS$12","v":0},{"$f":"Inputs!AW755*AT$12","v":0},{"$f":"Inputs!AX755*AU$12","v":0},{"$f":"Inputs!AY755*AV$12","v":0},{"$f":"Inputs!AZ1597*AW$12","v":0},{"$f":"Inputs!BA1597*AX$12","v":0},{"$f":"Inputs!BB1597*AY$12","v":0},{"$f":"Inputs!BC1597*AZ$12","v":0},{"$f":"Inputs!BD1597*BA$12","v":0},{"$f":"Inputs!BE1597*BB$12","v":0},{"$f":"Inputs!BF1597*BC$12","v":0},{"$f":"Inputs!BG1597*BD$12","v":0},{"$f":"Inputs!BH1597*BE$12","v":0},{"$f":"Inputs!BI1597*BF$12","v":0},{"$f":"IF($B3351=\"Non-depreciable assets\",0,MIN(BG3351,IF(BG3336>1,BG3351/BG3336,BG3351)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3383},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3388},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AS3343+AS3358-AS3373","v":-1.32E-3},-2.64E-3,-3.96E-3,-5.28E-3,0,{"$f":"AX3343+AX3358-AX3373","v":0},0,0,0,{"$f":"BB3343+BB3358-BB3373","v":0},0,{"$f":"BD3343+BD3358-BD3373","v":0},0,{"$f":"BF3343+BF3358-BF3373","v":0},0,{"$f":"BH3343+BH3358-BH3373","v":0},0,{"$f":"BJ3343+BJ3358-BJ3373","v":0},0]
[{"$f":"ROW()","v":3391},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0021060000000008E-2,1.7185660895894579E-2,-2.564973820821085E-2,-6.8485137312316285E-2,-0.11132053641642171,0,0,0,0,0,{"$f":"BB3346+BB3361-BB3376","v":0},0,{"$f":"BD3346+BD3361-BD3376","v":0},0,{"$f":"BF3346+BF3361-BF3376","v":0},0,{"$f":"BH3346+BH3361-BH3376","v":0},0,{"$f":"BJ3346+BJ3361-BJ3376","v":0},0]
[{"$f":"ROW()","v":3397},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3398},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3402},"Life (years)"]
[{"$f":"ROW()","v":3406},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AT3406-1,0)","v":29},28,27,26,25,24,23,22,21,20,19,18,{"$f":"MAX(MIN(BF3406-1,Assets!$BG$192),0)","v":17},16,15,14,13]
[{"$f":"ROW()","v":3411},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":3412},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":3418},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS3463","v":0},{"$f":"AT3463","v":0},{"$f":"AU3463","v":0},{"$f":"AV3463*AV$15","v":0},{"$f":"AW3463","v":0},{"$f":"AX3463","v":0},{"$f":"AY3463","v":0},{"$f":"AZ3463","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3421},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.9116007506922788E-3,-3.8232015013845572E-3,-7.3218253893776479E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3423},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-9.0486631708839874E-2,-0.18097326341767977,-0.34658247398423386,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3426},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS3471","v":0},{"$f":"AT3471","v":0},{"$f":"AU3471","v":0},0,{"$f":"AW3471","v":0},{"$f":"AX3471","v":0},{"$f":"AY3471","v":0},{"$f":"AZ3471","v":0},{"$f":"BA3471","v":0},{"$f":"BB3471","v":0},{"$f":"BC3471","v":0},{"$f":"BD3471","v":0},{"$f":"BE3471","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3431},"Total",null,{"$f":"SUM(D3418:D3430)","v":0},{"$f":"SUM(E3418:E3430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31464659999999994,-0.31489413781101183,-0.94443487562202355,-2.0095504783136593,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG3418:BG3430)","v":0},0,{"$f":"SUM(BI3418:BI3430)","v":0},0,{"$f":"SUM(BK3418:BK3430)","v":0}]
[{"$f":"ROW()","v":3435},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS$211","v":4.7299999999999995E-2}]
[{"$f":"ROW()","v":3440},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS$216","v":2.3212E-2}]
[{"$f":"ROW()","v":3443},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3445},"Miscellaneous assets"]
[{"$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!AZ1605*AW$12","v":-0.38285814255154926},{"$f":"Inputs!BA1605*AX$12","v":0},{"$f":"Inputs!BB1605*AY$12","v":0},{"$f":"Inputs!BC1605*AZ$12","v":0},{"$f":"Inputs!BD1605*BA$12","v":0},{"$f":"Inputs!BE1605*BB$12","v":0},{"$f":"Inputs!BF1605*BC$12","v":0},{"$f":"Inputs!BG1605*BD$12","v":0},{"$f":"Inputs!BH1605*BE$12","v":0},{"$f":"Inputs!BI1605*BF$12","v":0},{"$f":"IF($B3420=\"Non-depreciable assets\",0,MIN(BG3420,IF(BG3405>1,BG3420/BG3405,BG3420)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3452},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AW765*AT$12","v":0.18832621248064166},{"$f":"Inputs!AX765*AU$12","v":0.18832621248064166},{"$f":"Inputs!AY765*AV$12","v":0.18832621248064166},{"$f":"Inputs!AZ1607*AW$12","v":-0.40963295962332075},{"$f":"Inputs!BA1607*AX$12","v":0},{"$f":"Inputs!BB1607*AY$12","v":0},{"$f":"Inputs!BC1607*AZ$12","v":0},{"$f":"Inputs!BD1607*BA$12","v":0},{"$f":"Inputs!BE1607*BB$12","v":0},{"$f":"Inputs!BF1607*BC$12","v":0},{"$f":"Inputs!BG1607*BD$12","v":0},{"$f":"Inputs!BH1607*BE$12","v":0},{"$f":"Inputs!BI1607*BF$12","v":0},{"$f":"IF($B3422=\"Non-depreciable assets\",0,MIN(BG3422,IF(BG3407>1,BG3422/BG3407,BG3422)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3455},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AW768*AT$12","v":0.23263326672154333},{"$f":"Inputs!AX768*AU$12","v":0.23263326672154333},{"$f":"Inputs!AY768*AV$12","v":0.23263326672154333},{"$f":"Inputs!AZ1610*AW$12","v":-0.86139783867172726},{"$f":"Inputs!BA1610*AX$12","v":0},{"$f":"Inputs!BB1610*AY$12","v":0},{"$f":"Inputs!BC1610*AZ$12","v":0},{"$f":"Inputs!BD1610*BA$12","v":0},{"$f":"Inputs!BE1610*BB$12","v":0},{"$f":"Inputs!BF1610*BC$12","v":0},{"$f":"Inputs!BG1610*BD$12","v":0},{"$f":"Inputs!BH1610*BE$12","v":0},{"$f":"Inputs!BI1610*BF$12","v":0},{"$f":"IF($B3425=\"Non-depreciable assets\",0,MIN(BG3425,IF(BG3410>1,BG3425/BG3410,BG3425)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3460},"Miscellaneous assets"]
[{"$f":"ROW()","v":3464},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AT3419+AT3434-AT3449","v":0},0,0,0,0,0,0,0,{"$f":"BB3419+BB3434-BB3449","v":0},0,{"$f":"BD3419+BD3434-BD3449","v":0},0,{"$f":"BF3419+BF3434-BF3449","v":0},0,{"$f":"BH3419+BH3434-BH3449","v":0},0,{"$f":"BJ3419+BJ3434-BJ3449","v":0},0]
[{"$f":"ROW()","v":3469},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.5878418016614671E-4,-9.1756836033229342E-4,-1.3763525404984402E-3,0,0,0,0,0,{"$f":"BB3424+BB3439-BB3454","v":0},0,{"$f":"BD3424+BD3439-BD3454","v":0},0,{"$f":"BF3424+BF3439-BF3454","v":0},0,{"$f":"BH3424+BH3439-BH3454","v":0},0,{"$f":"BJ3424+BJ3439-BJ3454","v":0},0]
[{"$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,{"$f":"AS3427+AS3442-AS3457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG3427+BG3442-BG3457","v":0},0,{"$f":"BI3427+BI3442-BI3457","v":0},0,{"$f":"BK3427+BK3442-BK3457","v":0}]
[{"$f":"ROW()","v":3474},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3477},{"$f":"TEXT(EOMONTH(LEFT(B3401,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2012 Capex"}]
[{"$f":"ROW()","v":3483},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(AU3483-1,0)","v":9},8,7,6,5,4,3,2,1,0,0,{"$f":"MAX(MIN(BF3483-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3484},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(AU3484-1,0)","v":14},13,12,11,10,9,8,7,6,5,4,{"$f":"MAX(MIN(BF3484-1,Assets!$BG$192),0)","v":3},2,1,0,0]
[{"$f":"ROW()","v":3489},"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,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":3493},"Opening Asset Values"]
[{"$f":"ROW()","v":3497},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.0126472613372971E-3,-5.1392362526830413E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3498},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48731913999999987,0.29291937803457657,0.12578348730780259,0.11006055139432727,9.4337615480851955E-2,7.8614679567376639E-2,6.2891743653901322E-2,4.7168807740425998E-2,3.1445871826950661E-2,1.5722935913475327E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3503},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT3548","v":0},{"$f":"AU3548","v":0},0,{"$f":"AW3548","v":0},{"$f":"AX3548","v":0},{"$f":"AY3548","v":0},{"$f":"AZ3548","v":0},{"$f":"BA3548","v":0},{"$f":"BB3548","v":0},{"$f":"BC3548","v":0},{"$f":"BD3548","v":0},{"$f":"BE3548","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3506},"Miscellaneous assets"]
[{"$f":"ROW()","v":3512},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT$212","v":0}]
[{"$f":"ROW()","v":3513},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT$213","v":0.48731913999999987}]
[{"$f":"ROW()","v":3517},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT$217","v":0}]
[{"$f":"ROW()","v":3521},"Miscellaneous assets"]
[{"$f":"ROW()","v":3526},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AX778*AU$12","v":2.6964039453431322E-2},{"$f":"Inputs!AY778*AV$12","v":2.6964039453431319E-2},{"$f":"Inputs!AZ1620*AW$12","v":4.4060466708782924E-3},{"$f":"Inputs!BA1620*AX$12","v":4.4060466708782924E-3},{"$f":"Inputs!BB1620*AY$12","v":4.4060466708782924E-3},{"$f":"Inputs!BC1620*AZ$12","v":4.4060466708782933E-3},{"$f":"Inputs!BD1620*BA$12","v":4.4060466708782924E-3},{"$f":"Inputs!BE1620*BB$12","v":4.4060466708782933E-3},{"$f":"Inputs!BF1620*BC$12","v":4.4060466708782933E-3},{"$f":"Inputs!BG1620*BD$12","v":4.4060466708782942E-3},{"$f":"Inputs!BH1620*BE$12","v":4.4060466708782942E-3},{"$f":"Inputs!BI1620*BF$12","v":4.4060466708782942E-3},{"$f":"IF($B3496=\"Non-depreciable assets\",0,MIN(BG3496,IF(BG3481>1,BG3496/BG3481,BG3496)))*BG$12","v":4.4060466708782916E-3},4.4060466708782916E-3,4.4060466708782916E-3,4.4060466708782916E-3,4.4060466708782916E-3]
[{"$f":"ROW()","v":3527},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AX779*AU$12","v":2.0126472613372971E-3},{"$f":"Inputs!AY779*AV$12","v":2.0126472613372971E-3},{"$f":"Inputs!AZ1621*AW$12","v":-5.1392362526830413E-3},{"$f":"Inputs!BA1621*AX$12","v":0},{"$f":"Inputs!BB1621*AY$12","v":0},{"$f":"Inputs!BC1621*AZ$12","v":0},{"$f":"Inputs!BD1621*BA$12","v":0},{"$f":"Inputs!BE1621*BB$12","v":0},{"$f":"Inputs!BF1621*BC$12","v":0},{"$f":"Inputs!BG1621*BD$12","v":0},{"$f":"Inputs!BH1621*BE$12","v":0},{"$f":"Inputs!BI1621*BF$12","v":0},{"$f":"IF($B3497=\"Non-depreciable assets\",0,MIN(BG3497,IF(BG3482>1,BG3497/BG3482,BG3497)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3533},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AX785*AU$12","v":0},{"$f":"Inputs!AY785*AV$12","v":0},{"$f":"Inputs!AZ1627*AW$12","v":0},{"$f":"Inputs!BA1627*AX$12","v":0},{"$f":"Inputs!BB1627*AY$12","v":0},{"$f":"Inputs!BC1627*AZ$12","v":0},{"$f":"Inputs!BD1627*BA$12","v":0},{"$f":"Inputs!BE1627*BB$12","v":0},{"$f":"Inputs!BF1627*BC$12","v":0},{"$f":"Inputs!BG1627*BD$12","v":0},{"$f":"Inputs!BH1627*BE$12","v":0},{"$f":"Inputs!BI1627*BF$12","v":0},{"$f":"IF($B3503=\"Non-depreciable assets\",0,MIN(BG3503,IF(BG3488>1,BG3503/BG3488,BG3503)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3536},"Miscellaneous assets"]
[{"$f":"ROW()","v":3538},"Closing Asset Values"]
[{"$f":"ROW()","v":3541},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15055679384615381,0.12359275439272249,9.6628714939291177E-2,0.1189632601137139,0.11455721344283561,0.11015116677195731,0.10574512010107902,0.10133907343020072,{"$f":"BB3496+BB3511-BB3526","v":9.693302675932243E-2},9.2526980088444136E-2,{"$f":"BD3496+BD3511-BD3526","v":8.8120933417565842E-2},8.3714886746687547E-2,{"$f":"BF3496+BF3511-BF3526","v":7.9308840075809253E-2},7.4902793404930959E-2,{"$f":"BH3496+BH3511-BH3526","v":7.0496746734052665E-2},6.6090700063174371E-2,{"$f":"BJ3496+BJ3511-BJ3526","v":6.1684653392296077E-2},5.7278606721417782E-2]
[{"$f":"ROW()","v":3546},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,-0.13674550034515942,0,0,0,0,0,{"$f":"BB3501+BB3516-BB3531","v":0},0,0,0,0,{"$f":"BG3501+BG3516-BG3531","v":0},0,{"$f":"BI3501+BI3516-BI3531","v":0},0,{"$f":"BK3501+BK3516-BK3531","v":0}]
[{"$f":"ROW()","v":3550},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3555},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AV3555-1,0)","v":69},68,67,66,65,64,63,62,61,60,{"$f":"MAX(MIN(BF3555-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$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,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AV3558-1,0)","v":29},28,27,26,25,24,23,22,21,20,{"$f":"MAX(MIN(BF3558-1,Assets!$BG$192),0)","v":19},18,17,16,15]
[{"$f":"ROW()","v":3560},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(AV3560-1,0)","v":14},13,12,11,10,9,8,7,6,5,{"$f":"MAX(MIN(BF3560-1,Assets!$BG$192),0)","v":4},3,2,1,0]
[{"$f":"ROW()","v":3565},"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,{"$f":"Inputs!$D$43","v":5}]
[{"$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,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":3570},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU3615","v":2.5633E-2},{"$f":"AV3615*AV$15","v":3.2726560037523451E-2},{"$f":"AW3615","v":3.225226206596514E-2},{"$f":"AX3615","v":3.1777964094406828E-2},{"$f":"AY3615","v":3.1303666122848517E-2},{"$f":"AZ3615","v":3.0829368151290205E-2},3.0355070179731894E-2,2.9880772208173582E-2,2.9406474236615271E-2,2.8932176265056959E-2,2.8457878293498648E-2,2.7983580321940336E-2,2.7301053972624719E-2,2.6618527623309102E-2,2.5936001273993484E-2,2.5253474924677867E-2]
[{"$f":"ROW()","v":3575},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.2427333333606779E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3579},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU3624","v":0},0,{"$f":"AW3624","v":0},{"$f":"AX3624","v":0},{"$f":"AY3624","v":0},{"$f":"AZ3624","v":0},{"$f":"BA3624","v":0},{"$f":"BB3624","v":0},{"$f":"BC3624","v":0},{"$f":"BD3624","v":0},{"$f":"BE3624","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3584},"Capex"]
[{"$f":"ROW()","v":3587},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU$211","v":0.47831218461538461}]
[{"$f":"ROW()","v":3589},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU$213","v":0.36361652999999994}]
[{"$f":"ROW()","v":3592},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU$216","v":0.53413231408400008}]
[{"$f":"ROW()","v":3598},"Total",null,{"$f":"SUM(D3585:D3597)","v":0},{"$f":"SUM(E3585:E3597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5932940286993849,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG3585:BG3597)","v":0},0,{"$f":"SUM(BI3585:BI3597)","v":0},0,{"$f":"SUM(BK3585:BK3597)","v":0}]
[{"$f":"ROW()","v":3599},"Depreciation"]
[{"$f":"ROW()","v":3604},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AY795*AV$12","v":4.7722088854091647E-2},{"$f":"Inputs!AZ1637*AW$12","v":4.4812626057909234E-2},{"$f":"Inputs!BA1637*AX$12","v":4.4812626057909234E-2},{"$f":"Inputs!BB1637*AY$12","v":4.4812626057909234E-2},{"$f":"Inputs!BC1637*AZ$12","v":4.4812626057909234E-2},{"$f":"Inputs!BD1637*BA$12","v":4.4812626057909227E-2},{"$f":"Inputs!BE1637*BB$12","v":4.4812626057909255E-2},{"$f":"Inputs!BF1637*BC$12","v":4.4812626057909255E-2},{"$f":"Inputs!BG1637*BD$12","v":4.4812626057909255E-2},{"$f":"Inputs!BH1637*BE$12","v":4.4812626057909255E-2},{"$f":"Inputs!BI1637*BF$12","v":0},{"$f":"IF($B3574=\"Non-depreciable assets\",0,MIN(BG3574,IF(BG3559>1,BG3574/BG3559,BG3574)))*BG$12","v":-1.6653345369377348E-16},0,0,0,0]
[{"$f":"ROW()","v":3608},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AY799*AV$12","v":0},{"$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":"IF($B3578=\"Non-depreciable assets\",0,MIN(BG3578,IF(BG3563>1,BG3578/BG3563,BG3578)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3612},"Miscellaneous assets"]
[{"$f":"ROW()","v":3613},"Total",null,{"$f":"SUM(D3600:D3612)","v":0},{"$f":"SUM(E3600:E3612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20354294979760135,0.15365431337846003,0.15689704671182073,0.15689704671182073,0.15689704671182073,0.15689704671182073,0.15689704671182075,0.15689704671182075,0.15689704671182075,0.15689704671182078,5.3662150512488981E-2,{"$f":"SUM(BG3600:BG3612)","v":5.3870378890245922E-2},5.3870378890246262E-2,{"$f":"SUM(BI3600:BI3612)","v":5.3870378890246262E-2},5.3870378890246262E-2,{"$f":"SUM(BK3600:BK3612)","v":5.3870378890246262E-2}]
[{"$f":"ROW()","v":3618},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1356,0.13348344738344203,0.16454639363680562,0.15866973672120543,0.15279307980560525,0.14691642289000506,0.14103976597440487,{"$f":"BB3573+BB3588-BB3603","v":0.13516310905880466},0.12928645214320444,{"$f":"BD3573+BD3588-BD3603","v":0.12340979522760424},0.11753313831200404,{"$f":"BF3573+BF3588-BF3603","v":0.11165648139640384},0.10577982448080364,{"$f":"BH3573+BH3588-BH3603","v":9.9903167565203441E-2},9.402651064960324E-2,{"$f":"BJ3573+BJ3588-BJ3603","v":8.8149853734003039E-2},8.2273196818402838E-2]
[{"$f":"ROW()","v":3621},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.056,1.0554920273720261,1.3200823824359558,1.2925806661352066,1.2650789498344575,1.2375772335337083,1.2100755172329591,{"$f":"BB3576+BB3591-BB3606","v":1.18257380093221},1.1550720846314608,{"$f":"BD3576+BD3591-BD3606","v":1.1275703683307117},1.1000686520299625,{"$f":"BF3576+BF3591-BF3606","v":1.0725669357292134},1.0450652194284642,{"$f":"BH3576+BH3591-BH3606","v":1.017563503127715},0.99006178682696599,{"$f":"BJ3576+BJ3591-BJ3606","v":0.96256007052621695},0.9350583542254679]
[{"$f":"ROW()","v":3627},"Miscellaneous assets"]
[{"$f":"ROW()","v":3629},{"$f":"TEXT(EOMONTH(LEFT(B3553,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2014 Capex"}]
[{"$f":"ROW()","v":3632},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AW3632-1,0)","v":49},48,47,46,45,44,43,42,41,{"$f":"MAX(MIN(BF3632-1,Assets!$BG$192),0)","v":40},39,38,37,36]
[{"$f":"ROW()","v":3636},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(AW3636-1,0)","v":14},13,12,11,10,9,8,7,6,{"$f":"MAX(MIN(BF3636-1,Assets!$BG$192),0)","v":5},4,3,2,1]
[{"$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,{"$f":"Inputs!$D$43","v":5}]
[{"$f":"ROW()","v":3642},"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,{"$f":"Inputs!$D$44","v":20}]
[{"$f":"ROW()","v":3646},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV3691*AV$15","v":0},{"$f":"AW3691","v":0},{"$f":"AX3691","v":0},{"$f":"AY3691","v":0},{"$f":"AZ3691","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3651},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3653},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7805134121538055E-2,7.0024620709384255E-2,6.2244107297230448E-2,5.4463593885076642E-2,4.6683080472922835E-2,3.8902567060769028E-2,3.1122053648615228E-2,2.3341540236461428E-2,1.5561026824307628E-2,7.780513412153826E-3,2.4286128663675299E-17,0,0,0,0]
[{"$f":"ROW()","v":3656},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3661},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$209","v":0}]
[{"$f":"ROW()","v":3666},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$214","v":0}]
[{"$f":"ROW()","v":3670},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$218","v":0}]
[{"$f":"ROW()","v":3673},"Miscellaneous assets"]
[{"$f":"ROW()","v":3675},"Depreciation"]
[{"$f":"ROW()","v":3680},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AZ1652*AW$12","v":0.14894655244907806},{"$f":"Inputs!BA1652*AX$12","v":0.14894655244907806},{"$f":"Inputs!BB1652*AY$12","v":0.14894655244907806},{"$f":"Inputs!BC1652*AZ$12","v":0.14894655244907806},{"$f":"Inputs!BD1652*BA$12","v":0.14894655244907803},{"$f":"Inputs!BE1652*BB$12","v":0.14894655244907812},{"$f":"Inputs!BF1652*BC$12","v":0.14894655244907812},{"$f":"Inputs!BG1652*BD$12","v":0.14894655244907812},{"$f":"Inputs!BH1652*BE$12","v":0.14894655244907812},{"$f":"Inputs!BI1652*BF$12","v":0.14894655244907812},{"$f":"IF($B3650=\"Non-depreciable assets\",0,MIN(BG3650,IF(BG3635>1,BG3650/BG3635,BG3650)))*BG$12","v":-2.2204460492503131E-16},0,0,0,0]
[{"$f":"ROW()","v":3682},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AZ1654*AW$12","v":4.5485199313801121E-4},{"$f":"Inputs!BA1654*AX$12","v":4.5485199313801132E-4},{"$f":"Inputs!BB1654*AY$12","v":4.5485199313801132E-4},{"$f":"Inputs!BC1654*AZ$12","v":4.5485199313801138E-4},{"$f":"Inputs!BD1654*BA$12","v":4.5485199313801143E-4},{"$f":"Inputs!BE1654*BB$12","v":4.5485199313801143E-4},{"$f":"Inputs!BF1654*BC$12","v":4.5485199313801149E-4},{"$f":"Inputs!BG1654*BD$12","v":4.5485199313801149E-4},{"$f":"Inputs!BH1654*BE$12","v":4.5485199313801149E-4},{"$f":"Inputs!BI1654*BF$12","v":4.5485199313801149E-4},{"$f":"IF($B3652=\"Non-depreciable assets\",0,MIN(BG3652,IF(BG3637>1,BG3652/BG3637,BG3652)))*BG$12","v":4.54851993138011E-4},4.54851993138011E-4,4.5485199313801094E-4,4.5485199313801094E-4,4.5485199313801089E-4]
[{"$f":"ROW()","v":3685},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AZ1657*AW$12","v":0},{"$f":"Inputs!BA1657*AX$12","v":0},{"$f":"Inputs!BB1657*AY$12","v":0},{"$f":"Inputs!BC1657*AZ$12","v":0},{"$f":"Inputs!BD1657*BA$12","v":0},{"$f":"Inputs!BE1657*BB$12","v":0},{"$f":"Inputs!BF1657*BC$12","v":0},{"$f":"Inputs!BG1657*BD$12","v":0},{"$f":"Inputs!BH1657*BE$12","v":0},{"$f":"Inputs!BI1657*BF$12","v":0},{"$f":"IF($B3655=\"Non-depreciable assets\",0,MIN(BG3655,IF(BG3640>1,BG3655/BG3640,BG3655)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3690},"Closing Asset Values"]
[{"$f":"ROW()","v":3694},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$212","v":0.18773527406752605},0.23169867205038103,0.22370906266933341,0.21571945328828579,0.20772984390723817,0.19974023452619055,{"$f":"BB3649+BB3664-BB3679","v":0.19175062514514293},0.18376101576409531,{"$f":"BD3649+BD3664-BD3679","v":0.1757714063830477},0.16778179700200008,{"$f":"BF3649+BF3664-BF3679","v":0.15979218762095246},0.15180257823990484,{"$f":"BH3649+BH3664-BH3679","v":0.14381296885885722},0.1358233594778096,{"$f":"BJ3649+BJ3664-BJ3679","v":0.12783375009676198},0.11984414071571436]
[{"$f":"ROW()","v":3699},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$217","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"BG3654+BG3669-BG3684","v":0},0,{"$f":"BI3654+BI3669-BI3684","v":0},0,{"$f":"BK3654+BK3669-BK3684","v":0}]
[{"$f":"ROW()","v":3702},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3704},"Total",null,{"$f":"SUM(D3691:D3703)","v":0},{"$f":"SUM(E3691:E3703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1362121369227034,2.5322837158391001,2.3371896471080316,2.1420955783769635,1.9470015096458952,1.7519074409148272,1.5568133721837591,1.3617193034526909,1.1666252347216226,0.97153116599055456,0.7764370972594864,{"$f":"SUM(BG3691:BG3703)","v":0.73807009438965032},0.69970309151981402,{"$f":"SUM(BI3691:BI3703)","v":0.66133608864997762},0.62296908578014132,{"$f":"SUM(BK3691:BK3703)","v":0.58460208291030502}]
[{"$f":"ROW()","v":3707},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AX3707-1,0)","v":69},68,67,66,65,64,63,62,{"$f":"MAX(MIN(BF3707-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":3713},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(AX3713-1,0)","v":49},48,47,46,45,44,43,42,{"$f":"MAX(MIN(BF3713-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":3714},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AX3714-1,0)","v":9},8,7,6,5,4,3,2,{"$f":"MAX(MIN(BF3714-1,Assets!$BG$192),0)","v":1},0,0,0,0]
[{"$f":"ROW()","v":3719},"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,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":3723},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.137564355009754,0.137564355009754,0.137564355009754,0.137564355009754,0.137564355009754,0.13457382555302022,0.13158329609628644,0.12859276663955266,0.12560223718281888,0.1226117077260851,0.11962117826935131,0.11663064881261753,0.11364011935588375,0.11064958989914997]
[{"$f":"ROW()","v":3727},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8.8182319906618227E-3,-1.7636463981323645E-2,-2.6454695971985468E-2,-3.5272927962647291E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3728},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1162699537104481E-2,2.6960545464807736E-2,2.2758391392510992E-2,1.8556237320214247E-2,1.4354083247917503E-2,1.4042037959919297E-2,1.3729992671921092E-2,1.3417947383922884E-2,1.3105902095924677E-2,1.279385680792647E-2,1.2481811519928263E-2,1.2169766231930055E-2,1.1857720943931848E-2,1.1545675655933641E-2]
[{"$f":"ROW()","v":3733},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3736},"Capex"]
[{"$f":"ROW()","v":3742},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW$214","v":0}]
[{"$f":"ROW()","v":3744},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW$216","v":8.3955885108035699E-2}]
[{"$f":"ROW()","v":3747},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3752},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BA1663*AX$12","v":4.7377284517898174E-2},{"$f":"Inputs!BB1663*AY$12","v":4.7377284517898174E-2},{"$f":"Inputs!BC1663*AZ$12","v":4.7377284517898174E-2},{"$f":"Inputs!BD1663*BA$12","v":4.7377284517898174E-2},{"$f":"Inputs!BE1663*BB$12","v":3.0725303772032826E-2},{"$f":"Inputs!BF1663*BC$12","v":3.0725303772032832E-2},{"$f":"Inputs!BG1663*BD$12","v":3.0725303772032832E-2},{"$f":"Inputs!BH1663*BE$12","v":3.0725303772032832E-2},{"$f":"Inputs!BI1663*BF$12","v":3.0725303772032836E-2},{"$f":"IF($B3722=\"Non-depreciable assets\",0,MIN(BG3722,IF(BG3707>1,BG3722/BG3707,BG3722)))*BG$12","v":4.5713256831561043E-2},4.5713256831561043E-2,4.5713256831561043E-2,4.5713256831561043E-2,4.5713256831561043E-2]
[{"$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!BA1667*AX$12","v":2.7609258431872084E-2},{"$f":"Inputs!BB1667*AY$12","v":2.7609258431872084E-2},{"$f":"Inputs!BC1667*AZ$12","v":2.7609258431872084E-2},{"$f":"Inputs!BD1667*BA$12","v":2.7609258431872084E-2},{"$f":"Inputs!BE1667*BB$12","v":0.16816236107616894},{"$f":"Inputs!BF1667*BC$12","v":0.16816236107616894},{"$f":"Inputs!BG1667*BD$12","v":0.16816236107616894},{"$f":"Inputs!BH1667*BE$12","v":0.16816236107616894},{"$f":"Inputs!BI1667*BF$12","v":0.16816236107616897},{"$f":"IF($B3726=\"Non-depreciable assets\",0,MIN(BG3726,IF(BG3711>1,BG3726/BG3711,BG3726)))*BG$12","v":0.16816236107616875},0,0,0,0]
[{"$f":"ROW()","v":3757},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BA1668*AX$12","v":8.8182319906618227E-3},{"$f":"Inputs!BB1668*AY$12","v":8.8182319906618227E-3},{"$f":"Inputs!BC1668*AZ$12","v":8.8182319906618227E-3},{"$f":"Inputs!BD1668*BA$12","v":8.818231990661821E-3},{"$f":"Inputs!BE1668*BB$12","v":-3.5272927962647291E-2},{"$f":"Inputs!BF1668*BC$12","v":0},{"$f":"Inputs!BG1668*BD$12","v":0},{"$f":"Inputs!BH1668*BE$12","v":0},{"$f":"Inputs!BI1668*BF$12","v":0},{"$f":"IF($B3727=\"Non-depreciable assets\",0,MIN(BG3727,IF(BG3712>1,BG3727/BG3712,BG3727)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3761},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BA1672*AX$12","v":0},{"$f":"Inputs!BB1672*AY$12","v":0},{"$f":"Inputs!BC1672*AZ$12","v":0},{"$f":"Inputs!BD1672*BA$12","v":0},{"$f":"Inputs!BE1672*BB$12","v":0},{"$f":"Inputs!BF1672*BC$12","v":0},{"$f":"Inputs!BG1672*BD$12","v":0},{"$f":"Inputs!BH1672*BE$12","v":0},{"$f":"Inputs!BI1672*BF$12","v":0},{"$f":"IF($B3731=\"Non-depreciable assets\",0,MIN(BG3731,IF(BG3716>1,BG3731/BG3716,BG3731)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3766},"Closing Asset Values"]
[{"$f":"ROW()","v":3769},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9656656826568263E-2,-5.5502896666979343E-2,-9.1349136507390433E-2,-0.12719537634780151,-0.16304161618821258,{"$f":"BB3724+BB3739-BB3754","v":0},0,{"$f":"BD3724+BD3739-BD3754","v":0},0,{"$f":"BF3724+BF3739-BF3754","v":0},0,{"$f":"BH3724+BH3739-BH3754","v":0},0,{"$f":"BJ3724+BJ3739-BJ3754","v":0},0]
[{"$f":"ROW()","v":3771},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1194112001845018,1.0918019417526297,1.0641926833207576,1.0365834248888854,1.0089741664570133,{"$f":"BB3726+BB3741-BB3756","v":0.84081180538084443},0.67264944430467555,{"$f":"BD3726+BD3741-BD3756","v":0.50448708322850666},0.33632472215233772,{"$f":"BF3726+BF3741-BF3756","v":0.16816236107616875},0,{"$f":"BH3726+BH3741-BH3756","v":0},0,{"$f":"BJ3726+BJ3741-BJ3756","v":0},0]
[{"$f":"ROW()","v":3776},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW3731+AW3746-AW3761","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BG3731+BG3746-BG3761","v":0},0,{"$f":"BI3731+BI3746-BI3761","v":0},0,{"$f":"BK3731+BK3746-BK3761","v":0}]
[{"$f":"ROW()","v":3781},{"$f":"TEXT(EOMONTH(LEFT(B3705,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2016 Capex"}]
[{"$f":"ROW()","v":3785},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(AY3785-1,0)","v":29},28,27,26,25,24,23,{"$f":"MAX(MIN(BF3785-1,Assets!$BG$192),0)","v":22},21,20,19,18]
[{"$f":"ROW()","v":3786},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AY3786-1,0)","v":29},28,27,26,25,24,23,{"$f":"MAX(MIN(BF3786-1,Assets!$BG$192),0)","v":22},21,20,19,18]
[{"$f":"ROW()","v":3790},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AY3790-1,0)","v":9},8,7,6,5,4,3,{"$f":"MAX(MIN(BF3790-1,Assets!$BG$192),0)","v":2},1,0,0,0]
[{"$f":"ROW()","v":3795},"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,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":3798},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX3843","v":0.60865801111567519},{"$f":"AY3843","v":0.58529430506703617},{"$f":"AZ3843","v":0.56193059901839715},0.53856689296975813,0.53052858113438861,0.52249026929901909,0.51445195746364958,0.50641364562828006,0.49837533379291055,0.486219837846742,0.47406434190057345,0.4619088459544049,0.44975335000823635]
[{"$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,-3.1221314446997207E-2,-6.2442628893994413E-2,-9.3663943340991623E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3805},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39735273566431983,0.38868379888348947,0.38001486210265911,0.37134592532182875,0.31829650741871035,0.26524708951559195,0.21219767161247355,0.15914825370935515,0.10609883580623675,5.3049417903118373E-2,0,0,0]
[{"$f":"ROW()","v":3809},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3814},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX$210","v":1.8557911981453078E-3}]
[{"$f":"ROW()","v":3815},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX$211","v":0}]
[{"$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,{"$f":"AX$215","v":0}]
[{"$f":"ROW()","v":3822},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX$218","v":0}]
[{"$f":"ROW()","v":3828},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BB1678*AY$12","v":2.3363706048638976E-2},{"$f":"Inputs!BC1678*AZ$12","v":2.3363706048638976E-2},{"$f":"Inputs!BD1678*BA$12","v":2.3363706048638976E-2},{"$f":"Inputs!BE1678*BB$12","v":8.0383118353695247E-3},{"$f":"Inputs!BF1678*BC$12","v":8.0383118353695247E-3},{"$f":"Inputs!BG1678*BD$12","v":8.0383118353695264E-3},{"$f":"Inputs!BH1678*BE$12","v":8.0383118353695264E-3},{"$f":"Inputs!BI1678*BF$12","v":8.0383118353695264E-3},{"$f":"IF($B3798=\"Non-depreciable assets\",0,MIN(BG3798,IF(BG3783>1,BG3798/BG3783,BG3798)))*BG$12","v":1.215549594616855E-2},1.215549594616855E-2,1.215549594616855E-2,1.215549594616855E-2,1.215549594616855E-2]
[{"$f":"ROW()","v":3829},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BB1679*AY$12","v":1.3314459349292224E-2},{"$f":"Inputs!BC1679*AZ$12","v":1.3314459349292224E-2},{"$f":"Inputs!BD1679*BA$12","v":1.3314459349292226E-2},{"$f":"Inputs!BE1679*BB$12","v":-3.8087586849731375E-2},{"$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":"IF($B3799=\"Non-depreciable assets\",0,MIN(BG3799,IF(BG3784>1,BG3799/BG3784,BG3799)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3834},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BB1684*AY$12","v":0},{"$f":"Inputs!BC1684*AZ$12","v":0},{"$f":"Inputs!BD1684*BA$12","v":0},{"$f":"Inputs!BE1684*BB$12","v":0},{"$f":"Inputs!BF1684*BC$12","v":0},{"$f":"Inputs!BG1684*BD$12","v":0},{"$f":"Inputs!BH1684*BE$12","v":0},{"$f":"Inputs!BI1684*BF$12","v":0},{"$f":"IF($B3804=\"Non-depreciable assets\",0,MIN(BG3804,IF(BG3789>1,BG3804/BG3789,BG3804)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3838},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3842},"Closing Asset Values"]
[{"$f":"ROW()","v":3843},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX3798+AX3813-AX3828","v":0.60865801111567519},{"$f":"AY3798+AY3813-AY3828","v":0.58529430506703617},0.56193059901839715,0.53856689296975813,{"$f":"BB3798+BB3813-BB3828","v":0.53052858113438861},0.52249026929901909,{"$f":"BD3798+BD3813-BD3828","v":0.51445195746364958},0.50641364562828006,{"$f":"BF3798+BF3813-BF3828","v":0.49837533379291055},0.486219837846742,{"$f":"BH3798+BH3813-BH3828","v":0.47406434190057345},0.4619088459544049,{"$f":"BJ3798+BJ3813-BJ3828","v":0.44975335000823635},0.4375978540620678]
[{"$f":"ROW()","v":3848},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.12284513838657E-3,-6.2456902767731399E-3,-9.3685354151597094E-3,{"$f":"BB3803+BB3818-BB3833","v":0},0,{"$f":"BD3803+BD3818-BD3833","v":0},0,{"$f":"BF3803+BF3818-BF3833","v":0},0,{"$f":"BH3803+BH3818-BH3833","v":0},0,{"$f":"BJ3803+BJ3818-BJ3833","v":0},0]
[{"$f":"ROW()","v":3851},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"BG3806+BG3821-BG3836","v":0},0,{"$f":"BI3806+BI3821-BI3836","v":0},0,{"$f":"BK3806+BK3821-BK3836","v":0}]
[{"$f":"ROW()","v":3857},{"$f":"TEXT(EOMONTH(LEFT(B3781,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2017 Capex"}]
[{"$f":"ROW()","v":3859},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AZ3859-1,0)","v":69},68,67,66,65,64,{"$f":"MAX(MIN(BF3859-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":3862},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AZ3862-1,0)","v":29},28,27,26,25,24,{"$f":"MAX(MIN(BF3862-1,Assets!$BG$192),0)","v":23},22,21,20,19]
[{"$f":"ROW()","v":3867},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":3871},"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,{"$f":"Inputs!$D$45","v":0}]
[{"$f":"ROW()","v":3872}]
[{"$f":"ROW()","v":3876},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1722252934879573,1.1722252934879573,1.1722252934879573,1.1303601044348159,1.0884949153816745,1.0466297263285331,1.0047645372753917,0.96289934822225043,0.92103415916910913,0.87916897011596784,0.83730378106282655,0.79543859200968525]
[{"$f":"ROW()","v":3881},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15079905539633714,0.14643219011433908,0.14206532483234102,0.12430715922829841,0.10654899362425579,8.8790828020213181E-2,7.1032662416170567E-2,5.3274496812127946E-2,3.5516331208085297E-2,1.7758165604042649E-2,0,0]
[{"$f":"ROW()","v":3884},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3886},"Miscellaneous assets"]
[{"$f":"ROW()","v":3891},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY$211","v":1.1722252934879573}]
[{"$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,{"$f":"AY$216","v":0.15079905539633714}]
[{"$f":"ROW()","v":3900},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3901},"Miscellaneous assets"]
[{"$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!BC1694*AZ$12","v":0},{"$f":"Inputs!BD1694*BA$12","v":0},{"$f":"Inputs!BE1694*BB$12","v":0},{"$f":"Inputs!BF1694*BC$12","v":0},{"$f":"Inputs!BG1694*BD$12","v":0},{"$f":"Inputs!BH1694*BE$12","v":0},{"$f":"Inputs!BI1694*BF$12","v":0},{"$f":"IF($B3875=\"Non-depreciable assets\",0,MIN(BG3875,IF(BG3860>1,BG3875/BG3860,BG3875)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3910},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BC1699*AZ$12","v":0},{"$f":"Inputs!BD1699*BA$12","v":0},{"$f":"Inputs!BE1699*BB$12","v":0},{"$f":"Inputs!BF1699*BC$12","v":0},{"$f":"Inputs!BG1699*BD$12","v":0},{"$f":"Inputs!BH1699*BE$12","v":0},{"$f":"Inputs!BI1699*BF$12","v":0},{"$f":"IF($B3880=\"Non-depreciable assets\",0,MIN(BG3880,IF(BG3865>1,BG3880/BG3865,BG3880)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3913},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BC1702*AZ$12","v":0},{"$f":"Inputs!BD1702*BA$12","v":0},{"$f":"Inputs!BE1702*BB$12","v":0},{"$f":"Inputs!BF1702*BC$12","v":0},{"$f":"Inputs!BG1702*BD$12","v":0},{"$f":"Inputs!BH1702*BE$12","v":0},{"$f":"Inputs!BI1702*BF$12","v":0},{"$f":"IF($B3883=\"Non-depreciable assets\",0,MIN(BG3883,IF(BG3868>1,BG3883/BG3868,BG3883)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":3915},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3921},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1722252934879573,1.1722252934879573,1.1722252934879573,{"$f":"BB3876+BB3891-BB3906","v":1.1303601044348159},1.0884949153816745,{"$f":"BD3876+BD3891-BD3906","v":1.0466297263285331},1.0047645372753917,{"$f":"BF3876+BF3891-BF3906","v":0.96289934822225043},0.92103415916910913,{"$f":"BH3876+BH3891-BH3906","v":0.87916897011596784},0.83730378106282655,{"$f":"BJ3876+BJ3891-BJ3906","v":0.79543859200968525},0.75357340295654396]
[{"$f":"ROW()","v":3924},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.9567237768119274E-3,-5.9134475536238547E-3,{"$f":"BB3879+BB3894-BB3909","v":0},0,{"$f":"BD3879+BD3894-BD3909","v":0},0,{"$f":"BF3879+BF3894-BF3909","v":0},0,{"$f":"BH3879+BH3894-BH3909","v":0},0,{"$f":"BJ3879+BJ3894-BJ3909","v":0},0]
[{"$f":"ROW()","v":3929},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":3930},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3934},"Life (years)"]
[{"$f":"ROW()","v":3938},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},29,28,27,26,25,{"$f":"MAX(MIN(BF3938-1,Assets!$BG$192),0)","v":24},23,22,21,20]
[{"$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,{"$f":"EquityRCAL","v":25.272403342375402}]
[{"$f":"ROW()","v":3944},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0}]
[{"$f":"ROW()","v":3950},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ3995","v":1.0905290770886586E-3},1.0905290770886586E-3,1.0747243078554896E-3,1.0589195386223205E-3,1.0431147693891515E-3,1.0273100001559825E-3,1.0115052309228134E-3,9.8683437163201316E-4,9.6216351234121279E-4,9.3749265305041241E-4,9.1282179375961204E-4]
[{"$f":"ROW()","v":3953},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2237052488989176,0.21076063564266126,0.20349302751705226,0.19622541939144325,0.18895781126583425,0.18169020314022524,0.17442259501461624,0.16715498688900723,0.15988737876339823,0.15261977063778923,0.14535216251218022]
[{"$f":"ROW()","v":3957},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14548854915194492,0.14236935966480344,0.12655054192426973,0.11073172418373602,9.49129064432023E-2,7.9094088702668583E-2,6.3275270962134866E-2,4.745645322160115E-2,3.1637635481067433E-2,1.5818817740533717E-2,0]
[{"$f":"ROW()","v":3958},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ4003","v":0},{"$f":"BA4003","v":0},{"$f":"BB4003","v":0},{"$f":"BC4003","v":0},{"$f":"BD4003","v":0},{"$f":"BE4003","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3963},"Total",null,{"$f":"SUM(D3950:D3962)","v":0},{"$f":"SUM(E3950:E3962)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91406214029822985,0.88496427004571232,0.83645882044110342,0.78545021599184728,0.73444161154259113,0.68343300709333477,{"$f":"SUM(BG3950:BG3962)","v":0.63242440264407862},0.58137294798563943,{"$f":"SUM(BI3950:BI3962)","v":0.53032149332720013},0.47927003866876089,{"$f":"SUM(BK3950:BK3962)","v":0.42821858401032159}]
[{"$f":"ROW()","v":3967},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ$211","v":0.38992092851749294}]
[{"$f":"ROW()","v":3972},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ$216","v":0.14548854915194492}]
[{"$f":"ROW()","v":3974},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ$218","v":0}]
[{"$f":"ROW()","v":3977},"Miscellaneous assets"]
[{"$f":"ROW()","v":3982},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BD1710*BA$12","v":7.8291794819536076E-3},{"$f":"Inputs!BE1710*BB$12","v":1.3175577552949631E-2},{"$f":"Inputs!BF1710*BC$12","v":1.3175577552949631E-2},{"$f":"Inputs!BG1710*BD$12","v":1.3175577552949631E-2},{"$f":"Inputs!BH1710*BE$12","v":1.3175577552949631E-2},{"$f":"Inputs!BI1710*BF$12","v":1.3175577552949631E-2},{"$f":"IF($B3952=\"Non-depreciable assets\",0,MIN(BG3952,IF(BG3937>1,BG3952/BG3937,BG3952)))*BG$12","v":1.3175577552949633E-2},1.3175577552949635E-2,1.3175577552949635E-2,1.3175577552949635E-2,1.3175577552949635E-2]
[{"$f":"ROW()","v":3984},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BD1712*BA$12","v":2.7017331825188238E-3},{"$f":"Inputs!BE1712*BB$12","v":1.4266346632883429E-2},{"$f":"Inputs!BF1712*BC$12","v":1.4266346632883429E-2},{"$f":"Inputs!BG1712*BD$12","v":1.4266346632883429E-2},{"$f":"Inputs!BH1712*BE$12","v":1.4266346632883431E-2},{"$f":"Inputs!BI1712*BF$12","v":1.4266346632883429E-2},{"$f":"IF($B3954=\"Non-depreciable assets\",0,MIN(BG3954,IF(BG3939>1,BG3954/BG3939,BG3954)))*BG$12","v":1.4266346632883432E-2},1.4266346632883432E-2,1.4266346632883432E-2,1.4266346632883432E-2,0]
[{"$f":"ROW()","v":3987},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BD1715*BA$12","v":3.1191894871414817E-3},{"$f":"Inputs!BE1715*BB$12","v":1.5818817740533717E-2},{"$f":"Inputs!BF1715*BC$12","v":1.5818817740533717E-2},{"$f":"Inputs!BG1715*BD$12","v":1.5818817740533717E-2},{"$f":"Inputs!BH1715*BE$12","v":1.5818817740533717E-2},{"$f":"Inputs!BI1715*BF$12","v":1.5818817740533717E-2},{"$f":"IF($B3957=\"Non-depreciable assets\",0,MIN(BG3957,IF(BG3942>1,BG3957/BG3942,BG3957)))*BG$12","v":1.5818817740533717E-2},1.5818817740533717E-2,1.5818817740533717E-2,1.5818817740533717E-2,0]
[{"$f":"ROW()","v":3991},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":3996},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ3951+AZ3966-AZ3981","v":0},0,{"$f":"BB3951+BB3966-BB3981","v":0},0,{"$f":"BD3951+BD3966-BD3981","v":0},0,{"$f":"BF3951+BF3966-BF3981","v":0},0,{"$f":"BH3951+BH3966-BH3981","v":0},0,{"$f":"BJ3951+BJ3966-BJ3981","v":0},0]
[{"$f":"ROW()","v":3999},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13109885287846967,0.12839711969595086,{"$f":"BB3954+BB3969-BB3984","v":0.11413077306306743},9.9864426430184006E-2,{"$f":"BD3954+BD3969-BD3984","v":8.559807979730058E-2},7.1331733164417155E-2,{"$f":"BF3954+BF3969-BF3984","v":5.7065386531533729E-2},4.2799039898650297E-2,{"$f":"BH3954+BH3969-BH3984","v":2.8532693265766865E-2},1.4266346632883432E-2,{"$f":"BJ3954+BJ3969-BJ3984","v":0},0]
[{"$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,2.2758031774316137E-2,2.2758031774316137E-2,{"$f":"BB3956+BB3971-BB3986","v":2.2293582146268868E-2},2.1829132518221599E-2,{"$f":"BD3956+BD3971-BD3986","v":2.136468289017433E-2},2.090023326212706E-2,{"$f":"BF3956+BF3971-BF3986","v":2.0435783634079791E-2},1.9937349886907114E-2,{"$f":"BH3956+BH3971-BH3986","v":1.9438916139734436E-2},1.8940482392561759E-2,{"$f":"BJ3956+BJ3971-BJ3986","v":1.8442048645389082E-2},1.7943614898216404E-2]
[{"$f":"ROW()","v":4006},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":4011},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(BB4011-1,0)","v":69},{"$f":"MAX(BC4011-1,0)","v":68},{"$f":"MAX(BD4011-1,0)","v":67},{"$f":"MAX(BE4011-1,0)","v":66},{"$f":"MAX(MIN(BF4011-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":4015},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},9,8,7,6,{"$f":"MAX(MIN(BF4015-1,Assets!$BG$192),0)","v":5},4,3,2,1]
[{"$f":"ROW()","v":4016},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},14,13,12,11,{"$f":"MAX(MIN(BF4016-1,Assets!$BG$192),0)","v":10},9,8,7,6]
[{"$f":"ROW()","v":4020},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$42","v":0},0,0,0,0,{"$f":"MAX(MIN(BF4020-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":4025},"Opening Asset Values"]
[{"$f":"ROW()","v":4028},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15577710843373496,0.11999177920798723,8.4206449982239501E-2,4.8421120756491763E-2,1.2635791530744026E-2,-2.3149537695003712E-2,0,0,0,0]
[{"$f":"ROW()","v":4030},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46498881239242679,0.46498881239242679,0.46498881239242679,0.46498881239242679,0.46498881239242679,0.46498881239242679,0.37199104991394144,0.27899328743545609,0.18599552495697075,9.2997762478485374E-2]
[{"$f":"ROW()","v":4036},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA4081","v":0},{"$f":"BB4081","v":0},{"$f":"BC4081","v":0},{"$f":"BD4081","v":0},{"$f":"BE4081","v":0},{"$f":"BF4081","v":0},{"$f":"BG4081","v":0},{"$f":"BH4081","v":0},{"$f":"BI4081","v":0},{"$f":"BJ4081","v":0}]
[{"$f":"ROW()","v":4039},"Total",null,{"$f":"SUM(D4026:D4038)","v":0},{"$f":"SUM(E4026:E4038)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5259728922532798,1.446017584114724,1.3660622759761689,1.2861069678376136,1.206151659699058,{"$f":"SUM(BG4026:BG4038)","v":1.1261963515605027},1.0146321035658963,{"$f":"SUM(BI4026:BI4038)","v":0.85184979034417307},0.68906747712244965,{"$f":"SUM(BK4026:BK4038)","v":0.52628516390072644}]
[{"$f":"ROW()","v":4044},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA$212","v":0.41111101549053347}]
[{"$f":"ROW()","v":4045},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA$213","v":0.46498881239242679}]
[{"$f":"ROW()","v":4049},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA$217","v":0}]
[{"$f":"ROW()","v":4053},"Miscellaneous assets"]
[{"$f":"ROW()","v":4058},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BE1725*BB$12","v":3.5785329225747738E-2},{"$f":"Inputs!BF1725*BC$12","v":3.5785329225747738E-2},{"$f":"Inputs!BG1725*BD$12","v":3.5785329225747738E-2},{"$f":"Inputs!BH1725*BE$12","v":3.5785329225747738E-2},{"$f":"Inputs!BI1725*BF$12","v":3.5785329225747738E-2},{"$f":"IF($B4028=\"Non-depreciable assets\",0,MIN(BG4028,IF(BG4013>1,BG4028/BG4013,BG4028)))*BG$12","v":-2.3149537695003712E-2},0,0,0,0]
[{"$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!BE1726*BB$12","v":4.8931725225284809E-3},{"$f":"Inputs!BF1726*BC$12","v":4.8931725225284809E-3},{"$f":"Inputs!BG1726*BD$12","v":4.8931725225284809E-3},{"$f":"Inputs!BH1726*BE$12","v":4.89317252252848E-3},{"$f":"Inputs!BI1726*BF$12","v":4.89317252252848E-3},{"$f":"IF($B4029=\"Non-depreciable assets\",0,MIN(BG4029,IF(BG4014>1,BG4029/BG4014,BG4029)))*BG$12","v":1.5465806115115645E-2},1.5465806115115645E-2,1.5465806115115643E-2,1.5465806115115643E-2,1.5465806115115641E-2]
[{"$f":"ROW()","v":4065},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BE1732*BB$12","v":0},{"$f":"Inputs!BF1732*BC$12","v":0},{"$f":"Inputs!BG1732*BD$12","v":0},{"$f":"Inputs!BH1732*BE$12","v":0},{"$f":"Inputs!BI1732*BF$12","v":0},{"$f":"IF($B4035=\"Non-depreciable assets\",0,MIN(BG4035,IF(BG4020>1,BG4035/BG4020,BG4035)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":4068},"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,{"$f":"Inputs!BE1735*BB$12","v":0},{"$f":"Inputs!BF1735*BC$12","v":0},{"$f":"Inputs!BG1735*BD$12","v":0},{"$f":"Inputs!BH1735*BE$12","v":0},{"$f":"Inputs!BI1735*BF$12","v":0},{"$f":"IF($B4038=\"Non-depreciable assets\",0,MIN(BG4038,IF(BG4023>1,BG4038/BG4023,BG4038)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":4070},"Closing Asset Values"]
[{"$f":"ROW()","v":4073},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA4028+BA4043-BA4058","v":0.15577710843373496},0.11999177920798723,8.4206449982239501E-2,4.8421120756491763E-2,1.2635791530744026E-2,-2.3149537695003712E-2,0,0,0,0,0]
[{"$f":"ROW()","v":4078},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA4033+BA4048-BA4063","v":0.39471342512908775},0.36858429783204,0.34245517053499225,0.3163260432379445,0.29019691594089675,0.264067788643849,0.21125423091507919,0.15844067318630939,0.10562711545753958,5.2813557728769792E-2,0]
[{"$f":"ROW()","v":4082},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA4037+BA4052-BA4067","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4087},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(BC4087-1,0)","v":69},{"$f":"MAX(BD4087-1,0)","v":68},{"$f":"MAX(BE4087-1,0)","v":67},{"$f":"MAX(MIN(BF4087-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":4090},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},29,28,27,{"$f":"MAX(MIN(BF4090-1,Assets!$BG$192),0)","v":26},25,24,23,22]
[{"$f":"ROW()","v":4092},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},14,13,12,{"$f":"MAX(MIN(BF4092-1,Assets!$BG$192),0)","v":11},10,9,8,7]
[{"$f":"ROW()","v":4097},"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,{"$f":"Inputs!$D$43","v":5},4,3,2,{"$f":"MAX(MIN(BF4097-1,Assets!$BG$192),0)","v":1},0,0,0,0]
[{"$f":"ROW()","v":4099},"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,{"$f":"Inputs!$D$45","v":0},{"$f":"MAX(BC4099-1,0)","v":0},{"$f":"MAX(BD4099-1,0)","v":0},{"$f":"MAX(BE4099-1,0)","v":0},{"$f":"MAX(MIN(BF4099-1,Assets!$BG$192),0)","v":0},{"$f":"MAX(BG4099-1,0)","v":0},{"$f":"MAX(BH4099-1,0)","v":0},{"$f":"MAX(BI4099-1,0)","v":0},{"$f":"MAX(BJ4099-1,0)","v":0}]
[{"$f":"ROW()","v":4102},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB4147","v":0.13681350256985189},{"$f":"BC4147","v":0.13318258108695938},{"$f":"BD4147","v":0.12955165960406687},{"$f":"BE4147","v":0.12592073812117435},0.12228981663828183,0.11930713818368958,0.11632445972909734,0.1133417812745051,0.11035910281991286]
[{"$f":"ROW()","v":4107},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4111},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB4156","v":0},{"$f":"BC4156","v":0},{"$f":"BD4156","v":0},{"$f":"BE4156","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4114},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4116},"Capex"]
[{"$f":"ROW()","v":4121},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB$213","v":2.1191137926763366}]
[{"$f":"ROW()","v":4126},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB$218","v":0}]
[{"$f":"ROW()","v":4130},"Total",null,{"$f":"SUM(D4117:D4129)","v":0},{"$f":"SUM(E4117:E4129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.676235952939019,0,0,0,0,{"$f":"SUM(BG4117:BG4129)","v":0},0,{"$f":"SUM(BI4117:BI4129)","v":0},0,{"$f":"SUM(BK4117:BK4129)","v":0}]
[{"$f":"ROW()","v":4131},"Depreciation"]
[{"$f":"ROW()","v":4135},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BF1741*BC$12","v":5.9069480119187546E-3},{"$f":"Inputs!BG1741*BD$12","v":5.9069480119187546E-3},{"$f":"Inputs!BH1741*BE$12","v":5.9069480119187555E-3},{"$f":"Inputs!BI1741*BF$12","v":5.9069480119187555E-3},{"$f":"IF($B4105=\"Non-depreciable assets\",0,MIN(BG4105,IF(BG4090>1,BG4105/BG4090,BG4105)))*BG$12","v":3.1494276647607025E-2},3.1494276647607025E-2,3.1494276647607025E-2,3.1494276647607025E-2,3.1494276647607018E-2]
[{"$f":"ROW()","v":4140},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BF1746*BC$12","v":6.2298696190523338E-4},{"$f":"Inputs!BG1746*BD$12","v":6.2298696190523349E-4},{"$f":"Inputs!BH1746*BE$12","v":6.2298696190523349E-4},{"$f":"Inputs!BI1746*BF$12","v":6.2298696190523349E-4},{"$f":"IF($B4110=\"Non-depreciable assets\",0,MIN(BG4110,IF(BG4095>1,BG4110/BG4095,BG4110)))*BG$12","v":8.1878714181841668E-4},8.1878714181841668E-4,8.1878714181841668E-4,8.1878714181841668E-4,8.1878714181841678E-4]
[{"$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!BF1749*BC$12","v":0},{"$f":"Inputs!BG1749*BD$12","v":0},{"$f":"Inputs!BH1749*BE$12","v":0},{"$f":"Inputs!BI1749*BF$12","v":0},{"$f":"IF($B4113=\"Non-depreciable assets\",0,MIN(BG4113,IF(BG4098>1,BG4113/BG4098,BG4113)))*BG$12","v":5.7723013079626836E-2},5.7723013079626836E-2,5.7723013079626843E-2,5.7723013079626843E-2,5.772301307962685E-2]
[{"$f":"ROW()","v":4145},"Total",null,{"$f":"SUM(D4132:D4144)","v":0},{"$f":"SUM(E4132:E4144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10896157061905569,0.10896157061905566,0.10896157061905566,0.10896157061905566,{"$f":"SUM(BG4132:BG4144)","v":2.9759333372751731},0.6956805469696995,{"$f":"SUM(BI4132:BI4144)","v":0.6956805469696995},0.6956805469696995,{"$f":"SUM(BK4132:BK4144)","v":0.69568054696969961}]
[{"$f":"ROW()","v":4151},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB4106+BB4121-BB4136","v":2.1191137926763366},2.0932949027147814,2.0674760127532261,{"$f":"BE4106+BE4121-BE4136","v":2.0416571227916709},2.0158382328301157,{"$f":"BG4106+BG4121-BG4136","v":1.6798651940250964},1.3438921552200771,{"$f":"BI4106+BI4121-BI4136","v":1.0079191164150578},0.67194607761003855,{"$f":"BK4106+BK4121-BK4136","v":0.33597303880501928}]
[{"$f":"ROW()","v":4154},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB4109+BB4124-BB4139","v":0.86152071468663804},0.86152071468663804,0.86152071468663804,0.86152071468663804,0.86152071468663804,{"$f":"BG4109+BG4124-BG4139","v":0.71793392890553176},0.57434714312442536,{"$f":"BI4109+BI4124-BI4139","v":0.43076035734331902},0.28717357156221268,{"$f":"BK4109+BK4124-BK4139","v":0.14358678578110634}]
[{"$f":"ROW()","v":4159},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB4114+BB4129-BB4144","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4160},"Total",null,{"$f":"SUM(D4147:D4159)","v":0},{"$f":"SUM(E4147:E4159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.676235952939019,10.567274382319964,10.458312811700909,10.349351241081854,10.240389670462799,{"$f":"SUM(BG4147:BG4159)","v":7.2644563331876242},6.568775786217925,{"$f":"SUM(BI4147:BI4159)","v":5.8730952392482259},5.1774146922785249,{"$f":"SUM(BK4147:BK4159)","v":4.4817341453088257}]
[{"$f":"ROW()","v":4164},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},49,48,{"$f":"MAX(MIN(BF4164-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":4168},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},14,13,{"$f":"MAX(MIN(BF4168-1,Assets!$BG$192),0)","v":12},11,10,9,8]
[{"$f":"ROW()","v":4173},"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,{"$f":"Inputs!$D$43","v":5},4,3,{"$f":"MAX(MIN(BF4173-1,Assets!$BG$192),0)","v":2},1,0,0,0]
[{"$f":"ROW()","v":4174},"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,{"$f":"Inputs!$D$44","v":20},19,18,{"$f":"MAX(MIN(BF4174-1,Assets!$BG$192),0)","v":17},16,15,14,13]
[{"$f":"ROW()","v":4180},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.073213993910521,9.0667152658894867,9.0602165378684525,9.0537178098474183,8.7183949280012172,8.3830720461550161,8.047749164308815,7.712426282462614]
[{"$f":"ROW()","v":4183},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4185},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.300486070195393E-2,7.300486070195393E-2,7.300486070195393E-2,7.300486070195393E-2,6.2575594887389077E-2,5.2146329072824231E-2,4.1717063258259385E-2,3.1287797443694539E-2]
[{"$f":"ROW()","v":4188},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC4233","v":2.3226267693683633},{"$f":"BD4233","v":2.3226267693683633},{"$f":"BE4233","v":2.3226267693683633},{"$f":"BF4233","v":2.3226267693683633},{"$f":"BG4233","v":1.1613133846841817},{"$f":"BH4233","v":0},{"$f":"BI4233","v":0},{"$f":"BJ4233","v":0}]
[{"$f":"ROW()","v":4193},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC$209","v":6.8862194631281026E-3}]
[{"$f":"ROW()","v":4197},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC$213","v":0.16952336382626257}]
[{"$f":"ROW()","v":4202},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC$218","v":0}]
[{"$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,{"$f":"BC$221","v":0}]
[{"$f":"ROW()","v":4207},"Depreciation"]
[{"$f":"ROW()","v":4212},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BG1757*BD$12","v":1.0917358115956117E-2},{"$f":"Inputs!BH1757*BE$12","v":1.0917358115956117E-2},{"$f":"Inputs!BI1757*BF$12","v":1.0917358115956117E-2},{"$f":"IF($B4182=\"Non-depreciable assets\",0,MIN(BG4182,IF(BG4167>1,BG4182/BG4167,BG4182)))*BG$12","v":1.9538755639770599E-2},1.9538755639770599E-2,1.9538755639770599E-2,1.9538755639770599E-2,1.9538755639770599E-2]
[{"$f":"ROW()","v":4214},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BG1759*BD$12","v":4.1779739215343096E-3},{"$f":"Inputs!BH1759*BE$12","v":4.1779739215343096E-3},{"$f":"Inputs!BI1759*BF$12","v":4.1779739215343096E-3},{"$f":"IF($B4184=\"Non-depreciable assets\",0,MIN(BG4184,IF(BG4169>1,BG4184/BG4169,BG4184)))*BG$12","v":1.9692081710352433E-2},{"$f":"IF($B4184=\"Non-depreciable assets\",0,MIN(BH4184,IF(BH4169>1,BH4184/BH4169,BH4184)))*BH$12","v":1.9692081710352433E-2},1.9692081710352433E-2,1.9692081710352433E-2,1.9692081710352433E-2]
[{"$f":"ROW()","v":4217},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BG1762*BD$12","v":0},{"$f":"Inputs!BH1762*BE$12","v":0},{"$f":"Inputs!BI1762*BF$12","v":0},{"$f":"IF($B4187=\"Non-depreciable assets\",0,MIN(BG4187,IF(BG4172>1,BG4187/BG4172,BG4187)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":4222},"Closing Asset Values"]
[{"$f":"ROW()","v":4226},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC4181+BC4196-BC4211","v":1.3169867832341123E-2},-1.1050689888475006E-2,-3.5271247609291137E-2,{"$f":"BF4181+BF4196-BF4211","v":-5.9491805330107263E-2},0,{"$f":"BH4181+BH4196-BH4211","v":0},0,{"$f":"BJ4181+BJ4196-BJ4211","v":0},0]
[{"$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,0,0,0,0,{"$f":"BG4186+BG4201-BG4216","v":0},0,{"$f":"BI4186+BI4201-BI4216","v":0},0,{"$f":"BK4186+BK4201-BK4216","v":0}]
[{"$f":"ROW()","v":4234},"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,{"$f":"BC4189+BC4204-BC4219","v":1.3417929697077506},1.3417929697077506,1.3417929697077506,1.3417929697077506,1.2628639714896477,1.1839349732715447,1.1050059750534418,1.0260769768353388,0.94714797861723588]
[{"$f":"ROW()","v":4236},"Total",null,{"$f":"SUM(D4223:D4235)","v":0},{"$f":"SUM(E4223:E4235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.820127316699374,13.774312698920031,13.728498081140692,13.68268346336135,{"$f":"SUM(BG4223:BG4235)","v":12.116781944206014},10.491388619720567,{"$f":"SUM(BI4223:BI4235)","v":10.027308679919305},9.563228740118042,{"$f":"SUM(BK4223:BK4235)","v":9.0991488003167795}]
[{"$f":"ROW()","v":4239},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(BE4239-1,0)","v":69},{"$f":"MAX(MIN(BF4239-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":4245},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},49,{"$f":"MAX(MIN(BF4245-1,Assets!$BG$192),0)","v":41},40,39,38,37]
[{"$f":"ROW()","v":4246},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},9,{"$f":"MAX(MIN(BF4246-1,Assets!$BG$192),0)","v":8},7,6,5,4]
[{"$f":"ROW()","v":4250},"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,{"$f":"Inputs!$D$44","v":20},19,{"$f":"MAX(MIN(BF4250-1,Assets!$BG$192),0)","v":18},17,16,15,14]
[{"$f":"ROW()","v":4255},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1716093702807621E-4,9.1716093702807621E-4,9.1716093702807621E-4,8.9479115807617187E-4,8.7242137912426753E-4,8.5005160017236319E-4,8.2768182122045886E-4]
[{"$f":"ROW()","v":4259},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7713518577981641E-3,2.7713518577981641E-3,2.7713518577981641E-3,2.5581709456598436E-3,2.3449900335215232E-3,2.1318091213832027E-3,1.9186282092448824E-3]
[{"$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,0.76874851126930244,0.76874851126930244,0.76874851126930244,0.74999854757980722,0.731248583890312,0.71249862020081678,0.69374865651132156]
[{"$f":"ROW()","v":4266},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4269},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD$209","v":-1.1834540609347103E-2}]
[{"$f":"ROW()","v":4274},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD$214","v":2.7713518577981641E-3}]
[{"$f":"ROW()","v":4275},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD$215","v":0.76874851126930244}]
[{"$f":"ROW()","v":4279},"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":"BD$219","v":4.5765975261902474}]
[{"$f":"ROW()","v":4283},"Depreciation"]
[{"$f":"ROW()","v":4288},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BH1772*BE$12","v":1.9727675022201619E-2},{"$f":"Inputs!BI1772*BF$12","v":1.9727675022201612E-2},{"$f":"IF($B4258=\"Non-depreciable assets\",0,MIN(BG4258,IF(BG4243>1,BG4258/BG4243,BG4258)))*BG$12","v":3.0540358141232061E-2},3.0540358141232061E-2,3.0540358141232057E-2,3.0540358141232061E-2,3.0540358141232061E-2]
[{"$f":"ROW()","v":4289},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BH1773*BE$12","v":0},{"$f":"Inputs!BI1773*BF$12","v":0},{"$f":"IF($B4259=\"Non-depreciable assets\",0,MIN(BG4259,IF(BG4244>1,BG4259/BG4244,BG4259)))*BG$12","v":2.1318091213832032E-4},2.1318091213832029E-4,2.1318091213832029E-4,2.1318091213832027E-4,2.1318091213832027E-4]
[{"$f":"ROW()","v":4295},"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,{"$f":"Inputs!BH1779*BE$12","v":0},{"$f":"Inputs!BI1779*BF$12","v":0},{"$f":"IF($B4265=\"Non-depreciable assets\",0,MIN(BG4265,IF(BG4250>1,BG4265/BG4250,BG4265)))*BG$12","v":0.18107316233460644},0.18107316233460646,0.18107316233460646,0.18107316233460644,0.18107316233460646]
[{"$f":"ROW()","v":4298},"Closing Asset Values"]
[{"$f":"ROW()","v":4300},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD4255+BD4270-BD4285","v":9.1716093702807621E-4},9.1716093702807621E-4,{"$f":"BF4255+BF4270-BF4285","v":9.1716093702807621E-4},8.9479115807617187E-4,{"$f":"BH4255+BH4270-BH4285","v":8.7242137912426753E-4},8.5005160017236319E-4,{"$f":"BJ4255+BJ4270-BJ4285","v":8.2768182122045886E-4},8.0531204226855452E-4]
[{"$f":"ROW()","v":4303},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD4258+BD4273-BD4288","v":0.28377821517425972},0.26405054015205809,{"$f":"BF4258+BF4273-BF4288","v":0.24432286512985649},0.21378250698862442,{"$f":"BH4258+BH4273-BH4288","v":0.18324214884739234},0.1527017907061603,{"$f":"BJ4258+BJ4273-BJ4288","v":0.12216143256492824},9.1621074423696186E-2]
[{"$f":"ROW()","v":4308},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"BG4263+BG4278-BG4293","v":0},0,{"$f":"BI4263+BI4278-BI4293","v":0},0,{"$f":"BK4263+BK4278-BK4293","v":0}]
[{"$f":"ROW()","v":4312},"Total",null,{"$f":"SUM(D4299:D4311)","v":0},{"$f":"SUM(E4299:E4311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.536011027042242,13.49584034084717,13.455669654652098,{"$f":"SUM(BG4299:BG4311)","v":11.518137226767951},9.5622713583860985,{"$f":"SUM(BI4299:BI4311)","v":7.6064054900042457},7.176072130352475,{"$f":"SUM(BK4299:BK4311)","v":6.7457387707007053}]
[{"$f":"ROW()","v":4317},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(MIN(BF4317-1,Assets!$BG$192),0)","v":29},28,27,26,25]
[{"$f":"ROW()","v":4320},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(MIN(BF4320-1,Assets!$BG$192),0)","v":14},13,12,11,10]
[{"$f":"ROW()","v":4322},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(MIN(BF4322-1,Assets!$BG$192),0)","v":9},8,7,6,5]
[{"$f":"ROW()","v":4327},"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,{"$f":"Inputs!$D$45","v":0},{"$f":"MAX(MIN(BF4327-1,Assets!$BG$192),0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":4329},"Opening Asset Values"]
[{"$f":"ROW()","v":4332},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9329447457293947,4.9309710934021673,4.7609376074227825,4.5909041214433977,4.4208706354640128,4.250837149484628]
[{"$f":"ROW()","v":4337},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55956078824424438,0.55956078824424438,0.4973873673282172,0.43521394641219002,0.3730405254961629,0.31086710458013578]
[{"$f":"ROW()","v":4341},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98953383078841139,0.98953383078841139,0.9374531028521792,0.885372374915947,0.83329164697971481,0.78121091904348261]
[{"$f":"ROW()","v":4346},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$210","v":2.7233262677309716E-2}]
[{"$f":"ROW()","v":4349},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$213","v":0.50926911130421493}]
[{"$f":"ROW()","v":4351},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$215","v":0.13575476421467578}]
[{"$f":"ROW()","v":4354},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$218","v":0}]
[{"$f":"ROW()","v":4360},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BI1783*BF$12","v":0},{"$f":"IF($B4330=\"Non-depreciable assets\",0,MIN(BG4330,IF(BG4315>1,BG4330/BG4315,BG4330)))*BG$12","v":2.1512266536958307E-4},2.151226653695831E-4,2.1512266536958307E-4,2.151226653695831E-4,2.1512266536958312E-4]
[{"$f":"ROW()","v":4362},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BI1785*BF$12","v":1.973652327226968E-3},{"$f":"IF($B4332=\"Non-depreciable assets\",0,MIN(BG4332,IF(BG4317>1,BG4332/BG4317,BG4332)))*BG$12","v":0.17003348597938509},0.17003348597938509,0.17003348597938509,0.17003348597938511,0.17003348597938511]
[{"$f":"ROW()","v":4365},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BI1788*BF$12","v":0},{"$f":"IF($B4335=\"Non-depreciable assets\",0,MIN(BG4335,IF(BG4320>1,BG4335/BG4320,BG4335)))*BG$12","v":1.5415216428571427E-2},1.5415216428571427E-2,1.5415216428571426E-2,1.5415216428571426E-2,1.5415216428571424E-2]
[{"$f":"ROW()","v":4370},"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":"Inputs!BI1793*BF$12","v":0},{"$f":"IF($B4340=\"Non-depreciable assets\",0,MIN(BG4340,IF(BG4325>1,BG4340/BG4325,BG4340)))*BG$12","v":1.0753980467776583},1.0753980467776583,1.0753980467776585,1.0753980467776585,0]
[{"$f":"ROW()","v":4374},"Closing Asset Values"]
[{"$f":"ROW()","v":4375},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE4330+BE4345-BE4360","v":8.8200292801529061E-3},8.8200292801529061E-3,{"$f":"BG4330+BG4345-BG4360","v":8.6049066147833239E-3},8.3897839494137399E-3,{"$f":"BI4330+BI4345-BI4360","v":8.1746612840441577E-3},7.9595386186745755E-3,{"$f":"BK4330+BK4345-BK4360","v":7.7444159533049924E-3}]
[{"$f":"ROW()","v":4379},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE4334+BE4349-BE4364","v":0.50926911130421493},0.45852914755093088,{"$f":"BG4334+BG4349-BG4364","v":0.40758146448971633},0.35663378142850177,{"$f":"BI4334+BI4349-BI4364","v":0.30568609836728722},0.25473841530607266,{"$f":"BK4334+BK4349-BK4364","v":0.20379073224485814}]
[{"$f":"ROW()","v":4384},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"BG4339+BG4354-BG4369","v":0},0,{"$f":"BI4339+BI4354-BI4369","v":0},0,{"$f":"BK4339+BK4354-BK4369","v":0}]
[{"$f":"ROW()","v":4389},{"$f":"TEXT(EOMONTH(LEFT(B4313,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2024 Capex"}]
[{"$f":"ROW()","v":4391},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(PipeAL,Assets!BG$192)","v":41},{"$f":"MAX(BG4391-1,0)","v":40},39,38,37]
[{"$f":"ROW()","v":4394},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(ReceiptAL,Assets!$BG$192)","v":30},29,28,27,26]
[{"$f":"ROW()","v":4398},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(OtherAL,Assets!$BG$192)","v":10},9,8,7,6]
[{"$f":"ROW()","v":4403},"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,{"$f":"MIN(Inputs!$D$45,Assets!$BG$192)","v":0},0,0,0,0]
[{"$f":"ROW()","v":4404}]
[{"$f":"ROW()","v":4408},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7804335074939548,9.4544190572441558,9.1284046069943567,8.8023901567445577,8.4763757064947587]
[{"$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,0.62961327297672176,0.56665194567904953,0.50369061838137741,0.44072929108370523,0.37776796378603306]
[{"$f":"ROW()","v":4415},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4418},"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,0,0,0,0,0]
[{"$f":"ROW()","v":4423},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$211","v":9.7804335074939548}]
[{"$f":"ROW()","v":4428},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$216","v":0.62961327297672176}]
[{"$f":"ROW()","v":4432},"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":"BF$220","v":1.3336679569355416}]
[{"$f":"ROW()","v":4435},"Depreciation"]
[{"$f":"ROW()","v":4437},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4407=\"Non-depreciable assets\",0,MIN(BG4407,IF(BG4392>1,BG4407/BG4392,BG4407)))*BG$12","v":3.1101983004913417E-2},3.1101983004913413E-2,3.110198300491341E-2,3.110198300491341E-2,3.1101983004913406E-2]
[{"$f":"ROW()","v":4442},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4412=\"Non-depreciable assets\",0,MIN(BG4412,IF(BG4397>1,BG4412/BG4397,BG4412)))*BG$12","v":0},{"$f":"IF($B4412=\"Non-depreciable assets\",0,MIN(BH4412,IF(BH4397>1,BH4412/BH4397,BH4412)))*BH$12","v":0},0,0,0]
[{"$f":"ROW()","v":4444},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4414=\"Non-depreciable assets\",0,MIN(BG4414,IF(BG4399>1,BG4414/BG4399,BG4414)))*BG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":4447},"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,{"$f":"IF($B4417=\"Non-depreciable assets\",0,MIN(BG4417,IF(BG4402>1,BG4417/BG4402,BG4417)))*BG$12","v":6.6683397846777084E-2},6.6683397846777084E-2,6.668339784677707E-2,6.668339784677707E-2,6.668339784677707E-2]
[{"$f":"ROW()","v":4452},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF4407+BF4422-BF4437","v":1.2751813032014501},1.2440793201965366,{"$f":"BH4407+BH4422-BH4437","v":1.212977337191623},1.1818753541867095,{"$f":"BJ4407+BJ4422-BJ4437","v":1.150773371181796},1.1196713881768825]
[{"$f":"ROW()","v":4456},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF4411+BF4426-BF4441","v":0.11867608712726467},0.11076434798544703,{"$f":"BH4411+BH4426-BH4441","v":0.10285260884362939},9.4940869701811745E-2,{"$f":"BJ4411+BJ4426-BJ4441","v":8.7029130559994103E-2},7.9117391418176461E-2]
[{"$f":"ROW()","v":4461},"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,{"$f":"BF4416+BF4431-BF4446","v":5.1338014066779598},4.1070411253423682,3.0802808440067762,2.0535205626711841,1.0267602813355921,0]
[{"$f":"ROW()","v":4464},"Total",null,{"$f":"SUM(D4451:D4463)","v":0},{"$f":"SUM(E4451:E4463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.781140463205169,{"$f":"SUM(BG4451:BG4463)","v":17.230415286231761},15.679690109258356,{"$f":"SUM(BI4451:BI4463)","v":14.128964932284948},12.578239755311539,{"$f":"SUM(BK4451:BK4463)","v":11.027514578338131}]
[{"$f":"ROW()","v":4466},"Life (years)"]
[{"$f":"ROW()","v":4469},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CompAL,Assets!$BG$192)","v":30},29,28,27]
[{"$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,{"$f":"MIN(EquityRCAL,Assets!$BG$192)","v":25.272403342375402},24.272403342375402,23.272403342375402,22.272403342375402]
[{"$f":"ROW()","v":4477},"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,{"$f":"MIN(Inputs!$D$43,Assets!$BG$192)","v":5},4,3,2]
[{"$f":"ROW()","v":4480}]
[{"$f":"ROW()","v":4485},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4489},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9662468878926926,8.9696221991034228,7.9729975103141539,6.976372821524885]
[{"$f":"ROW()","v":4490},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27496470557936076,0.26408466770348865,0.25320462982761655,0.24232459195174447]
[{"$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]
[{"$f":"ROW()","v":4499},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG$211","v":11.388839276039917}]
[{"$f":"ROW()","v":4504},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG$216","v":9.9662468878926926}]
[{"$f":"ROW()","v":4506},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG$218","v":0}]
[{"$f":"ROW()","v":4509},"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,{"$f":"BG$221","v":0}]
[{"$f":"ROW()","v":4514},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4484=\"Non-depreciable assets\",0,MIN(BH4484,IF(BH4469>1,BH4484/BH4469,BH4484)))*BH$12","v":0.37962797586799724},0.37962797586799724,0.37962797586799724,0.37962797586799724]
[{"$f":"ROW()","v":4518},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4488=\"Non-depreciable assets\",0,MIN(BH4488,IF(BH4473>1,BH4488/BH4473,BH4488)))*BH$12","v":0},0,0,0]
[{"$f":"ROW()","v":4519},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4489=\"Non-depreciable assets\",0,MIN(BH4489,IF(BH4474>1,BH4489/BH4474,BH4489)))*BH$12","v":0.99662468878926924},0.99662468878926924,0.99662468878926924,0.99662468878926924]
[{"$f":"ROW()","v":4523},"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,{"$f":"IF($B4493=\"Non-depreciable assets\",0,MIN(BH4493,IF(BH4478>1,BH4493/BH4478,BH4493)))*BH$12","v":6.6683397846777084E-2},6.6683397846777084E-2,6.668339784677707E-2,6.668339784677707E-2]
[{"$f":"ROW()","v":4528},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG4483+BG4498-BG4513","v":1.7829953000733672},1.738420417571533,1.6938455350696988,1.6492706525678646,1.6046957700660305]
[{"$f":"ROW()","v":4531},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG4486+BG4501-BG4516","v":0},0,0,0,0]
[{"$f":"ROW()","v":4533},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG4488+BG4503-BG4518","v":0},0,0,0,0]
[{"$f":"ROW()","v":4538},"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,{"$f":"BG4493+BG4508-BG4523","v":1.3336679569355416},1.2669845590887645,1.2003011612419874,1.1336177633952103,1.0669343655484331]
[{"$f":"ROW()","v":4543},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(PipeAL,Assets!BI$192)","v":39},{"$f":"MAX(BI4543-1,0)","v":38},{"$f":"MAX(BJ4543-1,0)","v":37}]
[{"$f":"ROW()","v":4547},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SCADAAL,Assets!$BG$192)","v":10},9,8]
[{"$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,{"$f":"MIN(CathodAL,Assets!$BG$192)","v":15},14,13]
[{"$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,{"$f":"MIN(Inputs!$D$42,Assets!$BG$192)","v":0},{"$f":"MAX(BI4552-1,0)","v":0},{"$f":"MAX(BJ4552-1,0)","v":0}]
[{"$f":"ROW()","v":4557},"Opening Asset Values"]
[{"$f":"ROW()","v":4560},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2128785000000004,4.0724492166666675,3.9320199333333341]
[{"$f":"ROW()","v":4562},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4567},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4571},"Total",null,{"$f":"SUM(D4558:D4570)","v":0},{"$f":"SUM(E4558:E4570)","v":0},{"$f":"SUM(F4558:F4570)","v":0},0,{"$f":"SUM(H4558:H4570)","v":0},0,{"$f":"SUM(J4558:J4570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4558:BG4570)","v":0},0,11.96379719165666,11.082573895106911,10.201350598557159]
[{"$f":"ROW()","v":4576},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH$212","v":0}]
[{"$f":"ROW()","v":4577},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH$213","v":0}]
[{"$f":"ROW()","v":4581},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH$217","v":0}]
[{"$f":"ROW()","v":4584},"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,{"$f":"BH$220","v":1.3336679569355416}]
[{"$f":"ROW()","v":4590},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4560=\"Non-depreciable assets\",0,MIN(BI4560,IF(BI4545>1,BI4560/BI4545,BI4560)))*BI$12","v":0.14042928333333335},0.14042928333333335,0.14042928333333335]
[{"$f":"ROW()","v":4591},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4561=\"Non-depreciable assets\",0,MIN(BI4561,IF(BI4546>1,BI4561/BI4546,BI4561)))*BI$12","v":0},0,0]
[{"$f":"ROW()","v":4595},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4565=\"Non-depreciable assets\",0,MIN(BI4565,IF(BI4550>1,BI4565/BI4550,BI4565)))*BI$12","v":0.33280392947078508},0.33280392947078508,0.33280392947078508]
[{"$f":"ROW()","v":4596},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4566=\"Non-depreciable assets\",0,MIN(BI4566,IF(BI4551>1,BI4566/BI4551,BI4566)))*BI$12","v":0},0,0]
[{"$f":"ROW()","v":4597},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4567=\"Non-depreciable assets\",0,MIN(BI4567,IF(BI4552>1,BI4567/BI4552,BI4567)))*BI$12","v":0},0,0]
[{"$f":"ROW()","v":4598},"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,{"$f":"IF($B4568=\"Non-depreciable assets\",0,MIN(BI4568,IF(BI4553>1,BI4568/BI4553,BI4568)))*BI$12","v":0.29236320883104894},0.29236320883104894,0.29236320883104894]
[{"$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,{"$f":"IF($B4569=\"Non-depreciable assets\",0,MIN(BI4569,IF(BI4554>1,BI4569/BI4554,BI4569)))*BI$12","v":6.6683397846777084E-2},6.6683397846777084E-2,6.668339784677707E-2]
[{"$f":"ROW()","v":4600},"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,{"$f":"IF($B4570=\"Non-depreciable assets\",0,MIN(BI4570,IF(BI4555>1,BI4570/BI4555,BI4570)))*BI$12","v":0},0,0]
[{"$f":"ROW()","v":4601},"Total",null,{"$f":"SUM(D4588:D4600)","v":0},{"$f":"SUM(E4588:E4600)","v":0},{"$f":"SUM(F4588:F4600)","v":0},0,{"$f":"SUM(H4588:H4600)","v":0},0,{"$f":"SUM(J4588:J4600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4588:BG4600)","v":0},0,0.88122329654974918,0.88122329654974918,0.88122329654974907]
[{"$f":"ROW()","v":4602},"Closing Asset Values"]
[{"$f":"ROW()","v":4603},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH4558+BH4573-BH4588","v":0},0,0,0]
[{"$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,{"$f":"BH4559+BH4574-BH4589","v":1.3025128003782713},1.269115036266008,1.2357172721537446,1.2023195080414812]
[{"$f":"ROW()","v":4605},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH4560+BH4575-BH4590","v":4.2128785000000004},4.0724492166666675,3.9320199333333341,3.7915906500000007]
[{"$f":"ROW()","v":4606},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH4561+BH4576-BH4591","v":0},0,0,0]
[{"$f":"ROW()","v":4607},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH4562+BH4577-BH4592","v":0},0,0,0]
[{"$f":"ROW()","v":4608},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH4563+BH4578-BH4593","v":0.17587513111647568},0.16415012237537729,0.15242511363427891,0.14070010489318052]
[{"$f":"ROW()","v":4609},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH4564+BH4579-BH4594","v":0.14900746436327425},0.14518676014883133,0.14136605593438839,0.13754535171994547]
[{"$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,{"$f":"BH4565+BH4580-BH4595","v":3.3280392947078505},2.9952353652370656,2.6624314357662806,2.3296275062954956]
[{"$f":"ROW()","v":4611},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4612},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4613},"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,{"$f":"BH4568+BH4583-BH4598","v":1.4618160441552448},1.1694528353241957,0.87708962649314681,0.58472641766209787]
[{"$f":"ROW()","v":4614},"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,{"$f":"BH4569+BH4584-BH4599","v":1.3336679569355416},1.2669845590887645,1.2003011612419874,1.1336177633952103]
[{"$f":"ROW()","v":4615},"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,{"$f":"BH4570+BH4585-BH4600","v":0},0,0,0]
[{"$f":"ROW()","v":4616},"Total",null,{"$f":"SUM(D4603:D4615)","v":0},{"$f":"SUM(E4603:E4615)","v":0},{"$f":"SUM(F4603:F4615)","v":0},0,{"$f":"SUM(H4603:H4615)","v":0},0,{"$f":"SUM(J4603:J4615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4603:BG4615)","v":0},11.96379719165666,{"$f":"SUM(BI4603:BI4615)","v":11.082573895106911},10.201350598557159,{"$f":"SUM(BK4603:BK4615)","v":9.3201273020074105}]
[{"$f":"ROW()","v":4617},{"$f":"TEXT(EOMONTH(LEFT(B4541,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2027 Capex"}]
[{"$f":"ROW()","v":4618},"Life (years)"]
[{"$f":"ROW()","v":4619},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(PipeAL,Assets!BJ$192)","v":38},{"$f":"MAX(BJ4619-1,0)","v":37}]
[{"$f":"ROW()","v":4620},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(MainAL,Assets!BJ$192)","v":38},37]
[{"$f":"ROW()","v":4621},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CompAL,Assets!$BG$192)","v":30},29]
[{"$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,{"$f":"MIN(ReceiptAL,Assets!$BG$192)","v":30},29]
[{"$f":"ROW()","v":4623},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SCADAAL,Assets!$BG$192)","v":10},9]
[{"$f":"ROW()","v":4624},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CathodAL,Assets!$BG$192)","v":15},14]
[{"$f":"ROW()","v":4625},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(MaintenAL,Assets!BJ$192)","v":38},37]
[{"$f":"ROW()","v":4626},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(OtherAL,Assets!$BG$192)","v":10},9]
[{"$f":"ROW()","v":4627},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(EquityRCAL,Assets!$BG$192)","v":25.272403342375402},24.272403342375402]
[{"$f":"ROW()","v":4628},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Inputs!$D$42,Assets!$BG$192)","v":0},0]
[{"$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,{"$f":"MIN(Inputs!$D$43,Assets!$BG$192)","v":5},4]
[{"$f":"ROW()","v":4630},"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,{"$f":"MIN(Inputs!$D$44,Assets!$BG$192)","v":20},19]
[{"$f":"ROW()","v":4631},"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,{"$f":"MIN(Inputs!$D$45,Assets!$BG$192)","v":0},0]
[{"$f":"ROW()","v":4632}]
[{"$f":"ROW()","v":4633},"Opening Asset Values"]
[{"$f":"ROW()","v":4634},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4679","v":3.759920283758611E-2},{"$f":"BJ4679","v":3.6609750131333843E-2}]
[{"$f":"ROW()","v":4635},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1502924711073974,1.1200216166045711]
[{"$f":"ROW()","v":4636},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2735021666666668,4.1310520944444447]
[{"$f":"ROW()","v":4637},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6283429174805357E-3,6.4073981535645178E-3]
[{"$f":"ROW()","v":4638},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4639},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6666666666666652E-2,6.2222222222222207E-2]
[{"$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,0.38560167836976295,0.37545426578108498]
[{"$f":"ROW()","v":4641},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14125027701879922,0.12712524931691929]
[{"$f":"ROW()","v":4642},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4643},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4644},"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,{"$f":"BI4689","v":0.66384160613173715},{"$f":"BJ4689","v":0.53107328490538974}]
[{"$f":"ROW()","v":4645},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3336679569355416,1.2669845590887645]
[{"$f":"ROW()","v":4646},"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]
[{"$f":"ROW()","v":4647},"Total",null,{"$f":"SUM(D4634:D4646)","v":0},{"$f":"SUM(E4634:E4646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4634:BG4646)","v":0},0,0,8.0590503686516399,7.6569504406482949]
[{"$f":"ROW()","v":4648},"Capex"]
[{"$f":"ROW()","v":4649},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI$209","v":3.759920283758611E-2}]
[{"$f":"ROW()","v":4650},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI$210","v":1.1502924711073974}]
[{"$f":"ROW()","v":4651},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI$211","v":4.2735021666666668}]
[{"$f":"ROW()","v":4652},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI$212","v":6.6283429174805357E-3}]
[{"$f":"ROW()","v":4653},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI$213","v":0}]
[{"$f":"ROW()","v":4654},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI$214","v":6.6666666666666652E-2}]
[{"$f":"ROW()","v":4655},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI$215","v":0.38560167836976295}]
[{"$f":"ROW()","v":4656},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI$216","v":0.14125027701879922}]
[{"$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,{"$f":"BI$217","v":0}]
[{"$f":"ROW()","v":4658},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI$218","v":0}]
[{"$f":"ROW()","v":4659},"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,{"$f":"BI$219","v":0.66384160613173715}]
[{"$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,{"$f":"BI$220","v":1.3336679569355416}]
[{"$f":"ROW()","v":4661},"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,{"$f":"BI$221","v":0}]
[{"$f":"ROW()","v":4662},"Total",null,{"$f":"SUM(D4649:D4661)","v":0},{"$f":"SUM(E4649:E4661)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4649:BG4661)","v":0},0,8.0590503686516399,0,0]
[{"$f":"ROW()","v":4663},"Depreciation"]
[{"$f":"ROW()","v":4664},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4634=\"Non-depreciable assets\",0,MIN(BJ4634,IF(BJ4619>1,BJ4634/BJ4619,BJ4634)))*BJ$12","v":9.8945270625226613E-4},9.8945270625226613E-4]
[{"$f":"ROW()","v":4665},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4635=\"Non-depreciable assets\",0,MIN(BJ4635,IF(BJ4620>1,BJ4635/BJ4620,BJ4635)))*BJ$12","v":3.0270854502826249E-2},3.0270854502826246E-2]
[{"$f":"ROW()","v":4666},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4636=\"Non-depreciable assets\",0,MIN(BJ4636,IF(BJ4621>1,BJ4636/BJ4621,BJ4636)))*BJ$12","v":0.14245007222222222},0.14245007222222222]
[{"$f":"ROW()","v":4667},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4637=\"Non-depreciable assets\",0,MIN(BJ4637,IF(BJ4622>1,BJ4637/BJ4622,BJ4637)))*BJ$12","v":2.2094476391601786E-4},2.2094476391601786E-4]
[{"$f":"ROW()","v":4668},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4638=\"Non-depreciable assets\",0,MIN(BJ4638,IF(BJ4623>1,BJ4638/BJ4623,BJ4638)))*BJ$12","v":0},0]
[{"$f":"ROW()","v":4669},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4639=\"Non-depreciable assets\",0,MIN(BJ4639,IF(BJ4624>1,BJ4639/BJ4624,BJ4639)))*BJ$12","v":4.4444444444444436E-3},4.4444444444444436E-3]
[{"$f":"ROW()","v":4670},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4640=\"Non-depreciable assets\",0,MIN(BJ4640,IF(BJ4625>1,BJ4640/BJ4625,BJ4640)))*BJ$12","v":1.0147412588677972E-2},1.0147412588677972E-2]
[{"$f":"ROW()","v":4671},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4641=\"Non-depreciable assets\",0,MIN(BJ4641,IF(BJ4626>1,BJ4641/BJ4626,BJ4641)))*BJ$12","v":1.4125027701879922E-2},1.4125027701879921E-2]
[{"$f":"ROW()","v":4672},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4642=\"Non-depreciable assets\",0,MIN(BJ4642,IF(BJ4627>1,BJ4642/BJ4627,BJ4642)))*BJ$12","v":0},0]
[{"$f":"ROW()","v":4673},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4643=\"Non-depreciable assets\",0,MIN(BJ4643,IF(BJ4628>1,BJ4643/BJ4628,BJ4643)))*BJ$12","v":0},0]
[{"$f":"ROW()","v":4674},"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,{"$f":"IF($B4644=\"Non-depreciable assets\",0,MIN(BJ4644,IF(BJ4629>1,BJ4644/BJ4629,BJ4644)))*BJ$12","v":0.13276832122634744},0.13276832122634744]
[{"$f":"ROW()","v":4675},"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,{"$f":"IF($B4645=\"Non-depreciable assets\",0,MIN(BJ4645,IF(BJ4630>1,BJ4645/BJ4630,BJ4645)))*BJ$12","v":6.6683397846777084E-2},6.6683397846777084E-2]
[{"$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,{"$f":"IF($B4646=\"Non-depreciable assets\",0,MIN(BJ4646,IF(BJ4631>1,BJ4646/BJ4631,BJ4646)))*BJ$12","v":0},0]
[{"$f":"ROW()","v":4677},"Total",null,{"$f":"SUM(D4664:D4676)","v":0},{"$f":"SUM(E4664:E4676)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4664:BG4676)","v":0},0,0,0.4020999280033436,0.4020999280033436]
[{"$f":"ROW()","v":4678},"Closing Asset Values"]
[{"$f":"ROW()","v":4679},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4634+BI4649-BI4664","v":3.759920283758611E-2},3.6609750131333843E-2,3.5620297425081576E-2]
[{"$f":"ROW()","v":4680},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4635+BI4650-BI4665","v":1.1502924711073974},1.1200216166045711,1.0897507621017448]
[{"$f":"ROW()","v":4681},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4636+BI4651-BI4666","v":4.2735021666666668},4.1310520944444447,3.9886020222222225]
[{"$f":"ROW()","v":4682},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4637+BI4652-BI4667","v":6.6283429174805357E-3},6.4073981535645178E-3,6.1864533896484998E-3]
[{"$f":"ROW()","v":4683},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4638+BI4653-BI4668","v":0},0,0]
[{"$f":"ROW()","v":4684},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4639+BI4654-BI4669","v":6.6666666666666652E-2},6.2222222222222207E-2,5.7777777777777761E-2]
[{"$f":"ROW()","v":4685},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4640+BI4655-BI4670","v":0.38560167836976295},0.37545426578108498,0.36530685319240702]
[{"$f":"ROW()","v":4686},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4641+BI4656-BI4671","v":0.14125027701879922},0.12712524931691929,0.11300022161503936]
[{"$f":"ROW()","v":4687},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4688},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4689},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4644+BI4659-BI4674","v":0.66384160613173715},0.53107328490538974,0.39830496367904233]
[{"$f":"ROW()","v":4690},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4645+BI4660-BI4675","v":1.3336679569355416},1.2669845590887645,1.2003011612419874]
[{"$f":"ROW()","v":4691},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4646+BI4661-BI4676","v":0},0,0]
[{"$f":"ROW()","v":4692},"Total",null,{"$f":"SUM(D4679:D4691)","v":0},{"$f":"SUM(E4679:E4691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4679:BG4691)","v":0},0,{"$f":"SUM(BI4679:BI4691)","v":8.0590503686516399},7.6569504406482949,{"$f":"SUM(BK4679:BK4691)","v":7.2548505126449507}]
[{"$f":"ROW()","v":4693},{"$f":"TEXT(EOMONTH(LEFT(B4617,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2028 Capex"}]
[{"$f":"ROW()","v":4694},"Life (years)"]
[{"$f":"ROW()","v":4695},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(PipeAL,Assets!BK$192)","v":37}]
[{"$f":"ROW()","v":4696},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(MainAL,Assets!BK$192)","v":37}]
[{"$f":"ROW()","v":4697},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CompAL,Assets!$BG$192)","v":30}]
[{"$f":"ROW()","v":4698},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(ReceiptAL,Assets!$BG$192)","v":30}]
[{"$f":"ROW()","v":4699},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SCADAAL,Assets!$BG$192)","v":10}]
[{"$f":"ROW()","v":4700},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CathodAL,Assets!$BG$192)","v":15}]
[{"$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":"MIN(MaintenAL,Assets!BK$192)","v":37}]
[{"$f":"ROW()","v":4702},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(OtherAL,Assets!$BG$192)","v":10}]
[{"$f":"ROW()","v":4703},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(EquityRCAL,Assets!$BG$192)","v":25.272403342375402}]
[{"$f":"ROW()","v":4704},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Inputs!$D$42,Assets!$BG$192)","v":0}]
[{"$f":"ROW()","v":4705},"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,{"$f":"MIN(Inputs!$D$43,Assets!$BG$192)","v":5}]
[{"$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,{"$f":"MIN(Inputs!$D$44,Assets!$BG$192)","v":20}]
[{"$f":"ROW()","v":4707},"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,{"$f":"MIN(Inputs!$D$45,Assets!$BG$192)","v":0}]
[{"$f":"ROW()","v":4708}]
[{"$f":"ROW()","v":4709},"Opening Asset Values"]
[{"$f":"ROW()","v":4710},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ4755","v":3.759920283758611E-2}]
[{"$f":"ROW()","v":4711},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1213477422101026]
[{"$f":"ROW()","v":4712},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4043333333333337]
[{"$f":"ROW()","v":4713},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6283429174805357E-3]
[{"$f":"ROW()","v":4714},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4715},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4716},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23659421400648867]
[{"$f":"ROW()","v":4717},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14125027701879922]
[{"$f":"ROW()","v":4718},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":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]
[{"$f":"ROW()","v":4720},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58461358490815774]
[{"$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,1.3336679569355416]
[{"$f":"ROW()","v":4722},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4723},"Total",null,{"$f":"SUM(D4710:D4722)","v":0},{"$f":"SUM(E4710:E4722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4710:BG4722)","v":0},0,{"$f":"SUM(BI4710:BI4722)","v":0},0,5.8660346541674908]
[{"$f":"ROW()","v":4724},"Capex"]
[{"$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":"BJ$209","v":3.759920283758611E-2}]
[{"$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":"BJ$210","v":1.1213477422101026}]
[{"$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,{"$f":"BJ$211","v":2.4043333333333337}]
[{"$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,{"$f":"BJ$212","v":6.6283429174805357E-3}]
[{"$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,{"$f":"BJ$213","v":0}]
[{"$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,{"$f":"BJ$214","v":0}]
[{"$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,{"$f":"BJ$215","v":0.23659421400648867}]
[{"$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,{"$f":"BJ$216","v":0.14125027701879922}]
[{"$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,{"$f":"BJ$217","v":0}]
[{"$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,{"$f":"BJ$218","v":0}]
[{"$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,{"$f":"BJ$219","v":0.58461358490815774}]
[{"$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,{"$f":"BJ$220","v":1.3336679569355416}]
[{"$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,{"$f":"BJ$221","v":0}]
[{"$f":"ROW()","v":4738},"Total",null,{"$f":"SUM(D4725:D4737)","v":0},{"$f":"SUM(E4725:E4737)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4725:BG4737)","v":0},0,{"$f":"SUM(BI4725:BI4737)","v":0},5.8660346541674908,0]
[{"$f":"ROW()","v":4739},"Depreciation"]
[{"$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,{"$f":"IF($B4710=\"Non-depreciable assets\",0,MIN(BK4710,IF(BK4695>1,BK4710/BK4695,BK4710)))*BK$12","v":1.0161946712861111E-3}]
[{"$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,{"$f":"IF($B4711=\"Non-depreciable assets\",0,MIN(BK4711,IF(BK4696>1,BK4711/BK4696,BK4711)))*BK$12","v":3.0306695735408177E-2}]
[{"$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,{"$f":"IF($B4712=\"Non-depreciable assets\",0,MIN(BK4712,IF(BK4697>1,BK4712/BK4697,BK4712)))*BK$12","v":8.0144444444444449E-2}]
[{"$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,{"$f":"IF($B4713=\"Non-depreciable assets\",0,MIN(BK4713,IF(BK4698>1,BK4713/BK4698,BK4713)))*BK$12","v":2.2094476391601786E-4}]
[{"$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,{"$f":"IF($B4714=\"Non-depreciable assets\",0,MIN(BK4714,IF(BK4699>1,BK4714/BK4699,BK4714)))*BK$12","v":0}]
[{"$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,{"$f":"IF($B4715=\"Non-depreciable assets\",0,MIN(BK4715,IF(BK4700>1,BK4715/BK4700,BK4715)))*BK$12","v":0}]
[{"$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,{"$f":"IF($B4716=\"Non-depreciable assets\",0,MIN(BK4716,IF(BK4701>1,BK4716/BK4701,BK4716)))*BK$12","v":6.3944382163915858E-3}]
[{"$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,{"$f":"IF($B4717=\"Non-depreciable assets\",0,MIN(BK4717,IF(BK4702>1,BK4717/BK4702,BK4717)))*BK$12","v":1.4125027701879922E-2}]
[{"$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,{"$f":"IF($B4718=\"Non-depreciable assets\",0,MIN(BK4718,IF(BK4703>1,BK4718/BK4703,BK4718)))*BK$12","v":0}]
[{"$f":"ROW()","v":4749},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B4719=\"Non-depreciable assets\",0,MIN(BK4719,IF(BK4704>1,BK4719/BK4704,BK4719)))*BK$12","v":0}]
[{"$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,{"$f":"IF($B4720=\"Non-depreciable assets\",0,MIN(BK4720,IF(BK4705>1,BK4720/BK4705,BK4720)))*BK$12","v":0.11692271698163155}]
[{"$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,{"$f":"IF($B4721=\"Non-depreciable assets\",0,MIN(BK4721,IF(BK4706>1,BK4721/BK4706,BK4721)))*BK$12","v":6.6683397846777084E-2}]
[{"$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,{"$f":"IF($B4722=\"Non-depreciable assets\",0,MIN(BK4722,IF(BK4707>1,BK4722/BK4707,BK4722)))*BK$12","v":0}]
[{"$f":"ROW()","v":4753},"Total",null,{"$f":"SUM(D4740:D4752)","v":0},{"$f":"SUM(E4740:E4752)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4740:BG4752)","v":0},0,{"$f":"SUM(BI4740:BI4752)","v":0},0,0.31581386036173487]
[{"$f":"ROW()","v":4754},"Closing Asset Values"]
[{"$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,{"$f":"BJ4710+BJ4725-BJ4740","v":3.759920283758611E-2},3.6583008166300002E-2]
[{"$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,{"$f":"BJ4711+BJ4726-BJ4741","v":1.1213477422101026},1.0910410464746945]
[{"$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,{"$f":"BJ4712+BJ4727-BJ4742","v":2.4043333333333337},2.3241888888888891]
[{"$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,{"$f":"BJ4713+BJ4728-BJ4743","v":6.6283429174805357E-3},6.4073981535645178E-3]
[{"$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,{"$f":"BJ4716+BJ4731-BJ4746","v":0.23659421400648867},0.23019977579009709]
[{"$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,{"$f":"BJ4717+BJ4732-BJ4747","v":0.14125027701879922},0.12712524931691929]
[{"$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,0,0]
[{"$f":"ROW()","v":4764},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$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,{"$f":"BJ4720+BJ4735-BJ4750","v":0.58461358490815774},0.4676908679265262]
[{"$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,{"$f":"BJ4721+BJ4736-BJ4751","v":1.3336679569355416},1.2669845590887645]
[{"$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,{"$f":"SUM(D4755:D4767)","v":0},{"$f":"SUM(E4755:E4767)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4755:BG4767)","v":0},0,{"$f":"SUM(BI4755:BI4767)","v":0},5.8660346541674908,{"$f":"SUM(BK4755:BK4767)","v":5.5502207938057557}]
[{"$f":"ROW()","v":4769},{"$f":"TEXT(EOMONTH(LEFT(B4693,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2029 Capex"}]
[{"$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},{"$f":"SUM(E4786:E4798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4786:BG4798)","v":0},0,{"$f":"SUM(BI4786:BI4798)","v":0},0,0]
[{"$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":"BK$209","v":0}]
[{"$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":"BK$210","v":0.33286438231889159}]
[{"$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,{"$f":"BK$211","v":0.32766666666666661}]
[{"$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,{"$f":"BK$212","v":0}]
[{"$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,{"$f":"BK$213","v":0}]
[{"$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,{"$f":"BK$214","v":1.4472364448647459E-2}]
[{"$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,{"$f":"BK$215","v":0}]
[{"$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,{"$f":"BK$216","v":0.29858832612631919}]
[{"$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,{"$f":"BK$217","v":0}]
[{"$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,{"$f":"BK$218","v":0}]
[{"$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,{"$f":"BK$219","v":0.42127331469452217}]
[{"$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,{"$f":"BK$220","v":1.3336679569355416}]
[{"$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,{"$f":"BK$221","v":0}]
[{"$f":"ROW()","v":4814},"Total",null,{"$f":"SUM(D4801:D4813)","v":0},{"$f":"SUM(E4801:E4813)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4801:BG4813)","v":0},0,{"$f":"SUM(BI4801:BI4813)","v":0},0,2.7285330111905886]
[{"$f":"ROW()","v":4815},"Depreciation"]
[{"$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},{"$f":"SUM(E4816:E4828)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4816:BG4828)","v":0},0,{"$f":"SUM(BI4816:BI4828)","v":0},0,0]
[{"$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":0.33286438231889159}]
[{"$f":"ROW()","v":4833},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4788+BK4803-BK4818","v":0.32766666666666661}]
[{"$f":"ROW()","v":4834},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1.4472364448647459E-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":0.29858832612631919}]
[{"$f":"ROW()","v":4839},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4794+BK4809-BK4824","v":0}]
[{"$f":"ROW()","v":4840},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4795+BK4810-BK4825","v":0}]
[{"$f":"ROW()","v":4841},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4796+BK4811-BK4826","v":0.42127331469452217}]
[{"$f":"ROW()","v":4842},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3336679569355416]
[{"$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},{"$f":"SUM(E4831:E4843)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG4831:BG4843)","v":0},0,{"$f":"SUM(BI4831:BI4843)","v":0},0,{"$f":"SUM(BK4831:BK4843)","v":2.7285330111905886}]

{"sheet":"Tax Assets","index":13,"n_rows":5929,"n_cols":86,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Tax Assets"]
["Ref",{"$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}]
[{"$f":"ROW()","v":4},"Historic, Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Historic","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$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"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":1},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":1},{"$f":"Inputs!U6","v":1},{"$f":"Inputs!V6","v":1},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1},{"$f":"Inputs!AA6","v":1},{"$f":"Inputs!AB6","v":1},{"$f":"Inputs!AC6","v":1},{"$f":"Inputs!AD6","v":1},{"$f":"Inputs!AE6","v":1},{"$f":"Inputs!AF6","v":1},{"$f":"Inputs!AG6","v":1},{"$f":"Inputs!AH6","v":1},{"$f":"Inputs!AI6","v":1},{"$f":"Inputs!AJ6","v":1},{"$f":"Inputs!AK6","v":1},{"$f":"Inputs!AL6","v":1},{"$f":"Inputs!AM6","v":1},{"$f":"Inputs!AN6","v":1},{"$f":"Inputs!AO6","v":1},{"$f":"Inputs!AP6","v":1},{"$f":"Inputs!AQ6","v":1},{"$f":"Inputs!AR6","v":1},{"$f":"Inputs!AS6","v":1},{"$f":"Inputs!AT6","v":1},{"$f":"Inputs!AU6","v":2},{"$f":"Inputs!AV6","v":2},{"$f":"Inputs!AW6","v":2},{"$f":"Inputs!AX6","v":2},{"$f":"Inputs!AY6","v":2},{"$f":"Inputs!AZ6","v":3},{"$f":"Inputs!BA6","v":3},{"$f":"Inputs!BB6","v":3},{"$f":"Inputs!BC6","v":3},{"$f":"Inputs!BD6","v":3},{"$f":"Inputs!BE6","v":4},{"$f":"Inputs!BF6","v":4},{"$f":"Inputs!BG6","v":4},{"$f":"Inputs!BH6","v":4},{"$f":"Inputs!BI6","v":4},{"$f":"Inputs!BJ6","v":5},{"$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,{"$f":"D8+1","v":"1994-07-01"},"1994-10-01","1995-01-01","1995-04-01","1995-07-01","1995-10-01","1996-01-01","1996-04-01","1996-07-01","1996-10-01","1997-01-01","1997-04-01","1997-07-01","1997-10-01","1998-01-01","1998-04-01","1998-07-01","1998-10-01","1999-01-01","1999-04-01","1999-07-01","1999-10-01",{"$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","2026-01-01","2027-01-01","2028-01-01","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":"CD7+CD11-1","v":"2025-12-31"},"2026-12-31",{"$f":"CF7+CF11-1","v":"2027-12-31"},"2028-12-31",{"$f":"CH7+CH11-1","v":"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,{"$f":"YEAR(CD8)","v":2025},2026,{"$f":"YEAR(CF8)","v":2027},2028,{"$f":"YEAR(CH8)","v":2029}]
[{"$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","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"ROW()","v":11},"Days",null,null,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"Inputs!G11","v":91},{"$f":"Inputs!H11","v":91},{"$f":"Inputs!I11","v":92},{"$f":"Inputs!J11","v":92},{"$f":"Inputs!K11","v":90},{"$f":"Inputs!L11","v":91},{"$f":"Inputs!M11","v":92},{"$f":"Inputs!N11","v":92},{"$f":"Inputs!O11","v":90},{"$f":"Inputs!P11","v":91},{"$f":"Inputs!Q11","v":92},{"$f":"Inputs!R11","v":92},{"$f":"Inputs!S11","v":90},{"$f":"Inputs!T11","v":91},{"$f":"Inputs!U11","v":92},{"$f":"Inputs!V11","v":92},{"$f":"Inputs!W11","v":91},{"$f":"Inputs!X11","v":91},{"$f":"Inputs!Y11","v":92},{"$f":"Inputs!Z11","v":92},{"$f":"Inputs!AA11","v":90},{"$f":"Inputs!AB11","v":91},{"$f":"Inputs!AC11","v":92},{"$f":"Inputs!AD11","v":92},{"$f":"Inputs!AE11","v":90},{"$f":"Inputs!AF11","v":91},{"$f":"Inputs!AG11","v":92},{"$f":"Inputs!AH11","v":92},{"$f":"Inputs!AI11","v":90},{"$f":"Inputs!AJ11","v":91},{"$f":"Inputs!AK11","v":92},{"$f":"Inputs!AL11","v":92},{"$f":"Inputs!AM11","v":91},{"$f":"Inputs!AN11","v":91},{"$f":"Inputs!AO11","v":92},{"$f":"Inputs!AP11","v":92},{"$f":"Inputs!AQ11","v":90},{"$f":"Inputs!AR11","v":91},{"$f":"Inputs!AS11","v":92},{"$f":"Inputs!AT11","v":92},{"$f":"Inputs!AU11","v":365},{"$f":"Inputs!AV11","v":365},{"$f":"Inputs!AW11","v":366},{"$f":"Inputs!AX11","v":365},{"$f":"Inputs!AY11","v":365},{"$f":"Inputs!AZ11","v":365},{"$f":"Inputs!BA11","v":366},{"$f":"Inputs!BB11","v":365},{"$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},{"$f":"Inputs!BJ11","v":365},{"$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,{"$f":"ROUND(YEARFRAC(E7,E8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(Z7,Z8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(YEARFRAC(BY7,BY8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(CA7,CA8),2)","v":1},1,1,{"$f":"ROUND(YEARFRAC(CD7,CD8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(CF7,CF8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(CH7,CH8),2)","v":1}]
[{"$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":136.1},{"$f":"Inputs!BI16","v":140.18299999999999},{"$f":"Inputs!BJ16","v":143.70159329999998},{"$f":"Inputs!BK16","v":147.30850329182996},{"$f":"Inputs!BL16","v":151.00594672445487},{"$f":"Inputs!BM16","v":154.79619598723866},{"$f":"Inputs!BN16","v":158.68158050651834}]
[{"$f":"ROW()","v":14},"Period End December Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB13/AA13-1","v":7.1736011477760986E-3},{"$f":"AC13/AB13-1","v":3.8461538461538547E-2},2.7434842249656199E-3,1.0943912448700521E-2,8.1190798376182816E-3,2.6845637583892135E-3,9.3708165997323789E-3,9.2838196286471053E-3,6.5703022339027584E-3,6.5274151436032213E-3,6.4850843060959562E-3,1.2886597938144284E-2,0,6.3613231552162031E-3,5.0568900126422012E-3,8.8050314465408785E-3,4.9875311720697368E-3,3.7220843672458592E-3,7.4165636588379158E-3,7.3619631901840066E-3,6.0901339829475543E-3,9.6852300242131761E-3,4.7961630695443347E-3,8.3532219570405797E-3,1.6568047337278236E-2,9.3131548311990997E-3,-1.1534025374856371E-3,0,1.2702078521940052E-2,6.8415051311288E-3,9.060022650056565E-3,1.3468013468013407E-2,1.439645625692143E-2,1.2008733624454315E-2,-3.2362459546925182E-3,1.0822510822510178E-3,4.3243243243242802E-3,9.687836383207582E-3,5.3304904051172386E-3,2.7571580063626921E-2,2.9927760577915352E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,3.0000000000000027E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2,2.50999999999999E-2]
[{"$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,{"$f":"Z24","v":385.80093399812483},379.93345011362482,374.04912647912482,368.16480284462483,365.92461107012485,359.98760862999984,354.05060618987483,348.11360374974981,350.5679951096248,344.5233093884998,338.47862366737479,332.43393794624978,327.50863026512479,321.44484479274979,315.38105932037479,309.31727384799979,313.39223084562479,307.19836141824982,301.00449199087484,294.81062256349986,294.7561794961249,288.4601575939999,282.16413569187489,275.86811378974988,271.07273931762489,264.74841618173707,258.42409304584925,252.11070506599989,248.0660746106249,241.8795690469999,235.69306348337491,229.50655791974992,225.11560383612493,218.99588005187493,212.87615626762494,206.75643248337494,202.32880858912495,196.19071221287493,190.05261583662491,183.91451946037489,181.04625972412487,156.66973419712485,132.25827257012483,108.10611148497095,85.865609846978003,63.020271566569207,41.328730894852839,22.549912242179872,19.900489802979276,17.724282118784394,16.187759740160018,22.798261201641832,30.922814542854795,38.806212826601353,43.558737767012516,55.276457977470265,75.58420293736296,76.452815371262858,73.910758395492365,70.307166712667879]
[{"$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},0,3.6441318599999999,0,0,0,8.3913938000000012,0,0,0,1.11937804,0,0,0,10.13874247,0,0,0,6.1394263600000007,0,0,0,1.5006474299999999,0,0,0,2.1338906000000004,0,0,0,1.7955514800000001,0,0,0,1.6920998899999997,0,0,0,3.2698366400000003,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.3028512129304268,9.1936433040738663,12.317277321937061,13.008892302256617,11.680521749349039,19.344574677101324,{"$f":"CD258","v":29.562695940899861},12.949074636222932,{"$f":"CF258","v":8.941693832610639},6.6718578250877636,{"$f":"CH258","v":3.1812485722258073}]
[{"$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},5.8843236345000003,5.8843236345000003,5.9370024401250001,5.9370024401250001,5.9370024401250001,5.9370024401249992,6.044685721125,6.044685721125,6.044685721125,6.044685721125,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.296021902125001,6.296021902125001,6.2960219021250019,6.2960219021250019,6.3243231358878216,6.3243231358878216,6.3133879798493604,6.1785210553750023,6.186505563625003,6.186505563625003,6.186505563625003,6.186505563625003,6.1197237842500023,6.1197237842500023,6.1197237842500041,6.1197237842500041,6.1380963762500045,6.1380963762500045,6.1380963762500045,6.1380963762500054,24.833815247000018,24.726108227000019,24.815818019000019,24.833795666692339,24.981550417331505,24.946461912217345,20.187698861913198,4.0814991952917339,2.9425154741142667,2.7873047899455301,2.5831418425920516,4.1927239807240957,5.1254940185100644,6.9279968089378778,7.6268544666435698,{"$f":"CD211+CD273","v":9.2549509810071697},12.080462202323035,{"$f":"CF211+CF273","v":11.483750808381137},10.275449507912262,{"$f":"CH211+CH273","v":9.2744232529940565}]
[{"$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},{"$f":"AB196+AB288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.2068801609272193E-2,0,0,0,0,0,{"$f":"CD196+CD288","v":0},0,{"$f":"CF196+CF288","v":0},0,{"$f":"CH196+CH288","v":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},368.16480284462483,365.92461107012485,359.98760862999984,354.05060618987483,348.11360374974981,350.5679951096248,344.5233093884998,338.47862366737479,332.43393794624978,327.50863026512479,321.44484479274979,315.38105932037479,309.31727384799979,313.39223084562479,307.19836141824982,301.00449199087484,294.81062256349986,294.7561794961249,288.4601575939999,282.16413569187489,275.86811378974988,271.07273931762489,264.74841618173707,258.42409304584925,252.11070506599989,248.0660746106249,241.8795690469999,235.69306348337491,229.50655791974992,225.11560383612493,218.99588005187493,212.87615626762494,206.75643248337494,202.32880858912495,196.19071221287493,190.05261583662491,183.91451946037489,181.04625972412487,156.66973419712485,132.25827257012483,108.10611148497095,85.865609846978003,63.020271566569207,41.328730894852839,22.549912242179872,19.900489802979276,17.724282118784394,16.187759740160018,22.798261201641832,30.922814542854795,38.806212826601353,43.558737767012516,55.276457977470265,{"$f":"CD19+CD20-CD21+CD22+CD23","v":75.58420293736296},76.452815371262858,{"$f":"CF19+CF20-CF21+CF22+CF23","v":73.910758395492365},70.307166712667879,{"$f":"CH19+CH20-CH21+CH22+CH23","v":64.213992031899636}]
[{"$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":2.3253967697364089},2.1566120629171905,1.9708806937198982,1.8178384183885385,1.7616512966348521,1.5778474888640766,1.4111852976471202,1.2880999338567756,1.1778743596222545]
[{"$f":"ROW()","v":29},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,4.5868180900000004,{"$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-2,8.3040279369262365E-2,0.10321911584635905,1.4068869201248846,3.1486355100753833,4.2427128015094473,5.0931794348752906,5.8570163789628751]
[{"$f":"ROW()","v":30},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,28.736501899999997,32.770543836249999,32.356421959875,31.942300083500001,31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,34.371179430516825,33.843387205204081,33.315594979891337,32.787802754578593,40.326723099265848,39.698096966828103,39.069470834390359,38.440844701952614,38.461671639514869,37.824927343702122,37.188183047889375,36.551438752076628,45.715953626263882,44.956693590826134,44.197433555388386,43.438173519950638,46.751789224512891,45.941618242325141,45.131447260137392,44.321276277949643,44.218226925761897,43.399216923199148,42.5802069206364,41.761196918073651,41.859706005510901,41.029227014323155,40.198748023135408,39.368269031947662,38.892821690759916,38.057904803947167,37.222987917134418,36.388071030321669,35.954922623508921,35.114983630696173,34.275044637883425,33.435105645070678,32.888966562257927,29.881756015506937,26.536248277755949,23.291632333851112,20.367243941023197,17.643730529537159,14.166303204103691,11.079394152420223,10.239624332486754,8.9737502364287849,7.5337349947900787,8.7979083055207372,15.179459135733939,17.198491879257421,19.778136094909765,27.632174171122386,36.805945682605675,37.603349970474483,38.52290464265176,37.340217173338353]
[{"$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-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.4833482912331788,1.4623220742959262,1.4412958573586736,1.420269640421421,1.4963877934841685,1.474147271921916,1.4519067503596634,1.4296662287974109,1.4665486172351583,1.4435690592979056,1.4205895013606529,1.3976099434234002,1.4441397554861477,1.4202913304238951,1.3964429053616425,1.3725944802993899,1.3825250552371373,1.3582543926748847,1.333983730112632,1.3097130675503794,1.3029960749881269,1.2785059915508743,1.2540159081136217,1.2295258246763692,1.5854257712391167,1.5561808124268641,1.5269358536146116,1.4976908948023591,1.9491786359901067,1.9139245184278542,1.8786704008656017,1.8434162833033492,1.8113813057410966,1.776086948928844,1.7407925921165914,1.7054982353043389,1.6702038784920863,1.529026451243076,1.3878490239940657,1.2466715967450555,1.2410941694960451,1.2808720163145608,1.5351858253621742,0.9625031594097877,1.183333768457401,1.2367324788492966,1.4764569824411566,2.0731166956478266,1.8914922196541277,1.7090683119430627,1.5362472939122902,1.575306446505687,1.3987735162870241,1.2299879723994134,1.0937589549731848,0.98658019533834218]
[{"$f":"ROW()","v":32},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,4.6208323300000007,5.3832788817499999,5.2458088895000001,5.1083388972500003,4.9708689050000006,8.3471580327499986,8.1218440624999992,7.896530092249999,7.6712161219999988,7.9278180617499983,7.6904561937499984,7.4530943257499986,7.2157324577499988,6.9851785897499994,6.7476465217499992,6.5101144537499991,6.2725823857499989,6.0629907777499987,5.824760198249999,5.5865296187499993,5.3482990392499996,5.11525080975,4.8768906715,4.63853053325,4.400170395,4.21770868675,3.9779510877500002,3.7381934887500003,{"$f":"AO107","v":3.4984358897500005},3.3280655607500007,3.0865732800000005,2.8450809992500004,2.6035887185000002,2.8016742577500002,2.5491925315000001,2.29671080525,2.0442290789999999,1.8232468927499998,1.5670156059935896,1.3107843192371793,1.0634392484999997,1.3755049719999999,1.2484603962499998,1.1214158204999998,0.99437124474999972,1.0627352689999996,1.0186494562499995,0.97456364349999947,0.93047783074999946,1.5914454179999993,1.5417811679999993,1.4921169179999993,1.4424526679999994,2.108444787999999,1.898924010999999,1.8703087139999988,2.0609827319999985,2.084812068999998,2.8822222652881484,3.3318888967593332,3.7935583822305179,3.2766890807017028,2.8177338067219946,2.7053858784382685,4.0527392704878764,3.3673807364296637,2.8708498810805549,2.6694855402023516,2.1615356182637671,1.5937271092600311,1.1795761767060602,0.91598402531190137,0.70017463884559206]
[{"$f":"ROW()","v":33},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,1.0654488099999999,1.3089822897500001,1.2755918270000002,1.2422013642500003,1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999949,0.57149449174999956,0.54424275274999967,0.50080728874999969,0.45737182474999971,0.41393636074999973,0.37050089674999975,0.32706543274999977,0.28362996874999979,0.24019450474999982,0.19705604074999983,0.15293017174358958,0.10880430273717934,6.6727373749999874E-2,5.8170704999999906E-2,4.7912028749999898E-2,3.7653352499999897E-2,2.7394676249999896E-2,1.7135999999999894E-2,1.6527599999999896E-2,1.5919199999999897E-2,1.5310799999999897E-2,0.1284270599999999,0.1249755434999999,0.1215240269999999,0.11807251049999989,1.7130800340000001,1.539428064,1.3657760939999999,1.1921241239999998,1.0184721539999997,0.84639908399999964,0.67432601399999959,0.50228264399999956,0.33106427399999949,0.15984590399999946,9.9999999999941802E-4,8.9999999999941798E-4,7.9999999999941793E-4,3.3634299999994173E-3,0.21854377399999941,0.297091388941082,0.45716463082070957,0.55607101642014134,0.51878494770601491,0.4149679581648118]
[{"$f":"ROW()","v":34},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,4.8415115599999998,6.1153275354999996,6.0381294551249995,5.9609313747499995,5.8837332943749994,6.9455661639999988,6.854130196749999,6.7626942294999992,6.6712582622499994,6.4910631249999993,6.4883863277499989,6.3969503604999991,6.3055143932499993,6.2272941359999994,6.1356929723749998,6.0440918087500002,5.9524906451250006,5.868181281500001,5.7764889703750013,5.6847966592500017,5.593104348125002,5.5056802170000028,5.413934553625003,5.3221888902500032,5.2304432268750034,5.1408975635000038,5.0491244001250042,4.9573512367500046,4.8655780733750049,4.7738049100000053,4.6820317466250057,4.590258583250006,4.4984854198750064,4.4067122565000068,4.3149390931250071,4.2231659297500075,4.1313927663750079,4.0422386030000084,3.9504327021250085,3.8586268012500087,3.7668209003750088,3.7098522995000089,3.6176109323750092,3.5253695652500094,3.4331281981250097,3.3530136910000099,3.2606207381250099,3.1682277852500098,3.0758348323750098,3.1281852295000099,3.0339829847500099,2.93978074000001,2.8455784952500101,2.7701862505000103,2.4607100115000105,2.0795468705000109,1.698383729500011,2.3732205885000117,1.9570705343730876,1.5470369934733881,1.1714610799075369,1.0441585933416855,0.99288694469059879,0.97743325403443626,1.045046502513717,1.6956713272667321,2.3180346224442556,2.3005101429846841,2.1404431610997028,1.9803761792147214,1.9817191080546821,2.2432945456739737,2.3253464989236261]
[{"$f":"ROW()","v":35},"Other assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.16324393000000001,0.15916283175000001,0.15508173350000001,0.15100063525000001,0.41914297699999997,0.40825629274999997,0.39736960849999997,0.38648292424999997,0.91782836999999995,0.89338588249999995,0.86894339499999995,0.84450090749999995,1.0381447499999998,1.0082501042499998,0.97835545849999983,0.94846081274999983,1.2712697969999998,1.2325575604999996,1.1938453239999995,1.1551330874999994,1.2992185109999994,1.2559363329999993,1.2126541549999992,1.1693719769999991,2.7192835989999988,2.6361715759999989,2.5530595529999989,2.4699475299999989,2.8268860769999988,2.7327727897499989,2.638659502499999,2.5445462152499991,2.793512977999999,2.6908226894999991,2.5881324009999993,2.4854421124999995,2.8487897339999995,2.7344484977499994,2.6201072614999994,2.5057660252499994,2.6406738789999995,2.5241825137499996,2.4076911484999997,2.2911997832499997,2.7774140879999996,2.3230974039999999,1.8970492329999999,1.493057495,1.6301093340840001,1.2588360791815218,1.0467160611388491,1.1261977289190492,1.0109271011448533,0.92760348213196964,1.0720367500466346,1.6479232283211378,1.403086286019728,1.4855308481545393,1.7084200726406666,1.9977601335426804,12.089073468235636,13.228615021032592,10.708877492726344,8.697778291668179]
[{"$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},{"$f":"BY111","v":1.7144713671477962E-2},{"$f":"BZ111","v":1.0286828202886778E-2},{"$f":"CA111","v":6.1720969217320667E-3},{"$f":"CB111","v":3.7032581530392402E-3},2.2219548918235442E-3,0.29165548221517884,0.17499328932910729,0.10499597359746436,6.2997584158478614E-2]
[{"$f":"ROW()","v":37},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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":1.998749422715054},{"$f":"BZ113","v":3.2693056942196455},{"$f":"CA113","v":6.3599592903428412},{"$f":"CB113","v":8.1175677613163391},{"$f":"CC113","v":10.158356105668101},{"$f":"CD113","v":9.3093257340034281},{"$f":"CE113","v":7.1677992137488067},{"$f":"CF113","v":5.0372264070810671},{"$f":"CG113","v":3.6872583943312658}]
[{"$f":"ROW()","v":39},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79531369674442498,1.9116639378381688,4.8528902949771844,5.3571350962678768,6.1950995822846959,6.9837469373904888,7.7288743055503923,8.4357208386479687,9.1090240409234671]
[{"$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},108.10611148497109,85.865609846978131,63.020271566569335,41.328730894852981,22.54991224218,19.900489802979404,17.724282118784522,16.239828541769416,22.850330003251226,30.974883344464203,38.858281628210754,43.610806568621911,55.328526779079667,75.63627173897234,76.504884172872238,73.962827197101745,70.359235514277245]
[{"$f":"ROW()","v":42},"Capex ($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,{"$f":"AA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,0,0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.7660830556472618,0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,2.7999999999999994E-2,0.1178144195531715,6.1373873686806669E-3,-1.1373680468057321E-2,8.8200292801529061E-3,0.11692133296919963,{"$f":"CD151","v":0},0,{"$f":"CF151","v":4.1717143428174147E-2},4.2764243728221303E-2,{"$f":"CH151","v":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,{"$f":"AA152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.1095663194934411,1.4999047156207482E-3,0,0,0,0,0,8.8144489759935617E-4,2.7233262677309716E-2,1.3134367422974935,{"$f":"CD152","v":1.8825809365683648},1.4097811252180255,{"$f":"CF152","v":1.2762748244642559},1.2753884266936268,{"$f":"CH152","v":0.38809291903517784}]
[{"$f":"ROW()","v":45},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N153","v":4.3932482100000003},0,0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999,{"$f":"AA153","v":0},0,0,2.9064312299999999,0,0,0,8.06671257,0,0,0,0.64945307000000008,0,0,0,9.8012591699999998,0,0,0,4.0728757400000006,0,0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,0,0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656000000000003E-2,0,0.96551400000000009,0.32689182912451098,0.13300000000000001,2.831367587869364,8.0865603046388408,4.1010489440343134,4.9329447457293947,10.073846512718774,{"$f":"CD153","v":12.024940116124574},4.5598297309722984,{"$f":"CF153","v":4.7415447502315153},2.7346190586724286,{"$f":"CH153","v":0.38203280342372647}]
[{"$f":"ROW()","v":46},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N154","v":0},0,0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2,{"$f":"AA154","v":0},0,0,0.16023623999999997,0,0,0,9.7144369999999994E-2,0,0,0,5.9122910000000001E-2,0,0,0,6.9509370000000001E-2,0,0,0,3.3779000000000003E-2,0,0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165799999999997,-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,0.35099999999999992,0.72548520961480989,1.1737729375921956E-2,0,0,0.20242263236190616,{"$f":"CD154","v":0},0,{"$f":"CF154","v":7.3542924134348542E-3},7.5388851530120669E-3,{"$f":"CH154","v":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,{"$f":"AA155","v":0},0,0,2.7940459999999997E-2,0,0,0,5.1823500000000005E-3,0,0,0,5.5898429999999999E-2,0,0,0,6.9387269999999987E-2,0,0,0,0.43957782000000001,0,0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,0,0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158099999999996,0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,0.39699999999999996,1.8248356833333332,0.15108878789217964,0.27272733684638628,0.50926911130421493,0.20571597132493846,{"$f":"CD155","v":0},0,{"$f":"CF155","v":0},0,{"$f":"CH155","v":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,{"$f":"AA156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,0,0,0,0,0,0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,1E-3,0,0,2.6634299999999992E-3,0.21581302999999999,0.12223636974108261,{"$f":"CD156","v":0.21949151966784411},0.19035931176357374,{"$f":"CF156","v":7.3968134569901964E-2},0,{"$f":"CH156","v":1.6873605175442511E-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,{"$f":"AA157","v":0},0,0,7.2917999999999993E-3,0,0,0,4.2681799999999999E-3,0,0,0,2.2000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,0,0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.4820254443953898E-2,0,0,1.9079290414764666E-2,5.5851212930427066E-2,0.14104992721239187,0.73074940984674563,0.73881194176359122,0.13575476421467578,0,{"$f":"CD157","v":0},0.16127896072494211,{"$f":"CF157","v":0.4278335525405203},0.26909540279790672,{"$f":"CH157","v":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,{"$f":"AT158","v":1.5931937999999999},0,0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,0,0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319404E-2,0.32115210083082424,0.12420701035951059,0.12197092915677381,0.33699999999999997,0.74188264335983822,6.5066051455892809E-2,0.37336426044889881,0.55956078824424438,0.64850167116602342,{"$f":"CD158","v":10.522891675322162},3.6021196722983899,{"$f":"CF158","v":0.15672029247843711},0.16065397181964583,{"$f":"CH158","v":0.34812981271506299}]
[{"$f":"ROW()","v":51},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477962E-2,0,{"$f":"CA159","v":0},0,0,{"$f":"CD159","v":0.29032230928008473},0,{"$f":"CF159","v":0},0,{"$f":"CH159","v":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,{"$f":"CF160","v":0},0,{"$f":"CH160","v":0}]
[{"$f":"ROW()","v":53},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.998749422715054,{"$f":"BZ161","v":2.0700560405906132},4.3983758738110534,4.3015921871106331,5.2878154488782982,3.2143120706025674,1.5822037733467504,0.73654687883178305,0.6649225500826258,0.4911705760539799]
[{"$f":"ROW()","v":54},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79531369674442498,{"$f":"BZ162","v":1.1958816107681862},3.1323927509228322,0.98953383078841139,1.3736779956436078,1.4081573133342622,1.443502061898952,1.4797339636526157,1.5168752861402959,1.5549488558224174]
[{"$f":"ROW()","v":55},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ163","v":0},0,0,0,0,0,0,0,0]
[{"$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,{"$f":"SUM(BQ43:BQ55)","v":0.66365693384615376},2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.3028512129304268,9.1936433040738663,12.317277321937061,13.008892302256617,11.680521749349039,19.344574677101324,29.562695940899861,12.949074636222932,8.941693832610639,6.6718578250877636,3.1812485722258073]
[{"$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,{"$f":"AU198+AU260","v":4.884063762000002},4.884063762000002,4.8840637620000029,4.8840637620000029,4.8878325872500028,4.8878325872500028,4.8878325872500028,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8914102592500042,4.8914102592500042,4.8914102592500051,4.8914102592500059,4.892339531375006,4.892339531375006,4.892339531375006,4.8923395313750069,19.569965437500024,19.487028437500022,19.569965437500024,19.569965437500031,19.57124708750003,19.57124708750003,15.229781377782382,1.1732687364670511,0.1929113547536338,0.16298230223258153,0.16314065223258151,0.1749220941878987,0.17435768872923504,0.16186230461151233,0.17310845472288611,{"$f":"CD198+CD260","v":0.18380380777077562},0.16666219121695627,{"$f":"CF198+CF260","v":0.16480250721851877},0.15298981796274244,{"$f":"CH198+CH260","v":0.15162563836254847}]
[{"$f":"ROW()","v":59},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,5.7335226125000006E-2,{"$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,{"$f":"AU199+AU261","v":0.10671411874999999},0.10671411874999999,0.10671411874999998,0.10671411874999999,0.10671411875,0.10671411874999999,0.10671411874999998,0.10671411875,0.10671411875,0.10671411875,0.10671411874999999,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875000002,0.10671411875000002,0.10671411875000002,0.10671411875000003,0.42826944550000012,0.42826944550000007,0.42826944550000012,0.42826944550000012,0.42826944550000012,0.42826944550000012,0.37641253534967223,0.20259345171045329,6.9662817104530926E-3,6.9662817104530934E-3,6.9662817104530934E-3,6.9662817104530943E-3,6.9662817104530934E-3,7.0544262002130284E-3,9.7689380189680073E-3,{"$f":"CD199+CD261","v":0.14083234661786587},0.31570383378396105,{"$f":"CF199+CF261","v":0.42580819109841278},0.51155148260604244,{"$f":"CH199+CH261","v":0.58863180518584612}]
[{"$f":"ROW()","v":60},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,0.35920627374999997,{"$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,{"$f":"AU200+AU262","v":0.81017098218774697},0.81017098218774697,0.81017098218774697,0.81017098218774697,0.81901000256274692,0.81901000256274703,0.81901000256274703,0.81901000256274714,0.83047899118774704,0.83047899118774704,0.83047899118774704,0.83047899118774704,0.83491688681274712,0.83491688681274723,0.83491688681274723,0.83491688681274723,0.8399389928127472,0.8399389928127472,0.83993899281274731,0.83993899281274742,3.3744459667509892,3.3928077377509895,3.3951727377509893,3.4027005774432975,3.4266161866740665,3.4617713254334683,3.0869090516834685,1.8052838199334698,1.5927659251824797,1.5730152416387053,1.5671942771387053,1.7050094744256414,2.0820162005108309,2.3533005300770498,2.2198084365061543,{"$f":"CD200+CD262","v":2.8511686046412867},3.7624254431034858,{"$f":"CF200+CF262","v":3.8219900780542373},3.9173065279858355,{"$f":"CH200+CH262","v":3.7982867640183651}]
[{"$f":"ROW()","v":61},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,5.4342500000000005E-4,{"$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,{"$f":"AU201+AU263","v":2.4270662562252594E-2},2.427066256225259E-2,2.427066256225259E-2,2.4270662562252587E-2,2.4490083437252588E-2,2.4490083437252588E-2,2.4490083437252588E-2,2.4490083437252584E-2,2.9244958812252586E-2,2.9244958812252586E-2,2.9244958812252586E-2,2.9244958812252586E-2,3.5254117562252586E-2,3.5254117562252586E-2,3.5254117562252586E-2,3.5254117562252586E-2,3.5294356812252591E-2,3.5294356812252584E-2,3.5294356812252591E-2,3.5294356812252584E-2,0.14117742724901033,0.14117742724901033,0.14117742724901033,0.14117742724901033,0.14795742724901034,0.15734419095238666,0.17738366595238664,-0.21954560904761322,0.13414551370337627,0.1112754964081399,0.12882549640813989,0.1933622053696209,0.18242390771106495,0.17282101803077246,0.16336347976850923,{"$f":"CD201+CD263","v":0.1765329302186629},0.16878554388761061,{"$f":"CF201+CF263","v":0.14358330983966353},0.11471764478785464,{"$f":"CH201+CH263","v":0.11022902001518436}]
[{"$f":"ROW()","v":62},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,0.11552080825000002,{"$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,{"$f":"AU202+AU264","v":0.25248172625000004},0.25248172625000004,0.25248172624999998,0.25248172625000004,0.25623128675641027,0.25623128675641027,0.24734507073717951,0.13774840649999995,0.12704457575,0.12704457575,0.12704457575,0.12704457575,4.4085812750000015E-2,4.4085812749999995E-2,4.4085812750000009E-2,4.4085812750000009E-2,4.9664250000000007E-2,4.9664250000000007E-2,4.9664250000000014E-2,4.966425E-2,0.26954183700000006,0.27274989700000007,0.29664512200000009,0.33978719300000004,0.369210119,0.44191436852881505,0.527922514528815,0.581900301528815,0.56886254152881488,0.50934792828372566,0.47748229128372555,0.83644732195039229,0.76925819219549485,0.71063345218241825,0.7136658932635227,{"$f":"CD202+CD264","v":0.56780850900373592},0.41415093255397095,{"$f":"CF202+CF264","v":0.26359215139415887},0.21580938646630926,{"$f":"CH202+CH264","v":0.17179492776911887}]
[{"$f":"ROW()","v":63},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,2.6636220249999999E-2,{"$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,{"$f":"AU203+AU265","v":4.3435463999999986E-2},4.3435463999999986E-2,4.3435463999999986E-2,4.3435463999999986E-2,4.4125869006410245E-2,4.4125869006410252E-2,4.207692898717947E-2,1.6806668749999979E-2,1.0258676250000006E-2,1.0258676249999999E-2,1.0258676249999999E-2,1.0258676249999999E-2,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999983E-4,6.0839999999999983E-4,3.4515165000000001E-3,3.4515164999999997E-3,3.4515164999999997E-3,3.4515164999999993E-3,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17207307000000005,0.17207307000000005,0.17204337000000003,0.17121837000000004,0.17121837000000004,0.15984590400000004,1E-4,9.9999999999999991E-5,9.9999999999999991E-5,6.3268599999999982E-4,4.36887548E-2,{"$f":"CD203+CD265","v":5.9418277788216525E-2},9.1452926164142037E-2,{"$f":"CF203+CF265","v":0.11125420328402837},0.10381698954120309,{"$f":"CH203+CH265","v":8.3073591632962476E-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,{"$f":"AU204+AU266","v":9.1773163374999925E-2},9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999911E-2,9.1805900874999916E-2,9.1805900874999929E-2,9.1805900874999929E-2,9.1805900874999929E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.239295287499992E-2,9.239295287499992E-2,9.239295287499992E-2,9.239295287499992E-2,9.4202244749999928E-2,9.4202244749999928E-2,9.4202244749999928E-2,9.4202244749999928E-2,0.37774947899999972,0.38116314099999976,0.38116314099999976,0.38116314099999976,0.43396314099999977,0.43485379534365348,0.37557591356585129,0.12730248656585147,7.0350939065851492E-2,7.1304903586589724E-2,7.3436678733111077E-2,8.012458509373066E-2,0.11644864658606796,0.15327924367424753,0.16006698188498131,{"$f":"CD204+CD266","v":0.16006698188498131},0.15993603188498132,{"$f":"CF204+CF266","v":0.16625811492122841},0.18704344954825441,{"$f":"CH204+CH266","v":0.19326105218814976}]
[{"$f":"ROW()","v":65},"Other assets",null,null,null,null,null,null,null,null,null,null,null,0,{"$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-2,0.10269028849999998,0.10269028849999998,0.10269028849999998,0.10269028849999998,0.11434123624999998,0.11434123624999998,0.11434123624999998,0.11434123624999998,0.11649136524999998,0.11649136524999998,0.11649136524999998,0.11649136524999998,0.49901368399999996,0.44926017099999999,0.42977273799999999,0.39708047499999999,0.43221394040839994,0.27898862895899224,0.24167043305062416,0.23947763813370654,0.20529454816965759,0.19256673208533498,0.16599616508533499,0.30990299375730262,{"$f":"CA205+CA267","v":0.2909196983140877},0.33667156375811691,0.35916161026400939,{"$f":"CD205+CD267","v":0.43157834062920697},2.4625781195014342,{"$f":"CF205+CF267","v":2.6764578207846852},2.1717531728778101,{"$f":"CH205+CH267","v":1.7665156583336357}]
[{"$f":"ROW()","v":66},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O206+O268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8578854685911851E-3,{"$f":"CA206+CA268","v":4.1147312811547114E-3},2.4688387686928265E-3,1.481303261215696E-3,{"$f":"CD206+CD268","v":8.8878195672941764E-4},0.11666219288607155,{"$f":"CF206+CF268","v":6.9997315731642931E-2},4.1998389438985755E-2,{"$f":"CH206+CH268","v":2.5199033663391452E-2}]
[{"$f":"ROW()","v":67},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CD207+CD269","v":0},0,{"$f":"CF207+CF269","v":0},0,{"$f":"CH207+CH269","v":0}]
[{"$f":"ROW()","v":68},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O208+O270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79949976908602161,{"$f":"CA208+CA270","v":1.3077222776878581},2.5439837161371361,3.2470271045265351,4.0633424422672402,3.7237302936013714,2.8671196854995227,2.0148905628324267,1.4749033577325066]
[{"$f":"ROW()","v":69},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O209+O271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9531369674442493E-2,{"$f":"CA209+CA271","v":0.19116639378381686},0.4852890294977184,0.53571350962678776,0.61950995822846977,0.69837469373904892,0.77288743055503928,0.8435720838647971,0.9109024040923468]
[{"$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},{"$f":"SUM(E58:E70)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N58:N70)","v":5.0495307103750005},5.3482509789999995,5.3482509789999995,5.3482509789999995,5.3482509789999995,5.8330461853750002,5.8330461853750002,5.8330461853750002,5.8330461853750002,5.7849953285,5.8737544984999994,5.8737544985000003,5.8737544985000003,5.8674838845000004,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.9370024401250001,5.9370024401250001,5.9370024401250001,5.9370024401250001,6.0446857211250009,6.0446857211250009,6.0446857211250018,6.0446857211250009,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.2960219021250019,6.2960219021250019,6.2960219021250019,6.2960219021250019,6.3243231358878234,6.3243231358878234,6.3133879798493622,6.1785210553750041,6.1865055636250048,6.1865055636250048,6.1865055636250048,6.1865055636250048,6.1197237842500032,6.1197237842500032,6.1197237842500041,6.119723784250005,6.1380963762500071,6.1380963762500071,6.1380963762500071,6.138096376250008,24.833815247000025,24.726108227000022,24.815818019000027,24.833795666692339,24.981550417331508,24.946461912217341,20.187698861913201,4.0814991952917339,2.9425154741142667,2.7873047899455297,2.5831418425920516,{"$f":"SUM(BZ58:BZ70)","v":4.1927239807240957},5.1254940185100644,6.9279968089378778,7.6268544666435698,9.2549509810071697,12.080462202323035,11.483750808381137,10.275449507912262,9.2744232529940565]
[{"$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},{"$f":"SUM(E73:E85)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N73:N85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ73:BZ85)","v":0},0,0,0,0,0,0,0,0]
[{"$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},{"$f":"SUM(E88:E100)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N88:N100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ88:BZ100)","v":0},0,0,0,0,0,0,0,0]
[{"$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},226.17906080050008,221.29499703850007,216.41093327650006,211.82837553450005,206.94054294725004,202.05271036000005,197.16487777275006,192.27704518550004,187.38921259825003,182.50138001100001,177.61354742374999,173.01192859649998,168.12051833724999,163.229108078,158.33769781875,153.5206293295,148.628289798125,143.73595026675,138.84361073537499,133.96341744399999,114.31051500649997,94.823486568999954,75.253521131499923,55.709188693999891,36.137941606499865,18.3327775746471,3.5949314005585027,2.6977024098230791,2.5057053046484006,2.370723002415819,2.3253967697364089,2.1566120629171905,1.9708806937198982,1.8178384183885385,1.7616512966348521,{"$f":"CD28+CD43-CD58+CD73+CD88","v":1.5778474888640766},1.4111852976471202,{"$f":"CF28+CF43-CF58+CF73+CF88","v":1.2880999338567756},1.1778743596222545,{"$f":"CH28+CH43-CH58+CH73+CH88","v":1.026248721259706}]
[{"$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-2,8.3040279369262365E-2,0.10321911584635905,1.4068869201248846,{"$f":"CD29+CD44-CD59+CD74+CD89","v":3.1486355100753833},4.2427128015094473,{"$f":"CF29+CF44-CF59+CF74+CF89","v":5.0931794348752906},5.8570163789628751,{"$f":"CH29+CH44-CH59+CH74+CH89","v":5.6564774928122068}]
[{"$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},45.941618242325141,45.131447260137392,44.321276277949643,44.218226925761897,43.399216923199148,42.5802069206364,41.761196918073651,41.859706005510901,41.029227014323155,40.198748023135408,39.368269031947662,38.892821690759916,38.057904803947167,37.222987917134418,36.388071030321669,35.954922623508921,35.114983630696173,34.275044637883425,33.435105645070678,32.888966562257927,29.881756015506937,26.536248277755949,23.291632333851112,20.367243941023197,17.643730529537159,14.166303204103691,11.079394152420223,10.239624332486754,8.9737502364287849,7.5337349947900787,8.7979083055207372,15.179459135733939,17.198491879257421,19.778136094909765,27.632174171122386,{"$f":"CD30+CD45-CD60+CD75+CD90","v":36.805945682605675},37.603349970474483,{"$f":"CF30+CF45-CF60+CF75+CF90","v":38.52290464265176},37.340217173338353,{"$f":"CH30+CH45-CH60+CH75+CH90","v":33.923963212743715}]
[{"$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},1.3582543926748847,1.333983730112632,1.3097130675503794,1.3029960749881269,1.2785059915508743,1.2540159081136217,1.2295258246763692,1.5854257712391167,1.5561808124268641,1.5269358536146116,1.4976908948023591,1.9491786359901067,1.9139245184278542,1.8786704008656017,1.8434162833033492,1.8113813057410966,1.776086948928844,1.7407925921165914,1.7054982353043389,1.6702038784920863,1.529026451243076,1.3878490239940657,1.2466715967450555,1.2410941694960451,1.2808720163145608,1.5351858253621742,0.9625031594097877,1.183333768457401,1.2367324788492966,1.4764569824411566,2.0731166956478266,1.8914922196541277,1.7090683119430627,1.5362472939122902,1.575306446505687,{"$f":"CD31+CD46-CD61+CD76+CD91","v":1.3987735162870241},1.2299879723994134,{"$f":"CF31+CF46-CF61+CF76+CF91","v":1.0937589549731848},0.98658019533834218,{"$f":"CH31+CH46-CH61+CH76+CH91","v":0.87635117532315787}]
[{"$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},2.5491925315000001,2.29671080525,2.0442290789999999,1.8232468927499998,1.5670156059935896,1.3107843192371793,1.0634392484999997,1.3755049719999999,1.2484603962499998,1.1214158204999998,0.99437124474999972,1.0627352689999996,1.0186494562499995,0.97456364349999947,0.93047783074999946,1.5914454179999993,1.5417811679999993,1.4921169179999993,1.4424526679999994,2.108444787999999,1.898924010999999,1.8703087139999988,2.0609827319999985,2.084812068999998,2.8822222652881484,3.3318888967593332,3.7935583822305179,3.2766890807017028,2.8177338067219946,2.7053858784382685,4.0527392704878764,3.3673807364296637,2.8708498810805549,2.6694855402023516,2.1615356182637671,{"$f":"CD32+CD47-CD62+CD77+CD92","v":1.5937271092600311},1.1795761767060602,{"$f":"CF32+CF47-CF62+CF77+CF92","v":0.91598402531190137},0.70017463884559206,{"$f":"CH32+CH47-CH62+CH77+CH92","v":0.52837971107647319}]
[{"$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-4,8.9999999999941798E-4,7.9999999999941793E-4,3.3634299999994173E-3,0.21854377399999941,0.297091388941082,{"$f":"CD33+CD48-CD63+CD78+CD93","v":0.45716463082070957},0.55607101642014134,{"$f":"CF33+CF48-CF63+CF78+CF93","v":0.51878494770601491},0.4149679581648118,{"$f":"CH33+CH48-CH63+CH78+CH93","v":0.34876797170729185}]
[{"$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},4.3149390931250071,4.2231659297500075,4.1313927663750079,4.0422386030000084,3.9504327021250085,3.8586268012500087,3.7668209003750088,3.7098522995000089,3.6176109323750092,3.5253695652500094,3.4331281981250097,3.3530136910000099,3.2606207381250099,3.1682277852500098,3.0758348323750098,3.1281852295000099,3.0339829847500099,2.93978074000001,2.8455784952500101,2.7701862505000103,2.4607100115000105,2.0795468705000109,1.698383729500011,2.3732205885000117,1.9570705343730876,1.5470369934733881,1.1714610799075369,1.0441585933416855,0.99288694469059879,0.97743325403443626,1.045046502513717,1.6956713272667321,2.3180346224442556,2.3005101429846841,2.1404431610997028,{"$f":"CD34+CD49-CD64+CD79+CD94","v":1.9803761792147214},1.9817191080546821,{"$f":"CF34+CF49-CF64+CF79+CF94","v":2.2432945456739737},2.3253464989236261,{"$f":"CH34+CH49-CH64+CH79+CH94","v":2.1320854467354762}]
[{"$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,{"$f":"AT35+AT50-AT65+AT80+AT95","v":2.7192835989999988},2.6361715759999989,2.5530595529999989,2.4699475299999989,2.8268860769999988,2.7327727897499989,2.638659502499999,2.5445462152499991,2.793512977999999,2.6908226894999991,2.5881324009999993,2.4854421124999995,2.8487897339999995,2.7344484977499994,2.6201072614999994,2.5057660252499994,2.6406738789999995,2.5241825137499996,2.4076911484999997,2.2911997832499997,2.7774140879999996,2.3230974039999999,1.8970492329999999,1.493057495,1.6301093340840001,1.2588360791815218,1.0467160611388491,1.1261977289190492,1.0109271011448533,0.92760348213196964,1.0720367500466346,1.6479232283211378,1.403086286019728,1.4855308481545393,1.7084200726406666,1.9977601335426804,{"$f":"CD35+CD50-CD65+CD80+CD95","v":12.089073468235636},13.228615021032592,{"$f":"CF35+CF50-CF65+CF80+CF95","v":10.708877492726344},8.697778291668179,{"$f":"CH35+CH50-CH65+CH80+CH95","v":7.2793924460496067}]
[{"$f":"ROW()","v":111},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477962E-2,1.0286828202886778E-2,6.1720969217320667E-3,3.7032581530392402E-3,2.2219548918235442E-3,{"$f":"CD36+CD51-CD66+CD81+CD96","v":0.29165548221517884},0.17499328932910729,{"$f":"CF36+CF51-CF66+CF81+CF96","v":0.10499597359746436},6.2997584158478614E-2,{"$f":"CH36+CH51-CH66+CH81+CH96","v":3.7798550495087166E-2}]
[{"$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,{"$f":"CF37+CF52-CF67+CF82+CF97","v":0},0,{"$f":"CH37+CH52-CH67+CH82+CH97","v":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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.998749422715054,3.2693056942196455,6.3599592903428412,8.1175677613163391,10.158356105668101,9.3093257340034281,7.1677992137488067,5.0372264070810671,3.6872583943312658,2.7035256126527387]
[{"$f":"ROW()","v":114},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD39+AD54-AD69+AD84+AD99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79531369674442498,1.9116639378381688,4.8528902949771844,5.3571350962678768,6.1950995822846959,6.9837469373904888,7.7288743055503923,8.4357208386479687,9.1090240409234671,9.7530704926535368]
[{"$f":"ROW()","v":115},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},85.865609846978131,63.020271566569335,41.328730894852981,22.54991224218,19.900489802979404,17.724282118784522,16.239828541769416,22.850330003251226,30.974883344464203,38.858281628210754,43.610806568621911,55.328526779079667,{"$f":"SUM(CD103:CD115)","v":75.63627173897234},76.504884172872238,{"$f":"SUM(CF103:CF115)","v":73.962827197101745},70.359235514277245,{"$f":"SUM(CH103:CH115)","v":64.266060833509002}]
[{"$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},{"$f":"Inputs!BD128","v":2.7999999999999994E-2},{"$f":"Inputs!BE128","v":0.1178144195531715},{"$f":"Inputs!BF128","v":6.1373873686806669E-3},{"$f":"Inputs!BG128","v":-1.1373680468057321E-2},{"$f":"Inputs!BH128","v":8.8200292801529061E-3},{"$f":"Inputs!BI128","v":0.11692133296919963},{"$f":"Inputs!BJ128","v":0},{"$f":"Inputs!BK128","v":0},{"$f":"Inputs!BL128","v":4.1717143428174147E-2},{"$f":"Inputs!BM128","v":4.2764243728221303E-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},{"$f":"Inputs!BG129","v":8.8144489759935617E-4},{"$f":"Inputs!BH129","v":2.7233262677309716E-2},{"$f":"Inputs!BI129","v":1.3134367422974935},{"$f":"Inputs!BJ129","v":1.8825809365683648},{"$f":"Inputs!BK129","v":1.4097811252180255},{"$f":"Inputs!BL129","v":1.2762748244642559},{"$f":"Inputs!BM129","v":1.2753884266936268},{"$f":"Inputs!BN129","v":0.38809291903517784}]
[{"$f":"ROW()","v":123},"Compressor stations",null,0,0,0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,11.9551269,4.3932482100000003,3.9281339600000007,0.66697897501979053,0.41128281,0.20947615,1.7373239999999998E-2,7.0971900000000006E-3,3.3121919999999999E-2,0.66431314999999991,0.20149755999999999,4.4733639999999998E-2,6.6200000000000005E-4,2.5260899999999999E-3,{"$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},{"$f":"Inputs!BD130","v":0.13300000000000001},{"$f":"Inputs!BE130","v":2.831367587869364},{"$f":"Inputs!BF130","v":8.0865603046388408},{"$f":"Inputs!BG130","v":4.1010489440343134},{"$f":"Inputs!BH130","v":4.9329447457293947},{"$f":"Inputs!BI130","v":10.073846512718774},{"$f":"Inputs!BJ130","v":12.024940116124574},{"$f":"Inputs!BK130","v":4.5598297309722984},{"$f":"Inputs!BL130","v":4.7415447502315153},{"$f":"Inputs!BM130","v":2.7346190586724286},{"$f":"Inputs!BN130","v":0.38203280342372647}]
[{"$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},{"$f":"Inputs!BE131","v":0.72548520961480989},{"$f":"Inputs!BF131","v":1.1737729375921956E-2},{"$f":"Inputs!BG131","v":0},{"$f":"Inputs!BH131","v":0},{"$f":"Inputs!BI131","v":0.20242263236190616},{"$f":"Inputs!BJ131","v":0},{"$f":"Inputs!BK131","v":0},{"$f":"Inputs!BL131","v":7.3542924134348542E-3},{"$f":"Inputs!BM131","v":7.5388851530120669E-3},{"$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},{"$f":"Inputs!BD132","v":0.39699999999999996},{"$f":"Inputs!BE132","v":1.8248356833333332},{"$f":"Inputs!BF132","v":0.15108878789217964},{"$f":"Inputs!BG132","v":0.27272733684638628},{"$f":"Inputs!BH132","v":0.50926911130421493},{"$f":"Inputs!BI132","v":0.20571597132493846},{"$f":"Inputs!BJ132","v":0},{"$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":1E-3},{"$f":"Inputs!BE133","v":0},{"$f":"Inputs!BF133","v":0},{"$f":"Inputs!BG133","v":2.6634299999999992E-3},{"$f":"Inputs!BH133","v":0.21581302999999999},{"$f":"Inputs!BI133","v":0.12223636974108261},{"$f":"Inputs!BJ133","v":0.21949151966784411},{"$f":"Inputs!BK133","v":0.19035931176357374},{"$f":"Inputs!BL133","v":7.3968134569901964E-2},{"$f":"Inputs!BM133","v":0},{"$f":"Inputs!BN133","v":1.6873605175442511E-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},{"$f":"Inputs!BD134","v":5.5851212930427066E-2},{"$f":"Inputs!BE134","v":0.14104992721239187},{"$f":"Inputs!BF134","v":0.73074940984674563},{"$f":"Inputs!BG134","v":0.73881194176359122},{"$f":"Inputs!BH134","v":0.13575476421467578},{"$f":"Inputs!BI134","v":0},{"$f":"Inputs!BJ134","v":0},{"$f":"Inputs!BK134","v":0.16127896072494211},{"$f":"Inputs!BL134","v":0.4278335525405203},{"$f":"Inputs!BM134","v":0.26909540279790672},{"$f":"Inputs!BN134","v":0}]
[{"$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":0.33699999999999997},{"$f":"Inputs!BE135","v":0.74188264335983822},{"$f":"Inputs!BF135","v":6.5066051455892809E-2},{"$f":"Inputs!BG135","v":0.37336426044889881},{"$f":"Inputs!BH135","v":0.55956078824424438},{"$f":"Inputs!BI135","v":0.64850167116602342},{"$f":"Inputs!BJ135","v":10.522891675322162},{"$f":"Inputs!BK135","v":3.6021196722983899},{"$f":"Inputs!BL135","v":0.15672029247843711},{"$f":"Inputs!BM135","v":0.16065397181964583},{"$f":"Inputs!BN135","v":0.34812981271506299}]
[{"$f":"ROW()","v":129},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1.7144713671477962E-2},{"$f":"Inputs!BF136","v":0},{"$f":"Inputs!BG136","v":0},{"$f":"Inputs!BH136","v":0},{"$f":"Inputs!BI136","v":0},{"$f":"Inputs!BJ136","v":0.29032230928008473},{"$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":1.998749422715054},{"$f":"Inputs!BF138","v":2.0700560405906132},{"$f":"Inputs!BG138","v":4.3983758738110534},{"$f":"Inputs!BH138","v":4.3015921871106331},{"$f":"Inputs!BI138","v":5.2878154488782982},{"$f":"Inputs!BJ138","v":3.2143120706025674},{"$f":"Inputs!BK138","v":1.5822037733467504},{"$f":"Inputs!BL138","v":0.73654687883178305},{"$f":"Inputs!BM138","v":0.6649225500826258},{"$f":"Inputs!BN138","v":0.4911705760539799}]
[{"$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},{"$f":"Inputs!BE139","v":0.79531369674442498},{"$f":"Inputs!BF139","v":1.1958816107681862},{"$f":"Inputs!BG139","v":3.1323927509228322},{"$f":"Inputs!BH139","v":0.98953383078841139},{"$f":"Inputs!BI139","v":1.3736779956436078},{"$f":"Inputs!BJ139","v":1.4081573133342622},{"$f":"Inputs!BK139","v":1.443502061898952},{"$f":"Inputs!BL139","v":1.4797339636526157},{"$f":"Inputs!BM139","v":1.5168752861402959},{"$f":"Inputs!BN139","v":1.5549488558224174}]
[{"$f":"ROW()","v":133},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(BQ121:BQ133)","v":0.66365693384615376},2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.3028512129304268,9.1936433040738663,12.317277321937061,13.008892302256617,11.680521749349039,19.344574677101324,{"$f":"SUM(CD121:CD133)","v":29.562695940899861},12.949074636222932,{"$f":"SUM(CF121:CF133)","v":8.941693832610639},6.6718578250877636,{"$f":"SUM(CH121:CH133)","v":3.1812485722258073}]
[{"$f":"ROW()","v":135},"ERA Annual Capex ($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-4,2.7999999999999994E-2,0.1178144195531715,6.1373873686806669E-3,-1.1373680468057321E-2,8.8200292801529061E-3,0.11692133296919963,{"$f":"CD121","v":0},0,{"$f":"CF121","v":4.1717143428174147E-2},4.2764243728221303E-2,{"$f":"CH121","v":0}]
[{"$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-3,0,0,0,0,0,8.8144489759935617E-4,2.7233262677309716E-2,1.3134367422974935,{"$f":"CD122","v":1.8825809365683648},1.4097811252180255,{"$f":"CF122","v":1.2762748244642559},1.2753884266936268,{"$f":"CH122","v":0.38809291903517784}]
[{"$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},0,0.96551400000000009,0.32689182912451098,0.13300000000000001,2.831367587869364,8.0865603046388408,4.1010489440343134,4.9329447457293947,10.073846512718774,{"$f":"CD123","v":12.024940116124574},4.5598297309722984,{"$f":"CF123","v":4.7415447502315153},2.7346190586724286,{"$f":"CH123","v":0.38203280342372647}]
[{"$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-3,0.18754422409527186,0.35099999999999992,0.72548520961480989,1.1737729375921956E-2,0,0,0.20242263236190616,{"$f":"CD124","v":0},0,{"$f":"CF124","v":7.3542924134348542E-3},7.5388851530120669E-3,{"$f":"CH124","v":0}]
[{"$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-2,0.10990726754910647,0.39699999999999996,1.8248356833333332,0.15108878789217964,0.27272733684638628,0.50926911130421493,0.20571597132493846,{"$f":"CD125","v":0},0,{"$f":"CF125","v":0},0,{"$f":"CH125","v":0}]
[{"$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},0,0,0,1E-3,0,0,2.6634299999999992E-3,0.21581302999999999,0.12223636974108261,{"$f":"CD126","v":0.21949151966784411},0.19035931176357374,{"$f":"CF126","v":7.3968134569901964E-2},0,{"$f":"CH126","v":1.6873605175442511E-2}]
[{"$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-2,5.5851212930427066E-2,0.14104992721239187,0.73074940984674563,0.73881194176359122,0.13575476421467578,0,{"$f":"CD127","v":0},0.16127896072494211,{"$f":"CF127","v":0.4278335525405203},0.26909540279790672,{"$f":"CH127","v":0}]
[{"$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},0.32115210083082424,0.12420701035951059,0.12197092915677381,0.33699999999999997,0.74188264335983822,6.5066051455892809E-2,0.37336426044889881,0.55956078824424438,0.64850167116602342,{"$f":"CD128","v":10.522891675322162},3.6021196722983899,{"$f":"CF128","v":0.15672029247843711},0.16065397181964583,{"$f":"CH128","v":0.34812981271506299}]
[{"$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},0,0,0,0,1.7144713671477962E-2,0,0,0,0,{"$f":"CD129","v":0.29032230928008473},0,{"$f":"CF129","v":0},0,{"$f":"CH129","v":0}]
[{"$f":"ROW()","v":145},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX130","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX131","v":0},1.998749422715054,2.0700560405906132,4.3983758738110534,4.3015921871106331,5.2878154488782982,3.2143120706025674,1.5822037733467504,0.73654687883178305,0.6649225500826258,0.4911705760539799]
[{"$f":"ROW()","v":147},"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,{"$f":"BX132","v":0},0.79531369674442498,1.1958816107681862,3.1323927509228322,0.98953383078841139,1.3736779956436078,1.4081573133342622,1.443502061898952,1.4797339636526157,1.5168752861402959,1.5549488558224174]
[{"$f":"ROW()","v":148},"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,{"$f":"BX133","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},"Total",null,{"$f":"SUM(D136:D148)","v":0},{"$f":"SUM(E136:E148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,34.883846339999998,0,0,0,2.5227460399999999,0,0,0,0.54965968999999992,0,0,0,3.6441318599999999,0,0,0,8.3913938000000012,0,0,0,1.11937804,0,0,0,10.13874247,0,0,0,6.1394263600000007,0,0,0,1.5006474299999999,0,0,0,2.1338906000000004,0,0,0,1.7955514800000001,0,0,0,1.6920998899999997,0,0,0,3.2698366400000003,0.45728972000000007,0.31464659999999994,{"$f":"SUM(BQ136:BQ148)","v":0.66365693384615376},2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.3028512129304268,9.1936433040738663,12.317277321937061,13.008892302256617,11.680521749349039,19.344574677101324,{"$f":"SUM(CD136:CD148)","v":29.562695940899861},12.949074636222932,{"$f":"SUM(CF136:CF148)","v":8.941693832610639},6.6718578250877636,{"$f":"SUM(CH136:CH148)","v":3.1812485722258073}]
[{"$f":"ROW()","v":150},"Pre-and Post-Regulation Capex -- Model ($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-4,2.7999999999999994E-2,0.1178144195531715,6.1373873686806669E-3,-1.1373680468057321E-2,8.8200292801529061E-3,0.11692133296919963,{"$f":"CD136","v":0},0,{"$f":"CF136","v":4.1717143428174147E-2},4.2764243728221303E-2,{"$f":"CH136","v":0}]
[{"$f":"ROW()","v":152},"Main line valve and scraper stations",null,{"$f":"D122","v":0},0,0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,5.9134089999999993E-2,3.7768010000000005E-2,{"$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,{"$f":"AU137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.1095663194934411,1.4999047156207482E-3,0,0,0,0,0,8.8144489759935617E-4,2.7233262677309716E-2,1.3134367422974935,{"$f":"CD137","v":1.8825809365683648},1.4097811252180255,{"$f":"CF137","v":1.2762748244642559},1.2753884266936268,{"$f":"CH137","v":0.38809291903517784}]
[{"$f":"ROW()","v":153},"Compressor stations",null,{"$f":"D123","v":0},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-2,0,0.96551400000000009,0.32689182912451098,0.13300000000000001,2.831367587869364,8.0865603046388408,4.1010489440343134,4.9329447457293947,10.073846512718774,{"$f":"CD138","v":12.024940116124574},4.5598297309722984,{"$f":"CF138","v":4.7415447502315153},2.7346190586724286,{"$f":"CH138","v":0.38203280342372647}]
[{"$f":"ROW()","v":154},"Receipt and delivery point facilities",null,{"$f":"D124","v":0},0,0,0,0,0,0,0,4.2049000000000003E-2,1.4250000000000001E-3,0,{"$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,{"$f":"AU139","v":0},0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165799999999997,-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,0.35099999999999992,0.72548520961480989,1.1737729375921956E-2,0,0,0.20242263236190616,{"$f":"CD139","v":0},0,{"$f":"CF139","v":7.3542924134348542E-3},7.5388851530120669E-3,{"$f":"CH139","v":0}]
[{"$f":"ROW()","v":155},"SCADA and communications",null,{"$f":"D125","v":0},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-2,0.10990726754910647,0.39699999999999996,1.8248356833333332,0.15108878789217964,0.27272733684638628,0.50926911130421493,0.20571597132493846,{"$f":"CD140","v":0},0,{"$f":"CF140","v":0},0,{"$f":"CH140","v":0}]
[{"$f":"ROW()","v":156},"Cathodic protection",null,{"$f":"D126","v":0},0,0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,0.27575881000000002,0.27016970000000001,{"$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,{"$f":"AU141","v":0},0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,1E-3,0,0,2.6634299999999992E-3,0.21581302999999999,0.12223636974108261,{"$f":"CD141","v":0.21949151966784411},0.19035931176357374,{"$f":"CF141","v":7.3968134569901964E-2},0,{"$f":"CH141","v":1.6873605175442511E-2}]
[{"$f":"ROW()","v":157},"Maintenance bases and depots",null,{"$f":"D127","v":0},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-2,5.5851212930427066E-2,0.14104992721239187,0.73074940984674563,0.73881194176359122,0.13575476421467578,0,{"$f":"CD142","v":0},0.16127896072494211,{"$f":"CF142","v":0.4278335525405203},0.26909540279790672,{"$f":"CH142","v":0}]
[{"$f":"ROW()","v":158},"Other assets",null,{"$f":"D128","v":0},0,0,0,0,0,0,0,0,0,0,{"$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-2,0.32115210083082424,0.12420701035951059,0.12197092915677381,0.33699999999999997,0.74188264335983822,6.5066051455892809E-2,{"$f":"CA143","v":0.37336426044889881},0.55956078824424438,0.64850167116602342,{"$f":"CD143","v":10.522891675322162},3.6021196722983899,{"$f":"CF143","v":0.15672029247843711},0.16065397181964583,{"$f":"CH143","v":0.34812981271506299}]
[{"$f":"ROW()","v":159},"Equity Raising Cost",null,{"$f":"D129","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"O144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477962E-2,0,{"$f":"CA144","v":0},0,0,{"$f":"CD144","v":0.29032230928008473},0,{"$f":"CF144","v":0},0,{"$f":"CH144","v":0}]
[{"$f":"ROW()","v":160},"Non-depreciable assets",null,{"$f":"D130","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"O145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA145","v":0},0,0,0,0,0,0,0]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.998749422715054,2.0700560405906132,{"$f":"CA146","v":4.3983758738110534},4.3015921871106331,5.2878154488782982,3.2143120706025674,1.5822037733467504,0.73654687883178305,0.6649225500826258,0.4911705760539799]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79531369674442498,1.1958816107681862,{"$f":"CA147","v":3.1323927509228322},0.98953383078841139,1.3736779956436078,1.4081573133342622,1.443502061898952,1.4797339636526157,1.5168752861402959,1.5549488558224174]
[{"$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,{"$f":"SUM(BQ151:BQ163)","v":0.66365693384615376},2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.3028512129304268,9.1936433040738663,12.317277321937061,13.008892302256617,11.680521749349039,19.344574677101324,{"$f":"SUM(CD151:CD163)","v":29.562695940899861},12.949074636222932,{"$f":"SUM(CF151:CF163)","v":8.941693832610639},6.6718578250877636,{"$f":"SUM(CH151:CH163)","v":3.1812485722258073}]
[{"$f":"ROW()","v":165},{"$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,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-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","Ctrl+i",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N168:N180)","v":398.27617569},{"$f":"SUM(O168:O180)","v":415.97612940962506},410.62787843062495,405.27962745162489,399.93137647262489,429.46697183362477,423.63392564824989,417.80087946287483,411.96783327749989,408.65753313212497,402.87253780362494,396.99878330512496,391.12502880662493,385.80093399812483,379.93345011362487,374.04912647912494,368.164802844625,362.28047921012507,356.39615557562502,350.51183194112502,344.62750830662503,338.74318467212504,332.85886103762505,326.97453740312511,321.09021376862512,315.20589013412513,309.32156649962508,303.43724286512514,297.55291923062509,291.6685955961251,285.78427196162517,279.89994832712512,274.01562469262507,268.13130105812502,262.24697742362503,256.36265378912503,250.47833015462501,244.59400652012502,238.70603783361221,232.81806914709932,226.94103561662502,221.19886901062495,215.48540583112498,209.77194265162495,204.0584794721249,198.34501629262496,192.72904736737493,187.11307844212487,181.4971095168749,175.8811405916249,170.28130066237489,164.68146073312488,159.0816208038749,153.48178087462486,131.11032430162484,108.73886772862481,86.367411155624822,63.995954582624776,41.624498009624752,19.253041436624716,1.7889585454997026,0.12706406849970353,1.4373399999703506E-2,-2.965137358736103E-13,-2.965137358736103E-13,{"$f":"SUM(CA168:CA180)","v":-2.965137358736103E-13},-2.965137358736103E-13,-2.965137358736103E-13,{"$f":"SUM(CD168:CD180)","v":-2.965137358736103E-13},-2.965137358736103E-13,{"$f":"SUM(CF168:CF180)","v":-2.965137358736103E-13},-2.965137358736103E-13,{"$f":"SUM(CH168:CH180)","v":-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]
[{"$f":"ROW()","v":196},"Total","Ctrl+L",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N183:N195)","v":22.749484430000003},{"$f":"SUM(O183:O195)","v":0},{"$f":"SUM(P183:P195)","v":0},{"$f":"SUM(Q183:Q195)","v":0},{"$f":"SUM(R183:R195)","v":34.883846339999998},{"$f":"SUM(S183:S195)","v":0},{"$f":"SUM(T183:T195)","v":0},{"$f":"SUM(U183:U195)","v":0},{"$f":"SUM(V183:V195)","v":2.5227460399999999},{"$f":"SUM(W183:W195)","v":0},{"$f":"SUM(X183:X195)","v":0},{"$f":"SUM(Y183:Y195)","v":0},{"$f":"SUM(Z183:Z195)","v":0.54965968999999992},{"$f":"SUM(AA183:AA195)","v":0},{"$f":"SUM(AB183:AB195)","v":0},{"$f":"SUM(AC183:AC195)","v":0},{"$f":"SUM(AD183:AD195)","v":0},{"$f":"SUM(AE183:AE195)","v":0},{"$f":"SUM(AF183:AF195)","v":0},{"$f":"SUM(AG183:AG195)","v":0},{"$f":"SUM(AH183:AH195)","v":0},{"$f":"SUM(AI183:AI195)","v":0},{"$f":"SUM(AJ183:AJ195)","v":0},{"$f":"SUM(AK183:AK195)","v":0},{"$f":"SUM(AL183:AL195)","v":0},{"$f":"SUM(AM183:AM195)","v":0},{"$f":"SUM(AN183:AN195)","v":0},{"$f":"SUM(AO183:AO195)","v":0},{"$f":"SUM(AP183:AP195)","v":0},{"$f":"SUM(AQ183:AQ195)","v":0},{"$f":"SUM(AR183:AR195)","v":0},{"$f":"SUM(AS183:AS195)","v":0},{"$f":"SUM(AT183:AT195)","v":0},{"$f":"SUM(AU183:AU195)","v":0},{"$f":"SUM(AV183:AV195)","v":0},{"$f":"SUM(AW183:AW195)","v":0},{"$f":"SUM(AX183:AX195)","v":0},{"$f":"SUM(AY183:AY195)","v":0},{"$f":"SUM(AZ183:AZ195)","v":0},{"$f":"SUM(BA183:BA195)","v":0},{"$f":"SUM(BB183:BB195)","v":0},{"$f":"SUM(BC183:BC195)","v":0},{"$f":"SUM(BD183:BD195)","v":0},{"$f":"SUM(BE183:BE195)","v":0},{"$f":"SUM(BF183:BF195)","v":0},{"$f":"SUM(BG183:BG195)","v":0},{"$f":"SUM(BH183:BH195)","v":0},{"$f":"SUM(BI183:BI195)","v":0},{"$f":"SUM(BJ183:BJ195)","v":0},{"$f":"SUM(BK183:BK195)","v":0},{"$f":"SUM(BL183:BL195)","v":0},{"$f":"SUM(BM183:BM195)","v":0},{"$f":"SUM(BN183:BN195)","v":0},{"$f":"SUM(BO183:BO195)","v":0},{"$f":"SUM(BP183:BP195)","v":0},{"$f":"SUM(BQ183:BQ195)","v":0},{"$f":"SUM(BR183:BR195)","v":0},{"$f":"SUM(BS183:BS195)","v":0},{"$f":"SUM(BT183:BT195)","v":0},{"$f":"SUM(BU183:BU195)","v":0},{"$f":"SUM(BV183:BV195)","v":0},{"$f":"SUM(BW183:BW195)","v":0},{"$f":"SUM(BX183:BX195)","v":0},{"$f":"SUM(BY183:BY195)","v":0},{"$f":"SUM(BZ183:BZ195)","v":0},{"$f":"SUM(CA183:CA195)","v":0},{"$f":"SUM(CB183:CB195)","v":0},{"$f":"SUM(CC183:CC195)","v":0},0,{"$f":"SUM(CE183:CE195)","v":0},0,0,{"$f":"SUM(CH183:CH195)","v":0}]
[{"$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,{"$f":"SUM(CD338,CD414,CD490,CD566,CD642,CD718,CD794,CD870,CD946,CD1022,CD1098,CD1174,CD1250,CD1326)","v":0},0,{"$f":"SUM(CF338,CF414,CF490,CF566,CF642,CF718,CF794,CF870,CF946,CF1022,CF1098,CF1174,CF1250,CF1326)","v":0},0,{"$f":"SUM(CH338,CH414,CH490,CH566,CH642,CH718,CH794,CH870,CH946,CH1022,CH1098,CH1174,CH1250,CH1326)","v":0}]
[{"$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,{"$f":"SUM(CD339,CD415,CD491,CD567,CD643,CD719,CD795,CD871,CD947,CD1023,CD1099,CD1175,CD1251,CD1327)","v":0},0,{"$f":"SUM(CF339,CF415,CF491,CF567,CF643,CF719,CF795,CF871,CF947,CF1023,CF1099,CF1175,CF1251,CF1327)","v":0},0,{"$f":"SUM(CH339,CH415,CH491,CH567,CH643,CH719,CH795,CH871,CH947,CH1023,CH1099,CH1175,CH1251,CH1327)","v":0}]
[{"$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,{"$f":"SUM(CD340,CD416,CD492,CD568,CD644,CD720,CD796,CD872,CD948,CD1024,CD1100,CD1176,CD1252,CD1328)","v":0},0,{"$f":"SUM(CF340,CF416,CF492,CF568,CF644,CF720,CF796,CF872,CF948,CF1024,CF1100,CF1176,CF1252,CF1328)","v":0},0,{"$f":"SUM(CH340,CH416,CH492,CH568,CH644,CH720,CH796,CH872,CH948,CH1024,CH1100,CH1176,CH1252,CH1328)","v":0}]
[{"$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,{"$f":"SUM(CD341,CD417,CD493,CD569,CD645,CD721,CD797,CD873,CD949,CD1025,CD1101,CD1177,CD1253,CD1329)","v":0},0,{"$f":"SUM(CF341,CF417,CF493,CF569,CF645,CF721,CF797,CF873,CF949,CF1025,CF1101,CF1177,CF1253,CF1329)","v":0},0,{"$f":"SUM(CH341,CH417,CH493,CH569,CH645,CH721,CH797,CH873,CH949,CH1025,CH1101,CH1177,CH1253,CH1329)","v":0}]
[{"$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,{"$f":"SUM(CD342,CD418,CD494,CD570,CD646,CD722,CD798,CD874,CD950,CD1026,CD1102,CD1178,CD1254,CD1330)","v":0},0,{"$f":"SUM(CF342,CF418,CF494,CF570,CF646,CF722,CF798,CF874,CF950,CF1026,CF1102,CF1178,CF1254,CF1330)","v":0},0,{"$f":"SUM(CH342,CH418,CH494,CH570,CH646,CH722,CH798,CH874,CH950,CH1026,CH1102,CH1178,CH1254,CH1330)","v":0}]
[{"$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,{"$f":"SUM(CD343,CD419,CD495,CD571,CD647,CD723,CD799,CD875,CD951,CD1027,CD1103,CD1179,CD1255,CD1331)","v":0},0,{"$f":"SUM(CF343,CF419,CF495,CF571,CF647,CF723,CF799,CF875,CF951,CF1027,CF1103,CF1179,CF1255,CF1331)","v":0},0,{"$f":"SUM(CH343,CH419,CH495,CH571,CH647,CH723,CH799,CH875,CH951,CH1027,CH1103,CH1179,CH1255,CH1331)","v":0}]
[{"$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,{"$f":"SUM(CD344,CD420,CD496,CD572,CD648,CD724,CD800,CD876,CD952,CD1028,CD1104,CD1180,CD1256,CD1332)","v":0},0,{"$f":"SUM(CF344,CF420,CF496,CF572,CF648,CF724,CF800,CF876,CF952,CF1028,CF1104,CF1180,CF1256,CF1332)","v":0},0,{"$f":"SUM(CH344,CH420,CH496,CH572,CH648,CH724,CH800,CH876,CH952,CH1028,CH1104,CH1180,CH1256,CH1332)","v":0}]
[{"$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,{"$f":"SUM(CD345,CD421,CD497,CD573,CD649,CD725,CD801,CD877,CD953,CD1029,CD1105,CD1181,CD1257,CD1333)","v":0},0,{"$f":"SUM(CF345,CF421,CF497,CF573,CF649,CF725,CF801,CF877,CF953,CF1029,CF1105,CF1181,CF1257,CF1333)","v":0},0,{"$f":"SUM(CH345,CH421,CH497,CH573,CH649,CH725,CH801,CH877,CH953,CH1029,CH1105,CH1181,CH1257,CH1333)","v":0}]
[{"$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,{"$f":"SUM(CF346,CF422,CF498,CF574,CF650,CF726,CF802,CF878,CF954,CF1030,CF1106,CF1182,CF1258,CF1334)","v":0},0,{"$f":"SUM(CH346,CH422,CH498,CH574,CH650,CH726,CH802,CH878,CH954,CH1030,CH1106,CH1182,CH1258,CH1334)","v":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,{"$f":"SUM(CF347,CF423,CF499,CF575,CF651,CF727,CF803,CF879,CF955,CF1031,CF1107,CF1183,CF1259,CF1335)","v":0},0,{"$f":"SUM(CH347,CH423,CH499,CH575,CH651,CH727,CH803,CH879,CH955,CH1031,CH1107,CH1183,CH1259,CH1335)","v":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,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N198:N210)","v":5.0495307103750005},{"$f":"SUM(O198:O210)","v":5.3482509789999995},5.3482509789999995,5.3482509789999995,5.3482509789999995,5.8330461853750002,5.8330461853750002,5.8330461853750002,5.8330461853750002,5.7849953285,5.8737544984999994,5.8737544985000003,5.8737544985000003,5.8674838845000004,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236344999994,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000003,5.8843236345000012,5.8843236345000012,5.8843236345000012,5.8843236345000012,5.8843236345000012,5.8843236345000012,5.8843236345000021,5.8843236345000021,5.8879686865128216,5.8879686865128216,5.8770335304743604,5.7421666060000023,5.7134631795000033,5.7134631795000033,5.7134631795000033,5.7134631795000033,5.6159689252500025,5.6159689252500025,5.6159689252500034,5.6159689252500042,5.5998399292500043,5.5998399292500043,5.5998399292500043,5.5998399292500052,22.371456573000017,22.371456573000017,22.371456573000017,22.371456573000028,22.371456573000028,22.371456573000028,17.464082891125017,1.6618944769999993,0.11269066850000001,1.4373400000000021E-2,0,0,{"$f":"SUM(CA198:CA210)","v":0},0,0,{"$f":"SUM(CD198:CD210)","v":0},0,{"$f":"SUM(CF198:CF210)","v":0},0,{"$f":"SUM(CH198:CH210)","v":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,{"$f":"CF168+CF183-CF198","v":-2.7790400189409148E-13},-2.7790400189409148E-13,{"$f":"CH168+CH183-CH198","v":-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,{"$f":"CF169+CF184-CF199","v":-8.1046280797636427E-15},-8.1046280797636427E-15,{"$f":"CH169+CH184-CH199","v":-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,{"$f":"CF170+CF185-CF200","v":-2.0820151158673639E-14},-2.0820151158673639E-14,{"$f":"CH170+CH185-CH200","v":-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,{"$f":"CF171+CF186-CF201","v":3.3584246494910985E-15},3.3584246494910985E-15,{"$f":"CH171+CH186-CH201","v":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,{"$f":"CF172+CF187-CF202","v":-3.2487575997441898E-15},-3.2487575997441898E-15,{"$f":"CH172+CH187-CH202","v":-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,{"$f":"CF173+CF188-CF203","v":-3.0531133177191805E-16},-3.0531133177191805E-16,{"$f":"CH173+CH188-CH203","v":-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,{"$f":"CF174+CF189-CF204","v":1.0554057627842894E-14},1.0554057627842894E-14,{"$f":"CH174+CH189-CH204","v":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,{"$f":"CF175+CF190-CF205","v":-4.3368086899420177E-17},-4.3368086899420177E-17,{"$f":"CH175+CH190-CH205","v":-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,{"$f":"CF176+CF191-CF206","v":0},0,{"$f":"CH176+CH191-CH206","v":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,{"$f":"CF177+CF192-CF207","v":0},0,{"$f":"CH177+CH192-CH207","v":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,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N213:N225)","v":415.97612940962506},{"$f":"SUM(O213:O225)","v":410.62787843062495},405.27962745162489,399.93137647262489,429.46697183362477,423.63392564824989,417.80087946287483,411.96783327749989,408.65753313212497,402.87253780362494,396.99878330512496,391.12502880662493,385.80093399812483,379.93345011362487,374.04912647912494,368.164802844625,362.28047921012507,356.39615557562502,350.51183194112502,344.62750830662503,338.74318467212504,332.85886103762505,326.97453740312511,321.09021376862512,315.20589013412513,309.32156649962508,303.43724286512514,297.55291923062509,291.6685955961251,285.78427196162517,279.89994832712512,274.01562469262507,268.13130105812502,262.24697742362503,256.36265378912503,250.47833015462501,244.59400652012502,238.70603783361221,232.81806914709932,226.94103561662502,221.19886901062495,215.48540583112498,209.77194265162495,204.0584794721249,198.34501629262496,192.72904736737493,187.11307844212487,181.4971095168749,175.8811405916249,170.28130066237489,164.68146073312488,159.0816208038749,153.48178087462486,131.11032430162484,108.73886772862481,86.367411155624822,63.995954582624776,41.624498009624752,19.253041436624716,1.7889585454997026,0.12706406849970353,1.4373399999703506E-2,-2.965137358736103E-13,-2.965137358736103E-13,-2.965137358736103E-13,{"$f":"SUM(CA213:CA225)","v":-2.965137358736103E-13},-2.965137358736103E-13,-2.965137358736103E-13,{"$f":"SUM(CD213:CD225)","v":-2.965137358736103E-13},-2.965137358736103E-13,{"$f":"SUM(CF213:CF225)","v":-2.965137358736103E-13},-2.965137358736103E-13,{"$f":"SUM(CH213:CH225)","v":-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},2.1684585401472618,2.5370975515586847,2.6652443448232597,2.504463654648581,2.3707230024159993,2.3253967697365892,2.1566120629173708,1.9708806937200785,1.8178384183887188,1.7616512966350324,1.5778474888642569,1.4111852976473005,1.2880999338569559,1.1778743596224348]
[{"$f":"ROW()","v":231},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"BG231+BG246-BG261","v":0},0,0,0,0,0,0,2.8259409999999999E-2,2.6846439499999999E-2,2.5433469E-2,2.4020498500000001E-2,2.2607528000000002E-2,2.1194557500000002E-2,0.12934790649344111,0.12395652473438981,0.11699024302393672,0.11002396131348363,0.10305767960303054,9.6091397892577451E-2,8.9125116182124361E-2,8.3040279369270623E-2,0.10321911584636731,1.4068869201248928,3.1486355100753918,4.2427128015094562,5.0931794348752994,5.857016378962884]
[{"$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},20.502094764749991,20.15863971287499,20.216953140999991,19.868475983124991,19.519998825249992,19.171521667374993,19.116844419499994,18.075481212499994,16.695820814499992,15.417052210346144,14.45851115726922,13.700845085534173,12.189265099851694,10.708997114169215,10.178587128486736,8.9612792719287668,7.5337349947900609,8.7979083055207195,15.179459135733918,17.1984918792574,19.778136094909744,27.632174171122365,36.805945682605653,37.603349970474461,38.522904642651746,37.340217173338338]
[{"$f":"ROW()","v":233},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"BG233+BG248-BG263","v":1.1424871213749999},1.1262562677499999,1.1100254141249999,1.0970137004999998,1.0807426076249997,1.0644715147499997,1.0482004218749996,1.0319293289999996,0.96684495749999955,0.90176058599999953,0.83667621449999952,0.90719184299999944,1.0230627455675254,1.3534696103641493,0.85633657516077311,1.1510865399573966,1.2367324788492922,1.4764569824411522,2.0731166956478222,1.8914922196541233,1.7090683119430583,1.5362472939122858,1.5753064465056825,1.3987735162870196,1.2299879723994089,1.0937589549731803,0.98658019533833774]
[{"$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},0.94944664799999989,0.91757893299999993,1.5907646179999999,1.5412705679999998,1.4917765179999998,1.4422824679999997,2.1084447879999999,1.8989240109999999,1.8703087139999997,2.0609827319999994,2.0848120689999989,2.8822222652881493,3.3318888967593341,3.7935583822305188,3.2766890807017037,2.8177338067219955,2.7053858784382694,4.0527392704878773,3.3673807364296646,2.8708498810805558,2.6694855402023525,2.1615356182637679,1.593727109260032,1.1795761767060611,0.91598402531190226,0.70017463884559294]
[{"$f":"ROW()","v":235},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"BG235+BG250-BG265","v":1.6527600000000003E-2},1.5919200000000005E-2,1.5310800000000005E-2,0.12842706000000001,0.12497554350000001,0.12152402700000001,0.11807251050000001,1.7130800340000003,1.5394280640000002,1.3657760940000001,1.192124124,1.0184721539999999,0.84639908399999986,0.67432601399999981,0.50228264399999978,0.33106427399999971,0.15984590399999968,9.9999999999964007E-4,8.9999999999964002E-4,7.9999999999963997E-4,3.3634299999996393E-3,0.21854377399999964,0.29709138894108222,0.45716463082070979,0.55607101642014156,0.51878494770601513,0.41496795816481202]
[{"$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-2,0.19853298399999997,0.19593190287499998,0.19333082174999999,0.190729740625,0.20693865950000001,0.26386707500000001,0.24910858850000001,0.234350102,1.2755916155000002,1.2258462158730759,1.182217329473376,1.1125271759075246,1.0428370223416732,0.99222615919058643,0.97743325403442372,1.0450465025137046,1.6956713272667197,2.3180346224442432,2.3005101429846717,2.1404431610996904,1.980376179214709,1.9817191080546697,2.2432945456739612,2.3253464989236137]
[{"$f":"ROW()","v":237},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"BT237+BT252-BT267","v":1.0467160611388495},1.1261977289190497,1.0109271011448537,0.92760348213197008,1.072036750046635,1.6479232283211382,1.4030862860197284,1.4855308481545397,1.7084200726406671,1.9977601335426813,12.089073468235638,13.228615021032592,10.708877492726344,8.697778291668179]
[{"$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},0,0,0,0,1.7144713671477962E-2,1.0286828202886778E-2,6.1720969217320667E-3,3.7032581530392402E-3,2.2219548918235442E-3,0.29165548221517884,0.17499328932910729,0.10499597359746436,6.2997584158478614E-2]
[{"$f":"ROW()","v":239},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":240},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.998749422715054,3.2693056942196455,6.3599592903428412,8.1175677613163391,10.158356105668101,9.3093257340034281,7.1677992137488067,5.0372264070810671,3.6872583943312658]
[{"$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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79531369674442498,1.9116639378381688,4.8528902949771844,5.3571350962678768,6.1950995822846959,6.9837469373904888,7.7288743055503923,8.4357208386479687,9.1090240409234671]
[{"$f":"ROW()","v":242},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA230:AA242)","v":0},0,0,0,3.6441318599999999,3.5914530543749996,3.5387742487499998,3.4860954431250004,11.824810437500002,11.664448350875002,11.504086264250002,11.343724177625003,12.302740131,12.123278293124999,11.943816455250001,11.764354617375,21.723635249500003,21.414089456625,21.10454366375,20.794997870875001,26.624878438000003,26.213180170375004,25.801481902750002,25.389783635124999,26.478732797500005,26.042378348124998,25.606023898749999,25.169669449375,26.867205599999998,26.394163215874997,25.921120831749995,25.448078447624994,26.770587543499992,26.266832684499988,25.763077825499991,25.259322966499994,26.447667997499991,25.909411550499989,25.371155103499987,24.832898656499985,27.564478849499995,25.559409895499996,23.519404841499991,21.738700329346145,21.86965526435322,21.395773556944448,22.075689458228101,20.760953696680154,19.773425734479559,17.709908718784675,16.239828541769569,22.850330003251383,30.974883344464345,38.858281628210904,43.61080656862206,{"$f":"SUM(CD230:CD242)","v":55.328526779079823},75.636271738972496,{"$f":"SUM(CF230:CF242)","v":76.504884172872394},73.962827197101902,{"$f":"SUM(CH230:CH242)","v":70.359235514277415}]
[{"$f":"ROW()","v":244},{"$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,{"$f":"BG151","v":0},0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.7660830556472618,0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,2.7999999999999994E-2,0.1178144195531715,6.1373873686806669E-3,-1.1373680468057321E-2,8.8200292801529061E-3,0.11692133296919963,{"$f":"CD151","v":0},0,{"$f":"CF151","v":4.1717143428174147E-2},4.2764243728221303E-2,{"$f":"CH151","v":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,{"$f":"BG152","v":0},0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.1095663194934411,1.4999047156207482E-3,0,0,0,0,0,8.8144489759935617E-4,2.7233262677309716E-2,1.3134367422974935,{"$f":"CD152","v":1.8825809365683648},1.4097811252180255,{"$f":"CF152","v":1.2762748244642559},1.2753884266936268,{"$f":"CH152","v":0.38809291903517784}]
[{"$f":"ROW()","v":247},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"BG153","v":0},0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656000000000003E-2,0,0.96551400000000009,0.32689182912451098,0.13300000000000001,2.831367587869364,8.0865603046388408,4.1010489440343134,4.9329447457293947,10.073846512718774,{"$f":"CD153","v":12.024940116124574},4.5598297309722984,{"$f":"CF153","v":4.7415447502315153},2.7346190586724286,{"$f":"CH153","v":0.38203280342372647}]
[{"$f":"ROW()","v":248},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"BG154","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165799999999997,-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,0.35099999999999992,0.72548520961480989,1.1737729375921956E-2,0,0,0.20242263236190616,{"$f":"CD154","v":0},0,{"$f":"CF154","v":7.3542924134348542E-3},7.5388851530120669E-3,{"$f":"CH154","v":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,{"$f":"BG155","v":0},0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158099999999996,0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,0.39699999999999996,1.8248356833333332,0.15108878789217964,0.27272733684638628,0.50926911130421493,0.20571597132493846,{"$f":"CD155","v":0},0,{"$f":"CF155","v":0},0,{"$f":"CH155","v":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,{"$f":"BG156","v":0},0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,1E-3,0,0,2.6634299999999992E-3,0.21581302999999999,0.12223636974108261,{"$f":"CD156","v":0.21949151966784411},0.19035931176357374,{"$f":"CF156","v":7.3968134569901964E-2},0,{"$f":"CH156","v":1.6873605175442511E-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,{"$f":"BG157","v":0},0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.4820254443953898E-2,0,0,1.9079290414764666E-2,5.5851212930427066E-2,0.14104992721239187,0.73074940984674563,0.73881194176359122,0.13575476421467578,0,{"$f":"CD157","v":0},0.16127896072494211,{"$f":"CF157","v":0.4278335525405203},0.26909540279790672,{"$f":"CH157","v":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,{"$f":"BG158","v":0},0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319404E-2,0.32115210083082424,0.12420701035951059,0.12197092915677381,0.33699999999999997,0.74188264335983822,6.5066051455892809E-2,0.37336426044889881,0.55956078824424438,0.64850167116602342,{"$f":"CD158","v":10.522891675322162},3.6021196722983899,{"$f":"CF158","v":0.15672029247843711},0.16065397181964583,{"$f":"CH158","v":0.34812981271506299}]
[{"$f":"ROW()","v":253},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"BG159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477962E-2,0,0,0,0,{"$f":"CD159","v":0.29032230928008473},0,{"$f":"CF159","v":0},0,{"$f":"CH159","v":0}]
[{"$f":"ROW()","v":254},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.998749422715054,2.0700560405906132,4.3983758738110534,4.3015921871106331,5.2878154488782982,3.2143120706025674,1.5822037733467504,0.73654687883178305,0.6649225500826258,0.4911705760539799]
[{"$f":"ROW()","v":256},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79531369674442498,1.1958816107681862,3.1323927509228322,0.98953383078841139,1.3736779956436078,1.4081573133342622,1.443502061898952,1.4797339636526157,1.5168752861402959,1.5549488558224174]
[{"$f":"ROW()","v":257},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA245:AA257)","v":0},0,0,3.6441318599999999,0,0,0,8.3913938000000012,0,0,0,1.11937804,0,0,0,10.13874247,0,0,0,6.1394263600000007,0,0,0,1.5006474299999999,0,0,0,2.1338906000000004,0,0,0,1.7955514800000001,0,0,0,1.6920998899999997,0,0,0,3.2698366400000003,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.3028512129304268,9.1936433040738663,12.317277321937061,13.008892302256617,11.680521749349039,19.344574677101324,{"$f":"SUM(CD245:CD257)","v":29.562695940899861},12.949074636222932,{"$f":"SUM(CF245:CF257)","v":8.941693832610639},6.6718578250877636,{"$f":"SUM(CH245:CH257)","v":3.1812485722258073}]
[{"$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,{"$f":"SUM(AB1402,AB1478,AB1554,AB1630,AB1706,AB1782,AB1858,AB1934,AB2010,AB2086,AB2162,AB2238,AB2314,AB2390,AB2466,AB2542,AB2618,AB2694,AB2770,AB2846,AB2922,AB2998,AB3074,AB3150,AB3226,AB3302,AB3378,AB3454,AB3530,AB3606,AB3682,AB3758,AB3834,AB3910,AB3986,AB4062,AB4138,AB4214,AB4290,AB4366,AB4442,AB4518,AB4594,AB4670,AB4746,AB4822,AB4898,AB4974,AB5050,AB5126,AB5217,AB5293,AB5369,AB5445,AB5521,AB5597,AB5673,AB5749,AB5825,AB5901)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252500000003E-3,3.7688252500000003E-3,3.7688252500000003E-3,7.3464972500000003E-3,7.3464972500000012E-3,7.3464972500000012E-3,7.346497250000002E-3,8.2757693750000021E-3,8.2757693750000021E-3,8.2757693750000038E-3,8.2757693750000038E-3,3.3710389500000014E-2,-4.9226610499999983E-2,3.3710389500000014E-2,3.3710389500000014E-2,3.4992039500000009E-2,3.4992039500000016E-2,0.1232961922823631,0.14789295246705239,0.16169493975363375,0.16174065223258152,0.16314065223258151,0.1749220941878987,0.17435768872923504,0.16186230461151233,0.17310845472288611,0.18380380777077562,0.16666219121695627,0.16480250721851877,0.15298981796274244,{"$f":"SUM(CH1402,CH1478,CH1554,CH1630,CH1706,CH1782,CH1858,CH1934,CH2010,CH2086,CH2162,CH2238,CH2314,CH2390,CH2466,CH2542,CH2618,CH2694,CH2770,CH2846,CH2922,CH2998,CH3074,CH3150,CH3226,CH3302,CH3378,CH3454,CH3530,CH3606,CH3682,CH3758,CH3834,CH3910,CH3986,CH4062,CH4138,CH4214,CH4290,CH4366,CH4442,CH4518,CH4594,CH4670,CH4746,CH4822,CH4898,CH4974,CH5050,CH5126,CH5217,CH5293,CH5369,CH5445,CH5521,CH5597,CH5673,CH5749,CH5825,CH5901)","v":0.15162563836254847}]
[{"$f":"ROW()","v":261},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,AB5370,AB5446,AB5522,AB5598,AB5674,AB5750,AB5826,AB5902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4129704999999999E-3,1.4129704999999999E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000001E-3,6.8912864746720551E-3,6.9662817104530934E-3,6.9662817104530926E-3,6.9662817104530934E-3,6.9662817104530934E-3,6.9662817104530943E-3,6.9662817104530934E-3,7.0544262002130284E-3,9.7689380189680073E-3,0.14083234661786587,0.31570383378396105,0.42580819109841278,0.51155148260604244,0.58863180518584612]
[{"$f":"ROW()","v":262},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,AB5371,AB5447,AB5523,AB5599,AB5675,AB5751,AB5827,AB5903)","v":0},0,0,3.6330390375E-2,3.6330390375E-2,3.6330390375E-2,3.6330390375000007E-2,0.1371642975,0.1371642975,0.13716429750000003,0.13716429750000003,0.14528246087500002,0.14528246087500002,0.14528246087500002,0.14528246087500002,0.26779820050000003,0.26779820050000003,0.26779820050000003,0.26779820050000008,0.3187091472500001,0.31870914725000016,0.31870914725000016,0.31870914725000016,0.32754816762500016,0.32754816762500022,0.32754816762500022,0.32754816762500022,0.33901715625000023,0.33901715625000023,0.33901715625000023,0.33901715625000023,0.34345505187500025,0.34345505187500025,0.34345505187500025,0.34345505187500031,0.34847715787500033,0.34847715787500033,0.34847715787500033,0.34847715787500033,1.4085986270000013,1.4269603980000012,1.4293253980000011,1.4368532376923089,1.4607688469230782,1.4959239856824798,1.4802679856824796,1.4959239856824798,1.5441996856824798,1.5605442771387052,1.5671942771387053,1.7050094744256414,2.0820162005108309,2.3533005300770498,2.2198084365061543,2.8511686046412867,3.7624254431034858,3.8219900780542373,3.9173065279858355,3.7982867640183651]
[{"$f":"ROW()","v":263},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,AB5372,AB5448,AB5524,AB5600,AB5676,AB5752,AB5828,AB5904)","v":0},0,0,2.0029529999999996E-3,2.0029529999999996E-3,2.0029529999999996E-3,2.0029529999999996E-3,3.2172576249999995E-3,3.2172576249999995E-3,3.2172576249999999E-3,3.2172576249999999E-3,3.956294E-3,3.956294E-3,3.956294E-3,3.9562939999999991E-3,4.8251611249999988E-3,4.8251611249999996E-3,4.8251611249999996E-3,4.8251611249999996E-3,5.247398625E-3,5.247398625E-3,5.247398625E-3,5.247398625E-3,5.4668195000000001E-3,5.4668195000000001E-3,5.4668195000000001E-3,5.4668194999999992E-3,1.0221694874999999E-2,1.0221694874999999E-2,1.0221694874999999E-2,1.0221694874999999E-2,1.6230853625E-2,1.6230853625E-2,1.6230853625E-2,1.6230853625E-2,1.6271092875E-2,1.6271092874999997E-2,1.6271092874999997E-2,1.6271092874999993E-2,6.5084371499999974E-2,6.5084371499999974E-2,6.5084371499999974E-2,6.5084371499999974E-2,7.1864371499999982E-2,8.125113520337629E-2,0.10183403520337629,-0.2934649647966236,0.10189828520337631,0.1112754964081399,0.12882549640813989,0.1933622053696209,0.18242390771106495,0.17282101803077246,0.16336347976850923,0.1765329302186629,0.16878554388761061,0.14358330983966353,0.11471764478785464,0.11022902001518436]
[{"$f":"ROW()","v":264},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,AB5373,AB5449,AB5525,AB5601,AB5677,AB5753,AB5829,AB5905)","v":0},0,0,6.9851149999999992E-4,6.9851149999999992E-4,6.9851150000000003E-4,6.9851150000000003E-4,8.2807025000000006E-4,8.2807025000000017E-4,8.2807025000000017E-4,8.2807025000000028E-4,2.2255310000000002E-3,2.2255310000000002E-3,2.2255310000000002E-3,2.2255310000000002E-3,3.9602127499999999E-3,3.9602127499999999E-3,3.9602127499999999E-3,3.960212749999999E-3,1.4949658250000001E-2,1.4949658250000001E-2,1.4949658249999997E-2,1.4949658249999999E-2,1.573714675E-2,1.573714675E-2,1.5737146749999997E-2,1.573714675E-2,2.69825E-2,2.69825E-2,2.69825E-2,2.6982500000000003E-2,3.1867715000000005E-2,3.1867714999999998E-2,3.1867715000000005E-2,3.1867715000000005E-2,4.9494050000000005E-2,4.9494050000000005E-2,4.9494050000000012E-2,4.9494049999999998E-2,0.26954183700000006,0.27274989700000007,0.29664512200000009,0.33978719300000004,0.369210119,0.44191436852881505,0.527922514528815,0.581900301528815,0.56886254152881488,0.50934792828372566,0.47748229128372555,0.83644732195039229,0.76925819219549485,0.71063345218241825,0.7136658932635227,0.56780850900373592,0.41415093255397095,0.26359215139415887,0.21580938646630926,0.17179492776911887]
[{"$f":"ROW()","v":265},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,AB5374,AB5450,AB5526,AB5602,AB5678,AB5754,AB5830,AB5906)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472499999999996E-4,3.9472499999999996E-4,4.0214999999999994E-4,4.0214999999999994E-4,4.0214999999999994E-4,4.0214999999999988E-4,6.0839999999999983E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999983E-4,6.0839999999999983E-4,3.4515165000000001E-3,3.4515164999999997E-3,3.4515164999999997E-3,3.4515164999999993E-3,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17207307000000005,0.17207307000000005,0.17204337000000003,0.17121837000000004,0.17121837000000004,0.15984590400000004,1E-4,9.9999999999999991E-5,9.9999999999999991E-5,6.3268599999999982E-4,4.36887548E-2,5.9418277788216525E-2,9.1452926164142037E-2,0.11125420328402837,0.10381698954120309,8.3073591632962476E-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,AB5375,AB5451,AB5527,AB5603,AB5679,AB5755,AB5831,AB5907)","v":0},0,0,9.1147499999999994E-5,9.1147499999999981E-5,9.1147499999999981E-5,9.1147499999999981E-5,1.4449974999999996E-4,1.4449974999999996E-4,1.4449974999999996E-4,1.4449974999999993E-4,1.7199974999999992E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999992E-4,1.7199974999999989E-4,1.7199974999999989E-4,2.047372499999999E-4,2.0473724999999992E-4,2.0473724999999992E-4,2.047372499999999E-4,6.4020350000000006E-4,6.4020349999999995E-4,6.4020349999999995E-4,6.4020349999999995E-4,7.9178924999999997E-4,7.9178924999999997E-4,7.9178924999999997E-4,7.9178924999999986E-4,2.6010811249999998E-3,2.6010811249999998E-3,2.6010811249999998E-3,2.6010811249999994E-3,1.1344824499999998E-2,1.4758486499999997E-2,1.4758486499999996E-2,1.4758486499999996E-2,6.7558486500000001E-2,6.8449140843653791E-2,6.9690153565851481E-2,6.9690153565851495E-2,6.9690153565851495E-2,7.0644118086589727E-2,7.3436678733111077E-2,8.012458509373066E-2,0.11644864658606796,0.15327924367424753,0.16006698188498131,0.16006698188498131,0.15993603188498132,0.16625811492122841,0.18704344954825441,0.19326105218814976]
[{"$f":"ROW()","v":267},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,AB5376,AB5452,AB5528,AB5604,AB5680,AB5756,AB5832,AB5908)","v":0},0,0,1.3555803250000002E-2,1.355580325E-2,1.3555803249999998E-2,1.355580325E-2,1.90079615E-2,1.90079615E-2,1.90079615E-2,1.90079615E-2,2.7825552250000003E-2,2.7825552250000003E-2,2.7825552249999996E-2,2.7825552249999996E-2,3.2395493749999997E-2,3.2395493749999997E-2,3.2395493749999997E-2,3.2395493749999997E-2,7.2225338749999993E-2,7.2225338749999993E-2,7.2225338749999993E-2,7.2225338749999979E-2,8.3226602999999982E-2,8.3226602999999982E-2,8.3226602999999982E-2,8.3226602999999982E-2,9.1803604249999976E-2,9.1803604249999976E-2,9.1803604249999976E-2,9.1803604249999976E-2,0.10345455199999998,0.10345455199999998,0.10345455199999998,0.10345455199999998,0.10968577924999998,0.10968577924999998,0.10968577924999998,0.10968577924999998,0.49901368399999996,0.44926017099999999,0.42977273799999999,0.39708047499999999,0.43221394040839994,0.27898862895899224,0.24167043305062416,0.23947763813370654,0.20529454816965759,0.19256673208533498,0.16599616508533499,0.30990299375730262,0.2909196983140877,0.33667156375811691,0.35916161026400939,0.43157834062920697,2.4625781195014342,2.6764578207846852,2.1717531728778101,1.7665156583336357]
[{"$f":"ROW()","v":268},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,AB5377,AB5453,AB5529,AB5605,AB5681,AB5757,AB5833,AB5909)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8578854685911851E-3,4.1147312811547114E-3,2.4688387686928265E-3,1.481303261215696E-3,8.8878195672941764E-4,0.11666219288607155,6.9997315731642931E-2,4.1998389438985755E-2,2.5199033663391452E-2]
[{"$f":"ROW()","v":269},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1411,AB1487,AB1563,AB1639,AB1715,AB1791,AB1867,AB1943,AB2019,AB2095,AB2171,AB2247,AB2323,AB2399,AB2475,AB2551,AB2627,AB2703,AB2779,AB2855,AB2931,AB3007,AB3083,AB3159,AB3235,AB3311,AB3387,AB3463,AB3539,AB3615,AB3691,AB3767,AB3843,AB3919,AB3995,AB4071,AB4147,AB4223,AB4299,AB4375,AB4451,AB4527,AB4603,AB4679,AB4755,AB4831,AB4907,AB4983,AB5059,AB5135,AB5226,AB5302,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]
[{"$f":"ROW()","v":270},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,AB5379,AB5455,AB5531,AB5607,AB5683,AB5759,AB5835,AB5911)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79949976908602161,1.3077222776878581,2.5439837161371361,3.2470271045265351,4.0633424422672402,3.7237302936013714,2.8671196854995227,2.0148905628324267,1.4749033577325066]
[{"$f":"ROW()","v":271},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,AB5380,AB5456,AB5532,AB5608,AB5684,AB5760,AB5836,AB5912)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9531369674442493E-2,0.19116639378381686,0.4852890294977184,0.53571350962678776,0.61950995822846977,0.69837469373904892,0.77288743055503928,0.8435720838647971,0.9109024040923468]
[{"$f":"ROW()","v":272},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,AB5381,AB5457,AB5533,AB5609,AB5685,AB5761,AB5837,AB5913)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":273},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA260:AA272)","v":0},0,0,0,5.2678805625000005E-2,5.2678805624999998E-2,5.2678805624999998E-2,5.2678805625000005E-2,0.16036208662500001,0.16036208662500001,0.16036208662500004,0.16036208662500004,0.17946183787500003,0.17946183787500003,0.17946183787500003,0.17946183787500003,0.309545792875,0.309545792875,0.309545792875,0.30954579287500006,0.41169826762500006,0.41169826762500011,0.41169826762500011,0.41169826762500011,0.43635444937500012,0.43635444937500012,0.43635444937500012,0.43635444937500012,0.47304238412500021,0.47304238412500021,0.47304238412500021,0.47304238412500021,0.50375485900000028,0.50375485900000028,0.50375485900000028,0.50375485900000028,0.5382564470000003,0.5382564470000003,0.5382564470000003,0.5382564470000003,2.4623586740000016,2.3546516540000013,2.4443614460000016,2.4623390936923091,2.6100938443314781,2.5750053392173173,2.723615970788182,2.4196047182917351,2.8298248056142667,2.7729313899455299,2.5831418425920516,4.1927239807240957,5.1254940185100644,6.9279968089378778,7.6268544666435698,{"$f":"SUM(CD260:CD272)","v":9.2549509810071697},12.080462202323035,{"$f":"SUM(CF260:CF272)","v":11.483750808381137},10.275449507912262,{"$f":"SUM(CH260:CH272)","v":9.2744232529940565}]
[{"$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$14","v":4.1814250421080435E-3},{"$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$14","v":-0.11701840838059295},{"$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$14","v":3.3700587929843547E-2},{"$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$14","v":-1.1034986419186011E-2},{"$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$14","v":-3.8195538513846009E-2},{"$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$14","v":1.7011485099654992E-2},{"$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,null,{"$f":"Adjustments!E44","v":0},{"$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,null,{"$f":"Adjustments!E45","v":0},{"$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,null,{"$f":"Adjustments!E46","v":0},{"$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,null,{"$f":"Adjustments!E47","v":0},{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA275:AA287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.2068801609272193E-2,0,0,0,0,0,{"$f":"SUM(CD275:CD287)","v":0},0,{"$f":"SUM(CF275:CF287)","v":0},0,{"$f":"SUM(CH275:CH287)","v":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},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":302},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$42","v":0},{"$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,{"$f":"Inputs!$E$43","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$44","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},"Total"]
[{"$f":"ROW()","v":307},"Opening Asset Values"]
[{"$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,{"$f":"BY353","v":0},0,0,0,0,0,0,0,0]
[{"$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,{"$f":"M354","v":4.5868180900000004},4.5294828638750007,4.4721476377500009,4.4148124116250012,4.3574771855000014,4.3001419593750017,4.2428067332500019,4.1854715071250022,4.1281362810000024,4.0708010548750027,4.0134658287500029,3.9561306026250027,3.8987953765000025,3.8414601503750023,3.7841249242500021,3.7267896981250019,3.6694544720000017,3.6121192458750015,3.5547840197500014,3.4974487936250012,3.440113567500001,3.3827783413750008,3.3254431152500006,3.2681078891250004,3.2107726630000002,3.153437436875,3.0961022107499998,3.0387669846249996,2.9814317584999994,2.9240965323749992,2.866761306249999,2.8094260801249988,2.7520908539999986,2.6947556278749989,2.6374204017499987,2.5800851756249985,2.5227499494999988,2.465414723374999,2.4080794972499988,2.3507442711249986,2.2934090449999989,2.2360738188749991,2.1787385927499989,2.1214033666249987,2.064068140499999,2.0067329143749992,1.9493976882499993,1.8920624621249993,1.8347272359999993,1.7773920098749993,1.7200567837499994,1.6627215576249994,1.6053863314999994,1.5480511053749995,1.3187102008749996,1.0893692963749997,0.8600283918749998,0.63068748737499991,{"$f":"BS354","v":0.40134658287499991},0.17200567837499997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},"Compressor stations",null,0,0,0,0,0,0,0,2.9007869999999998,7.6067409999999995,16.781374999999997,28.736501899999997,28.377295626249996,28.018089352499995,27.658883078749994,27.299676804999994,26.940470531249993,26.581264257499992,26.222057983749991,25.86285170999999,25.50364543624999,25.144439162499989,24.785232888749988,24.426026614999987,24.066820341249986,23.707614067499986,23.348407793749985,22.989201519999984,22.629995246249983,22.270788972499982,21.911582698749982,21.552376424999981,21.19317015124998,20.833963877499979,20.474757603749978,20.115551329999978,19.756345056249977,19.397138782499976,19.037932508749975,18.678726234999974,18.319519961249974,17.960313687499973,17.601107413749972,17.241901139999971,16.88269486624997,16.523488592499969,16.164282318749969,15.80507604499997,15.445869771249971,15.086663497499972,14.727457223749973,14.368250949999974,14.009044676249975,13.649838402499975,13.290632128749976,12.931425854999977,12.572219581249978,12.213013307499979,11.85380703374998,11.494600759999981,11.135394486249982,10.776188212499983,10.416981938749984,10.057775664999985,9.6985693912499862,8.2617442962499883,6.8249192012499904,5.3880941062499925,3.9512690112499946,2.5144439162499967,1.0776188212499986,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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},{"$f":"BQ358","v":0},{"$f":"BR358","v":0},0,{"$f":"BT358","v":0},{"$f":"BU358","v":0},{"$f":"BV358","v":0},{"$f":"BW358","v":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},{"$f":"BQ360","v":0},{"$f":"BR360","v":0},{"$f":"BS360","v":0},{"$f":"BT360","v":0},{"$f":"BU360","v":0},{"$f":"BV360","v":0},{"$f":"BW360","v":0},{"$f":"BX360","v":0},{"$f":"BY360","v":0},{"$f":"BZ360","v":0},{"$f":"CA360","v":0},{"$f":"CB360","v":0},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,null,null,null,null,null,null,null,null,null,null,{"$f":"M362","v":0},{"$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},{"$f":"BQ362","v":0},{"$f":"BR362","v":0},{"$f":"BS362","v":0},{"$f":"BT362","v":0},{"$f":"BU362","v":0},{"$f":"BV362","v":0},{"$f":"BW362","v":0},{"$f":"BX362","v":0},{"$f":"BY362","v":0},{"$f":"BZ362","v":0},{"$f":"CA362","v":0},{"$f":"CB362","v":0},{"$f":"CC362","v":0},{"$f":"CD362","v":0},{"$f":"CE362","v":0},{"$f":"CF362","v":0},{"$f":"CG362","v":0}]
[{"$f":"ROW()","v":318},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":321},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N308:N320)","v":398.27617569},{"$f":"SUM(O308:O320)","v":393.22664497962495},388.17711426925007,383.12758355887496,378.07805284849991,373.02852213812503,367.97899142774992,362.92946071737498,357.87993000699998,352.83039929662493,347.78086858624994,342.731337875875,337.68180716550006,332.63227645512501,327.58274574475001,322.53321503437502,317.48368432400002,312.43415361362503,307.38462290325009,302.33509219287492,297.28556148250004,292.2360307721251,287.18650006175005,282.13696935137506,277.08743864100001,272.03790793062507,266.98837722025007,261.93884650987508,256.88931579950003,251.83978508912506,246.79025437875006,241.74072366837513,236.6911929580001,231.64166224762511,226.59213153725008,221.54260082687506,216.49307011650006,211.4435394061251,206.39036364373729,201.33718788134948,196.29494727500014,191.38757359312515,186.48019991125011,181.57282622937515,176.66545254750017,171.75807886562515,166.85070518375016,161.94333150187515,157.03595782000016,152.12858413812521,147.22121045625019,142.31383677437518,137.40646309250016,132.49908941062517,112.86959468312514,93.240099955625126,73.61060522812511,53.981110500625078,34.35161577312504,14.72212104562502,0,0,0,0,0,{"$f":"SUM(CA308:CA320)","v":0},0,0,{"$f":"SUM(CD308:CD320)","v":0},0,{"$f":"SUM(CF308:CF320)","v":0},0,{"$f":"SUM(CH308:CH320)","v":0}]
[{"$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":"M$151","v":43.819778999999997}]
[{"$f":"ROW()","v":324},"Main line valve and scraper stations",null,{"$f":"D152","v":0},0,0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,{"$f":"M$152","v":5.9134089999999993E-2}]
[{"$f":"ROW()","v":325},"Compressor stations",null,{"$f":"D153","v":0},0,0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,{"$f":"M$153","v":11.9551269}]
[{"$f":"ROW()","v":326},"Receipt and delivery point facilities",null,{"$f":"D154","v":0},0,0,0,0,0,0,0,4.2049000000000003E-2,{"$f":"M$154","v":1.4250000000000001E-3}]
[{"$f":"ROW()","v":327},"SCADA and communications",null,{"$f":"D155","v":0},0,0,0,0,0.30599500000000002,1.700413,1.576864,0.60733800000000004,{"$f":"M$155","v":0.43022233000000004}]
[{"$f":"ROW()","v":328},"Cathodic protection",null,{"$f":"D156","v":0},0,0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,{"$f":"M$156","v":0.27575881000000002}]
[{"$f":"ROW()","v":329},"Maintenance bases and depots",null,{"$f":"D157","v":0},0,0,0,0,0.37883,0.92365900000000001,0.802813,0.98252799999999996,{"$f":"M$157","v":1.75368156}]
[{"$f":"ROW()","v":330},"Other assets",null,{"$f":"D158","v":0},0,0,0,0,0,0,0,0,{"$f":"M$158","v":0}]
[{"$f":"ROW()","v":331},"Equity Raising Cost",null,{"$f":"D159","v":0},0,0,0,0,0,0,0,0,{"$f":"M$159","v":0}]
[{"$f":"ROW()","v":332},"Non-depreciable assets",null,{"$f":"D160","v":0},0,0,0,0,0,0,0,0,{"$f":"M$160","v":0}]
[{"$f":"ROW()","v":333},"Shared support assets - IOT & cyber security",null,{"$f":"D161","v":0},0,0,0,0,0,0,0,0,{"$f":"M$161","v":0}]
[{"$f":"ROW()","v":334},"Shared support assets (net IOT & cyber security)",null,{"$f":"D162","v":0},0,0,0,0,0,0,0,0,{"$f":"M$162","v":0}]
[{"$f":"ROW()","v":335},"Miscellaneous assets",null,{"$f":"D163","v":0},0,0,0,0,0,0,0,0,{"$f":"M$163","v":0}]
[{"$f":"ROW()","v":336},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N323:N335)","v":0},{"$f":"SUM(O323:O335)","v":0},{"$f":"SUM(P323:P335)","v":0},{"$f":"SUM(Q323:Q335)","v":0},{"$f":"SUM(R323:R335)","v":0},{"$f":"SUM(S323:S335)","v":0},{"$f":"SUM(T323:T335)","v":0},{"$f":"SUM(U323:U335)","v":0},{"$f":"SUM(V323:V335)","v":0},{"$f":"SUM(W323:W335)","v":0},{"$f":"SUM(X323:X335)","v":0},{"$f":"SUM(Y323:Y335)","v":0},{"$f":"SUM(Z323:Z335)","v":0},{"$f":"SUM(AA323:AA335)","v":0},{"$f":"SUM(AB323:AB335)","v":0},{"$f":"SUM(AC323:AC335)","v":0},{"$f":"SUM(AD323:AD335)","v":0},{"$f":"SUM(AE323:AE335)","v":0},{"$f":"SUM(AF323:AF335)","v":0},{"$f":"SUM(AG323:AG335)","v":0},{"$f":"SUM(AH323:AH335)","v":0},{"$f":"SUM(AI323:AI335)","v":0},{"$f":"SUM(AJ323:AJ335)","v":0},{"$f":"SUM(AK323:AK335)","v":0},{"$f":"SUM(AL323:AL335)","v":0},{"$f":"SUM(AM323:AM335)","v":0},{"$f":"SUM(AN323:AN335)","v":0},{"$f":"SUM(AO323:AO335)","v":0},{"$f":"SUM(AP323:AP335)","v":0},{"$f":"SUM(AQ323:AQ335)","v":0},{"$f":"SUM(AR323:AR335)","v":0},{"$f":"SUM(AS323:AS335)","v":0},{"$f":"SUM(AT323:AT335)","v":0},{"$f":"SUM(AU323:AU335)","v":0},{"$f":"SUM(AV323:AV335)","v":0},{"$f":"SUM(AW323:AW335)","v":0},{"$f":"SUM(AX323:AX335)","v":0},{"$f":"SUM(AY323:AY335)","v":0},{"$f":"SUM(AZ323:AZ335)","v":0},{"$f":"SUM(BA323:BA335)","v":0},{"$f":"SUM(BB323:BB335)","v":0},{"$f":"SUM(BC323:BC335)","v":0},{"$f":"SUM(BD323:BD335)","v":0},{"$f":"SUM(BE323:BE335)","v":0},{"$f":"SUM(BF323:BF335)","v":0},{"$f":"SUM(BG323:BG335)","v":0},{"$f":"SUM(BH323:BH335)","v":0},{"$f":"SUM(BI323:BI335)","v":0},{"$f":"SUM(BJ323:BJ335)","v":0},{"$f":"SUM(BK323:BK335)","v":0},{"$f":"SUM(BL323:BL335)","v":0},{"$f":"SUM(BM323:BM335)","v":0},{"$f":"SUM(BN323:BN335)","v":0},{"$f":"SUM(BO323:BO335)","v":0},{"$f":"SUM(BP323:BP335)","v":0},{"$f":"SUM(BQ323:BQ335)","v":0},{"$f":"SUM(BR323:BR335)","v":0},{"$f":"SUM(BS323:BS335)","v":0},{"$f":"SUM(BT323:BT335)","v":0},{"$f":"SUM(BU323:BU335)","v":0},{"$f":"SUM(BV323:BV335)","v":0},{"$f":"SUM(BW323:BW335)","v":0},{"$f":"SUM(BX323:BX335)","v":0},{"$f":"SUM(BY323:BY335)","v":0},{"$f":"SUM(BZ323:BZ335)","v":0},{"$f":"SUM(CA323:CA335)","v":0},{"$f":"SUM(CB323:CB335)","v":0},{"$f":"SUM(CC323:CC335)","v":0},0,{"$f":"SUM(CE323:CE335)","v":0},0,0,{"$f":"SUM(CH323:CH335)","v":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$12),0)))","v":0},0,{"$f":"MIN(CF308,IF(CF293>=1,(CF308/CF293)*CF$12,IF(CF293>0,MIN(CF308,$N308/$O293*CF$12),0)))","v":0},0,{"$f":"MIN(CH308,IF(CH293>=1,(CH308/CH293)*CH$12,IF(CH293>0,MIN(CH308,$N308/$O293*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,{"$f":"MIN(CF309,IF(CF294>=1,(CF309/CF294)*CF$12,IF(CF294>0,MIN(CF309,$N309/$O294*CF$12),0)))","v":0},0,{"$f":"MIN(CH309,IF(CH294>=1,(CH309/CH294)*CH$12,IF(CH294>0,MIN(CH309,$N309/$O294*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,{"$f":"MIN(CF310,IF(CF295>=1,(CF310/CF295)*CF$12,IF(CF295>0,MIN(CF310,$N310/$O295*CF$12),0)))","v":0},0,{"$f":"MIN(CH310,IF(CH295>=1,(CH310/CH295)*CH$12,IF(CH295>0,MIN(CH310,$N310/$O295*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,{"$f":"MIN(CF311,IF(CF296>=1,(CF311/CF296)*CF$12,IF(CF296>0,MIN(CF311,$N311/$O296*CF$12),0)))","v":0},0,{"$f":"MIN(CH311,IF(CH296>=1,(CH311/CH296)*CH$12,IF(CH296>0,MIN(CH311,$N311/$O296*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,{"$f":"MIN(CF312,IF(CF297>=1,(CF312/CF297)*CF$12,IF(CF297>0,MIN(CF312,$N312/$O297*CF$12),0)))","v":0},0,{"$f":"MIN(CH312,IF(CH297>=1,(CH312/CH297)*CH$12,IF(CH297>0,MIN(CH312,$N312/$O297*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,{"$f":"MIN(CF313,IF(CF298>=1,(CF313/CF298)*CF$12,IF(CF298>0,MIN(CF313,$N313/$O298*CF$12),0)))","v":0},0,{"$f":"MIN(CH313,IF(CH298>=1,(CH313/CH298)*CH$12,IF(CH298>0,MIN(CH313,$N313/$O298*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,{"$f":"MIN(CF314,IF(CF299>=1,(CF314/CF299)*CF$12,IF(CF299>0,MIN(CF314,$N314/$O299*CF$12),0)))","v":0},0,{"$f":"MIN(CH314,IF(CH299>=1,(CH314/CH299)*CH$12,IF(CH299>0,MIN(CH314,$N314/$O299*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,{"$f":"MIN(CF315,IF(CF300>=1,(CF315/CF300)*CF$12,IF(CF300>0,MIN(CF315,$N315/$O300*CF$12),0)))","v":0},0,{"$f":"MIN(CH315,IF(CH300>=1,(CH315/CH300)*CH$12,IF(CH300>0,MIN(CH315,$N315/$O300*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,{"$f":"MIN(CF316,IF(CF301>=1,(CF316/CF301)*CF$12,IF(CF301>0,MIN(CF316,$N316/$O301*CF$12),0)))","v":0},0,{"$f":"MIN(CH316,IF(CH301>=1,(CH316/CH301)*CH$12,IF(CH301>0,MIN(CH316,$N316/$O301*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":347},"Non-depreciable assets",null,0,0,0,0,0,0,0,0,0,{"$f":"MIN(M317,IF(M302>=1,(M317/M302)*M$12,IF(M302>0,MIN(M317,$N317/$O302*M$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY317,IF(BY302>=1,(BY317/BY302)*BY$12,IF(BY302>0,MIN(BY317,$N317/$O302*BY$12),0)))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},"Shared support assets - IOT & cyber security",null,0,0,0,0,0,0,0,0,0,{"$f":"MIN(M318,IF(M303>=1,(M318/M303)*M$12,IF(M303>0,MIN(M318,$N318/$O303*M$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY318,IF(BY303>=1,(BY318/BY303)*BY$12,IF(BY303>0,MIN(BY318,$N318/$O303*BY$12),0)))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":349},"Shared support assets (net IOT & cyber security)",null,0,0,0,0,0,0,0,0,0,{"$f":"MIN(M319,IF(M304>=1,(M319/M304)*M$12,IF(M304>0,MIN(M319,$N319/$O304*M$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY319,IF(BY304>=1,(BY319/BY304)*BY$12,IF(BY304>0,MIN(BY319,$N319/$O304*BY$12),0)))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":350},"Miscellaneous assets",null,0,0,0,0,0,0,0,0,0,{"$f":"MIN(M320,IF(M305>=1,(M320/M305)*M$12,IF(M305>0,MIN(M320,$N320/$O305*M$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY320,IF(BY305>=1,(BY320/BY305)*BY$12,IF(BY305>0,MIN(BY320,$N320/$O305*BY$12),0)))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":351},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N338:N350)","v":5.0495307103750005},{"$f":"SUM(O338:O350)","v":5.0495307103750005},{"$f":"SUM(P338:P350)","v":5.0495307103750005},{"$f":"SUM(Q338:Q350)","v":5.0495307103750005},{"$f":"SUM(R338:R350)","v":5.0495307103750005},{"$f":"SUM(S338:S350)","v":5.0495307103750005},{"$f":"SUM(T338:T350)","v":5.0495307103750005},{"$f":"SUM(U338:U350)","v":5.0495307103750005},{"$f":"SUM(V338:V350)","v":5.0495307103750005},{"$f":"SUM(W338:W350)","v":5.0495307103750005},{"$f":"SUM(X338:X350)","v":5.0495307103750005},{"$f":"SUM(Y338:Y350)","v":5.0495307103750013},{"$f":"SUM(Z338:Z350)","v":5.0495307103750013},{"$f":"SUM(AA338:AA350)","v":5.0495307103750013},{"$f":"SUM(AB338:AB350)","v":5.0495307103750013},{"$f":"SUM(AC338:AC350)","v":5.0495307103750013},{"$f":"SUM(AD338:AD350)","v":5.0495307103750013},{"$f":"SUM(AE338:AE350)","v":5.0495307103750013},{"$f":"SUM(AF338:AF350)","v":5.0495307103750013},{"$f":"SUM(AG338:AG350)","v":5.0495307103750013},{"$f":"SUM(AH338:AH350)","v":5.0495307103750013},{"$f":"SUM(AI338:AI350)","v":5.0495307103750022},{"$f":"SUM(AJ338:AJ350)","v":5.0495307103750022},{"$f":"SUM(AK338:AK350)","v":5.0495307103750022},{"$f":"SUM(AL338:AL350)","v":5.0495307103750022},{"$f":"SUM(AM338:AM350)","v":5.0495307103750022},{"$f":"SUM(AN338:AN350)","v":5.0495307103750022},{"$f":"SUM(AO338:AO350)","v":5.0495307103750022},{"$f":"SUM(AP338:AP350)","v":5.0495307103750022},{"$f":"SUM(AQ338:AQ350)","v":5.0495307103750022},{"$f":"SUM(AR338:AR350)","v":5.0495307103750022},{"$f":"SUM(AS338:AS350)","v":5.0495307103750022},{"$f":"SUM(AT338:AT350)","v":5.0495307103750022},{"$f":"SUM(AU338:AU350)","v":5.0495307103750022},{"$f":"SUM(AV338:AV350)","v":5.0495307103750022},{"$f":"SUM(AW338:AW350)","v":5.0495307103750031},{"$f":"SUM(AX338:AX350)","v":5.0495307103750031},{"$f":"SUM(AY338:AY350)","v":5.0531757623878226},{"$f":"SUM(AZ338:AZ350)","v":5.0531757623878226},{"$f":"SUM(BA338:BA350)","v":5.0422406063493614},{"$f":"SUM(BB338:BB350)","v":4.9073736818750033},{"$f":"SUM(BC338:BC350)","v":4.9073736818750033},{"$f":"SUM(BD338:BD350)","v":4.9073736818750033},{"$f":"SUM(BE338:BE350)","v":4.9073736818750033},{"$f":"SUM(BF338:BF350)","v":4.9073736818750042},{"$f":"SUM(BG338:BG350)","v":4.9073736818750042},{"$f":"SUM(BH338:BH350)","v":4.9073736818750042},{"$f":"SUM(BI338:BI350)","v":4.9073736818750051},{"$f":"SUM(BJ338:BJ350)","v":4.9073736818750051},{"$f":"SUM(BK338:BK350)","v":4.9073736818750051},{"$f":"SUM(BL338:BL350)","v":4.907373681875006},{"$f":"SUM(BM338:BM350)","v":4.9073736818750069},{"$f":"SUM(BN338:BN350)","v":4.9073736818750069},{"$f":"SUM(BO338:BO350)","v":19.629494727500028},{"$f":"SUM(BP338:BP350)","v":19.629494727500028},{"$f":"SUM(BQ338:BQ350)","v":19.629494727500028},{"$f":"SUM(BR338:BR350)","v":19.629494727500031},{"$f":"SUM(BS338:BS350)","v":19.629494727500031},{"$f":"SUM(BT338:BT350)","v":19.629494727500031},{"$f":"SUM(BU338:BU350)","v":14.72212104562502},{"$f":"SUM(BV338:BV350)","v":0},{"$f":"SUM(BW338:BW350)","v":0},{"$f":"SUM(BX338:BX350)","v":0},{"$f":"SUM(BY338:BY350)","v":0},{"$f":"SUM(BZ338:BZ350)","v":0},{"$f":"SUM(CA338:CA350)","v":0},{"$f":"SUM(CB338:CB350)","v":0},{"$f":"SUM(CC338:CC350)","v":0},0,{"$f":"SUM(CE338:CE350)","v":0},0,0,{"$f":"SUM(CH338:CH350)","v":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,{"$f":"CF308+CF323-CF338","v":0},0,{"$f":"CH308+CH323-CH338","v":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,{"$f":"CD309+CD324-CD339","v":0},0,{"$f":"CF309+CF324-CF339","v":0},0,{"$f":"CH309+CH324-CH339","v":0}]
[{"$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,{"$f":"CF310+CF325-CF340","v":0},0,{"$f":"CH310+CH325-CH340","v":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,{"$f":"CD311+CD326-CD341","v":0},0,{"$f":"CF311+CF326-CF341","v":0},0,{"$f":"CH311+CH326-CH341","v":0}]
[{"$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,{"$f":"CF312+CF327-CF342","v":0},0,{"$f":"CH312+CH327-CH342","v":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,{"$f":"CD313+CD328-CD343","v":0},0,{"$f":"CF313+CF328-CF343","v":0},0,{"$f":"CH313+CH328-CH343","v":0}]
[{"$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,{"$f":"CF314+CF329-CF344","v":0},0,{"$f":"CH314+CH329-CH344","v":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,{"$f":"CD315+CD330-CD345","v":0},0,{"$f":"CF315+CF330-CF345","v":0},0,{"$f":"CH315+CH330-CH345","v":0}]
[{"$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,{"$f":"CF316+CF331-CF346","v":0},0,{"$f":"CH316+CH331-CH346","v":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,{"$f":"CD317+CD332-CD347","v":0},0,{"$f":"CF317+CF332-CF347","v":0},0,{"$f":"CH317+CH332-CH347","v":0}]
[{"$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]
[{"$f":"ROW()","v":366},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N353:N365)","v":393.22664497962495},{"$f":"SUM(O353:O365)","v":388.17711426925007},{"$f":"SUM(P353:P365)","v":383.12758355887496},{"$f":"SUM(Q353:Q365)","v":378.07805284849991},{"$f":"SUM(R353:R365)","v":373.02852213812503},{"$f":"SUM(S353:S365)","v":367.97899142774992},{"$f":"SUM(T353:T365)","v":362.92946071737498},{"$f":"SUM(U353:U365)","v":357.87993000699998},{"$f":"SUM(V353:V365)","v":352.83039929662493},{"$f":"SUM(W353:W365)","v":347.78086858624994},{"$f":"SUM(X353:X365)","v":342.731337875875},{"$f":"SUM(Y353:Y365)","v":337.68180716550006},{"$f":"SUM(Z353:Z365)","v":332.63227645512501},{"$f":"SUM(AA353:AA365)","v":327.58274574475001},{"$f":"SUM(AB353:AB365)","v":322.53321503437502},{"$f":"SUM(AC353:AC365)","v":317.48368432400002},{"$f":"SUM(AD353:AD365)","v":312.43415361362503},{"$f":"SUM(AE353:AE365)","v":307.38462290325009},{"$f":"SUM(AF353:AF365)","v":302.33509219287492},{"$f":"SUM(AG353:AG365)","v":297.28556148250004},{"$f":"SUM(AH353:AH365)","v":292.2360307721251},{"$f":"SUM(AI353:AI365)","v":287.18650006175005},{"$f":"SUM(AJ353:AJ365)","v":282.13696935137506},{"$f":"SUM(AK353:AK365)","v":277.08743864100001},{"$f":"SUM(AL353:AL365)","v":272.03790793062507},{"$f":"SUM(AM353:AM365)","v":266.98837722025007},{"$f":"SUM(AN353:AN365)","v":261.93884650987508},{"$f":"SUM(AO353:AO365)","v":256.88931579950003},{"$f":"SUM(AP353:AP365)","v":251.83978508912506},{"$f":"SUM(AQ353:AQ365)","v":246.79025437875006},{"$f":"SUM(AR353:AR365)","v":241.74072366837513},{"$f":"SUM(AS353:AS365)","v":236.6911929580001},{"$f":"SUM(AT353:AT365)","v":231.64166224762511},{"$f":"SUM(AU353:AU365)","v":226.59213153725008},{"$f":"SUM(AV353:AV365)","v":221.54260082687506},{"$f":"SUM(AW353:AW365)","v":216.49307011650006},{"$f":"SUM(AX353:AX365)","v":211.4435394061251},{"$f":"SUM(AY353:AY365)","v":206.39036364373729},{"$f":"SUM(AZ353:AZ365)","v":201.33718788134948},{"$f":"SUM(BA353:BA365)","v":196.29494727500014},{"$f":"SUM(BB353:BB365)","v":191.38757359312515},{"$f":"SUM(BC353:BC365)","v":186.48019991125011},{"$f":"SUM(BD353:BD365)","v":181.57282622937515},{"$f":"SUM(BE353:BE365)","v":176.66545254750017},{"$f":"SUM(BF353:BF365)","v":171.75807886562515},{"$f":"SUM(BG353:BG365)","v":166.85070518375016},{"$f":"SUM(BH353:BH365)","v":161.94333150187515},{"$f":"SUM(BI353:BI365)","v":157.03595782000016},{"$f":"SUM(BJ353:BJ365)","v":152.12858413812521},{"$f":"SUM(BK353:BK365)","v":147.22121045625019},{"$f":"SUM(BL353:BL365)","v":142.31383677437518},{"$f":"SUM(BM353:BM365)","v":137.40646309250016},{"$f":"SUM(BN353:BN365)","v":132.49908941062517},{"$f":"SUM(BO353:BO365)","v":112.86959468312514},{"$f":"SUM(BP353:BP365)","v":93.240099955625126},{"$f":"SUM(BQ353:BQ365)","v":73.61060522812511},{"$f":"SUM(BR353:BR365)","v":53.981110500625078},{"$f":"SUM(BS353:BS365)","v":34.35161577312504},{"$f":"SUM(BT353:BT365)","v":14.72212104562502},{"$f":"SUM(BU353:BU365)","v":0},{"$f":"SUM(BV353:BV365)","v":0},{"$f":"SUM(BW353:BW365)","v":0},{"$f":"SUM(BX353:BX365)","v":0},{"$f":"SUM(BY353:BY365)","v":0},{"$f":"SUM(BZ353:BZ365)","v":0},{"$f":"SUM(CA353:CA365)","v":0},{"$f":"SUM(CB353:CB365)","v":0},{"$f":"SUM(CC353:CC365)","v":0},0,{"$f":"SUM(CE353:CE365)","v":0},0,0,{"$f":"SUM(CH353:CH365)","v":0}]
[{"$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},{"$f":"MAX(BW369-1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Inputs!$E$42","v":0},{"$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":"Inputs!$E$43","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$44","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":397},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N384:N396)","v":0},{"$f":"SUM(O384:O396)","v":22.749484430000003},{"$f":"SUM(P384:P396)","v":22.450764161375002},{"$f":"SUM(Q384:Q396)","v":22.152043892750005},{"$f":"SUM(R384:R396)","v":21.853323624125},{"$f":"SUM(S384:S396)","v":21.554603355499999},{"$f":"SUM(T384:T396)","v":21.255883086875006},{"$f":"SUM(U384:U396)","v":20.957162818250001},{"$f":"SUM(V384:V396)","v":20.658442549625004},{"$f":"SUM(W384:W396)","v":20.359722281000003},{"$f":"SUM(X384:X396)","v":20.061002012374999},{"$f":"SUM(Y384:Y396)","v":19.762281743750002},{"$f":"SUM(Z384:Z396)","v":19.463561475125001},{"$f":"SUM(AA384:AA396)","v":19.164841206499997},{"$f":"SUM(AB384:AB396)","v":18.866120937874999},{"$f":"SUM(AC384:AC396)","v":18.567400669249999},{"$f":"SUM(AD384:AD396)","v":18.268680400625001},{"$f":"SUM(AE384:AE396)","v":17.969960132000001},{"$f":"SUM(AF384:AF396)","v":17.671239863375},{"$f":"SUM(AG384:AG396)","v":17.372519594750003},{"$f":"SUM(AH384:AH396)","v":17.073799326124998},{"$f":"SUM(AI384:AI396)","v":16.775079057499998},{"$f":"SUM(AJ384:AJ396)","v":16.476358788875},{"$f":"SUM(AK384:AK396)","v":16.177638520249996},{"$f":"SUM(AL384:AL396)","v":15.878918251624999},{"$f":"SUM(AM384:AM396)","v":15.580197982999998},{"$f":"SUM(AN384:AN396)","v":15.281477714374997},{"$f":"SUM(AO384:AO396)","v":14.982757445749996},{"$f":"SUM(AP384:AP396)","v":14.684037177124996},{"$f":"SUM(AQ384:AQ396)","v":14.385316908499997},{"$f":"SUM(AR384:AR396)","v":14.086596639874998},{"$f":"SUM(AS384:AS396)","v":13.787876371249995},{"$f":"SUM(AT384:AT396)","v":13.489156102624994},{"$f":"SUM(AU384:AU396)","v":13.190435833999995},{"$f":"SUM(AV384:AV396)","v":12.891715565374996},{"$f":"SUM(AW384:AW396)","v":12.592995296749997},{"$f":"SUM(AX384:AX396)","v":12.294275028124998},{"$f":"SUM(AY384:AY396)","v":11.995554759499997},{"$f":"SUM(AZ384:AZ396)","v":11.696834490874997},{"$f":"SUM(BA384:BA396)","v":11.398114222249998},{"$f":"SUM(BB384:BB396)","v":11.099393953624997},{"$f":"SUM(BC384:BC396)","v":10.800673684999996},{"$f":"SUM(BD384:BD396)","v":10.530656842874997},{"$f":"SUM(BE384:BE396)","v":10.260640000749996},{"$f":"SUM(BF384:BF396)","v":9.9906231586249952},{"$f":"SUM(BG384:BG396)","v":9.7206063164999943},{"$f":"SUM(BH384:BH396)","v":9.4505894743749934},{"$f":"SUM(BI384:BI396)","v":9.1805726322499925},{"$f":"SUM(BJ384:BJ396)","v":8.9105557901249952},{"$f":"SUM(BK384:BK396)","v":8.6405389479999943},{"$f":"SUM(BL384:BL396)","v":8.3705221058749952},{"$f":"SUM(BM384:BM396)","v":8.1005052637499961},{"$f":"SUM(BN384:BN396)","v":7.8304884216249953},{"$f":"SUM(BO384:BO396)","v":7.5604715794999953},{"$f":"SUM(BP384:BP396)","v":6.4804042109999962},{"$f":"SUM(BQ384:BQ396)","v":5.4003368424999962},{"$f":"SUM(BR384:BR396)","v":4.3202694739999972},{"$f":"SUM(BS384:BS396)","v":3.2402021054999981},{"$f":"SUM(BT384:BT396)","v":2.1601347369999986},{"$f":"SUM(BU384:BU396)","v":1.0800673684999993},{"$f":"SUM(BV384:BV396)","v":0},{"$f":"SUM(BW384:BW396)","v":0},{"$f":"SUM(BX384:BX396)","v":0},{"$f":"SUM(BY384:BY396)","v":0},{"$f":"SUM(BZ384:BZ396)","v":0},{"$f":"SUM(CA384:CA396)","v":0},{"$f":"SUM(CB384:CB396)","v":0},{"$f":"SUM(CC384:CC396)","v":0},0,{"$f":"SUM(CE384:CE396)","v":0},0,0,{"$f":"SUM(CH384:CH396)","v":0}]
[{"$f":"ROW()","v":398},"Capex"]
[{"$f":"ROW()","v":399},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$151","v":15.835996280000002}]
[{"$f":"ROW()","v":400},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$152","v":3.7768010000000005E-2}]
[{"$f":"ROW()","v":401},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$153","v":4.3932482100000003}]
[{"$f":"ROW()","v":402},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$154","v":0}]
[{"$f":"ROW()","v":403},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$155","v":0.87796735999999986}]
[{"$f":"ROW()","v":404},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$156","v":0.27016970000000001}]
[{"$f":"ROW()","v":405},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$157","v":1.33433487}]
[{"$f":"ROW()","v":406},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$158","v":0}]
[{"$f":"ROW()","v":407},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$159","v":0}]
[{"$f":"ROW()","v":408},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$160","v":0}]
[{"$f":"ROW()","v":409},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$161","v":0}]
[{"$f":"ROW()","v":410},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$162","v":0}]
[{"$f":"ROW()","v":411},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$163","v":0}]
[{"$f":"ROW()","v":412},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N399:N411)","v":22.749484430000003},{"$f":"SUM(O399:O411)","v":0},{"$f":"SUM(P399:P411)","v":0},{"$f":"SUM(Q399:Q411)","v":0},{"$f":"SUM(R399:R411)","v":0},{"$f":"SUM(S399:S411)","v":0},{"$f":"SUM(T399:T411)","v":0},{"$f":"SUM(U399:U411)","v":0},{"$f":"SUM(V399:V411)","v":0},{"$f":"SUM(W399:W411)","v":0},{"$f":"SUM(X399:X411)","v":0},{"$f":"SUM(Y399:Y411)","v":0},{"$f":"SUM(Z399:Z411)","v":0},{"$f":"SUM(AA399:AA411)","v":0},{"$f":"SUM(AB399:AB411)","v":0},{"$f":"SUM(AC399:AC411)","v":0},{"$f":"SUM(AD399:AD411)","v":0},{"$f":"SUM(AE399:AE411)","v":0},{"$f":"SUM(AF399:AF411)","v":0},{"$f":"SUM(AG399:AG411)","v":0},{"$f":"SUM(AH399:AH411)","v":0},{"$f":"SUM(AI399:AI411)","v":0},{"$f":"SUM(AJ399:AJ411)","v":0},{"$f":"SUM(AK399:AK411)","v":0},{"$f":"SUM(AL399:AL411)","v":0},{"$f":"SUM(AM399:AM411)","v":0},{"$f":"SUM(AN399:AN411)","v":0},{"$f":"SUM(AO399:AO411)","v":0},{"$f":"SUM(AP399:AP411)","v":0},{"$f":"SUM(AQ399:AQ411)","v":0},{"$f":"SUM(AR399:AR411)","v":0},{"$f":"SUM(AS399:AS411)","v":0},{"$f":"SUM(AT399:AT411)","v":0},{"$f":"SUM(AU399:AU411)","v":0},{"$f":"SUM(AV399:AV411)","v":0},{"$f":"SUM(AW399:AW411)","v":0},{"$f":"SUM(AX399:AX411)","v":0},{"$f":"SUM(AY399:AY411)","v":0},{"$f":"SUM(AZ399:AZ411)","v":0},{"$f":"SUM(BA399:BA411)","v":0},{"$f":"SUM(BB399:BB411)","v":0},{"$f":"SUM(BC399:BC411)","v":0},{"$f":"SUM(BD399:BD411)","v":0},{"$f":"SUM(BE399:BE411)","v":0},{"$f":"SUM(BF399:BF411)","v":0},{"$f":"SUM(BG399:BG411)","v":0},{"$f":"SUM(BH399:BH411)","v":0},{"$f":"SUM(BI399:BI411)","v":0},{"$f":"SUM(BJ399:BJ411)","v":0},{"$f":"SUM(BK399:BK411)","v":0},{"$f":"SUM(BL399:BL411)","v":0},{"$f":"SUM(BM399:BM411)","v":0},{"$f":"SUM(BN399:BN411)","v":0},{"$f":"SUM(BO399:BO411)","v":0},{"$f":"SUM(BP399:BP411)","v":0},{"$f":"SUM(BQ399:BQ411)","v":0},{"$f":"SUM(BR399:BR411)","v":0},{"$f":"SUM(BS399:BS411)","v":0},{"$f":"SUM(BT399:BT411)","v":0},{"$f":"SUM(BU399:BU411)","v":0},{"$f":"SUM(BV399:BV411)","v":0},{"$f":"SUM(BW399:BW411)","v":0},{"$f":"SUM(BX399:BX411)","v":0},{"$f":"SUM(BY399:BY411)","v":0},{"$f":"SUM(BZ399:BZ411)","v":0},{"$f":"SUM(CA399:CA411)","v":0},{"$f":"SUM(CB399:CB411)","v":0},{"$f":"SUM(CC399:CC411)","v":0},0,{"$f":"SUM(CE399:CE411)","v":0},0,0,{"$f":"SUM(CH399:CH411)","v":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$12),0)))","v":0},0,{"$f":"MIN(CF384,IF(CF369>=1,(CF384/CF369)*CF$12,IF(CF369>0,MIN(CF384,$N399/$O369*CF$12),0)))","v":0},0,{"$f":"MIN(CH384,IF(CH369>=1,(CH384/CH369)*CH$12,IF(CH369>0,MIN(CH384,$N399/$O369*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":4.7210012500000008E-4},4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.721001250000003E-4,4.721001250000003E-4,4.721001250000003E-4,4.721001250000003E-4,4.7210012500000035E-4,4.7210012500000035E-4,4.7210012500000035E-4,4.721001250000004E-4,{"$f":"MIN(AU385,IF(AU370>=1,(AU385/AU370)*AU$12,IF(AU370>0,MIN(AU385,$N400/$O370*AU$12),0)))","v":4.721001250000004E-4},4.721001250000004E-4,4.7210012500000046E-4,4.7210012500000046E-4,4.7210012500000046E-4,4.7210012500000051E-4,4.7210012500000051E-4,4.7210012500000057E-4,4.7210012500000057E-4,4.7210012500000062E-4,4.7210012500000062E-4,4.7210012500000068E-4,4.7210012500000068E-4,4.7210012500000073E-4,4.7210012500000078E-4,4.7210012500000073E-4,4.7210012500000073E-4,4.7210012500000073E-4,4.7210012500000068E-4,4.7210012500000068E-4,1.8884005000000027E-3,1.8884005000000025E-3,1.8884005000000023E-3,1.8884005000000023E-3,1.8884005000000023E-3,1.8884005000000021E-3,1.8884005000000021E-3,0,0,0,0,0,{"$f":"MIN(CA385,IF(CA370>=1,(CA385/CA370)*CA$12,IF(CA370>0,MIN(CA385,$N400/$O370*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD385,IF(CD370>=1,(CD385/CD370)*CD$12,IF(CD370>0,MIN(CD385,$N400/$O370*CD$12),0)))","v":0},0,{"$f":"MIN(CF385,IF(CF370>=1,(CF385/CF370)*CF$12,IF(CF370>0,MIN(CF385,$N400/$O370*CF$12),0)))","v":0},0,{"$f":"MIN(CH385,IF(CH370>=1,(CH385/CH370)*CH$12,IF(CH370>0,MIN(CH385,$N400/$O370*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":5.4915602625000004E-2},5.4915602625000004E-2,5.4915602625000004E-2,5.4915602625000004E-2,5.4915602625000004E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000032E-2,5.4915602625000032E-2,5.4915602625000032E-2,5.4915602625000032E-2,5.4915602625000039E-2,5.4915602625000039E-2,5.4915602625000039E-2,{"$f":"MIN(AU386,IF(AU371>=1,(AU386/AU371)*AU$12,IF(AU371>0,MIN(AU386,$N401/$O371*AU$12),0)))","v":5.4915602625000039E-2},5.4915602625000046E-2,5.4915602625000046E-2,5.4915602625000046E-2,5.4915602625000053E-2,5.4915602625000053E-2,5.4915602625000053E-2,5.491560262500006E-2,5.491560262500006E-2,5.491560262500006E-2,5.4915602625000066E-2,5.4915602625000066E-2,5.4915602625000066E-2,5.491560262500006E-2,5.4915602625000066E-2,5.491560262500006E-2,5.491560262500006E-2,5.4915602625000066E-2,5.491560262500006E-2,5.4915602625000053E-2,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0,0,0,0,0,{"$f":"MIN(CA386,IF(CA371>=1,(CA386/CA371)*CA$12,IF(CA371>0,MIN(CA386,$N401/$O371*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD386,IF(CD371>=1,(CD386/CD371)*CD$12,IF(CD371>0,MIN(CD386,$N401/$O371*CD$12),0)))","v":0},0,{"$f":"MIN(CF386,IF(CF371>=1,(CF386/CF371)*CF$12,IF(CF371>0,MIN(CF386,$N401/$O371*CF$12),0)))","v":0},0,{"$f":"MIN(CH386,IF(CH371>=1,(CH386/CH371)*CH$12,IF(CH371>0,MIN(CH386,$N401/$O371*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AU387,IF(AU372>=1,(AU387/AU372)*AU$12,IF(AU372>0,MIN(AU387,$N402/$O372*AU$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA387,IF(CA372>=1,(CA387/CA372)*CA$12,IF(CA372>0,MIN(CA387,$N402/$O372*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD387,IF(CD372>=1,(CD387/CD372)*CD$12,IF(CD372>0,MIN(CD387,$N402/$O372*CD$12),0)))","v":0},0,{"$f":"MIN(CF387,IF(CF372>=1,(CF387/CF372)*CF$12,IF(CF372>0,MIN(CF387,$N402/$O372*CF$12),0)))","v":0},0,{"$f":"MIN(CH387,IF(CH372>=1,(CH387/CH372)*CH$12,IF(CH372>0,MIN(CH387,$N402/$O372*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":2.1949183999999997E-2},2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.194918399999999E-2,2.194918399999999E-2,2.194918399999999E-2,2.194918399999999E-2,2.194918399999999E-2,2.1949183999999986E-2,2.1949183999999986E-2,2.1949183999999986E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999979E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999979E-2,2.1949183999999983E-2,2.1949183999999986E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,{"$f":"MIN(AU388,IF(AU373>=1,(AU388/AU373)*AU$12,IF(AU373>0,MIN(AU388,$N403/$O373*AU$12),0)))","v":2.1949183999999983E-2},2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY388,IF(BY373>=1,(BY388/BY373)*BY$12,IF(BY373>0,MIN(BY388,$N403/$O373*BY$12),0)))","v":0},0,{"$f":"MIN(CA388,IF(CA373>=1,(CA388/CA373)*CA$12,IF(CA373>0,MIN(CA388,$N403/$O373*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD388,IF(CD373>=1,(CD388/CD373)*CD$12,IF(CD373>0,MIN(CD388,$N403/$O373*CD$12),0)))","v":0},0,{"$f":"MIN(CF388,IF(CF373>=1,(CF388/CF373)*CF$12,IF(CF373>0,MIN(CF388,$N403/$O373*CF$12),0)))","v":0},0,{"$f":"MIN(CH388,IF(CH373>=1,(CH388/CH373)*CH$12,IF(CH373>0,MIN(CH388,$N403/$O373*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":6.7542425000000003E-3},6.7542425000000003E-3,6.7542425000000003E-3,6.7542424999999994E-3,6.7542424999999994E-3,6.7542424999999994E-3,6.7542424999999994E-3,6.7542424999999986E-3,6.7542424999999986E-3,6.7542424999999986E-3,6.7542424999999977E-3,6.7542424999999977E-3,6.7542424999999977E-3,6.7542424999999968E-3,6.7542424999999968E-3,6.754242499999996E-3,6.754242499999996E-3,6.7542424999999951E-3,6.7542424999999942E-3,6.7542424999999942E-3,6.7542424999999934E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999916E-3,6.7542424999999916E-3,{"$f":"MIN(AU389,IF(AU374>=1,(AU389/AU374)*AU$12,IF(AU374>0,MIN(AU389,$N404/$O374*AU$12),0)))","v":6.7542424999999916E-3},6.7542424999999916E-3,6.7542424999999908E-3,6.7542424999999908E-3,6.7542424999999908E-3,6.7542425000000003E-3,6.7542425000000003E-3,6.7542424999999726E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY389,IF(BY374>=1,(BY389/BY374)*BY$12,IF(BY374>0,MIN(BY389,$N404/$O374*BY$12),0)))","v":0},0,{"$f":"MIN(CA389,IF(CA374>=1,(CA389/CA374)*CA$12,IF(CA374>0,MIN(CA389,$N404/$O374*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD389,IF(CD374>=1,(CD389/CD374)*CD$12,IF(CD374>0,MIN(CD389,$N404/$O374*CD$12),0)))","v":0},0,{"$f":"MIN(CF389,IF(CF374>=1,(CF389/CF374)*CF$12,IF(CF374>0,MIN(CF389,$N404/$O374*CF$12),0)))","v":0},0,{"$f":"MIN(CH389,IF(CH374>=1,(CH389/CH374)*CH$12,IF(CH374>0,MIN(CH389,$N404/$O374*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":1.6679185874999999E-2},1.6679185874999999E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,{"$f":"MIN(AU390,IF(AU375>=1,(AU390/AU375)*AU$12,IF(AU375>0,MIN(AU390,$N405/$O375*AU$12),0)))","v":1.6679185875000006E-2},1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,0,0,0,{"$f":"MIN(BY390,IF(BY375>=1,(BY390/BY375)*BY$12,IF(BY375>0,MIN(BY390,$N405/$O375*BY$12),0)))","v":0},0,{"$f":"MIN(CA390,IF(CA375>=1,(CA390/CA375)*CA$12,IF(CA375>0,MIN(CA390,$N405/$O375*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD390,IF(CD375>=1,(CD390/CD375)*CD$12,IF(CD375>0,MIN(CD390,$N405/$O375*CD$12),0)))","v":0},0,{"$f":"MIN(CF390,IF(CF375>=1,(CF390/CF375)*CF$12,IF(CF375>0,MIN(CF390,$N405/$O375*CF$12),0)))","v":0},0,{"$f":"MIN(CH390,IF(CH375>=1,(CH390/CH375)*CH$12,IF(CH375>0,MIN(CH390,$N405/$O375*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AU391,IF(AU376>=1,(AU391/AU376)*AU$12,IF(AU376>0,MIN(AU391,$N406/$O376*AU$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD391,IF(CD376>=1,(CD391/CD376)*CD$12,IF(CD376>0,MIN(CD391,$N406/$O376*CD$12),0)))","v":0},0,{"$f":"MIN(CF391,IF(CF376>=1,(CF391/CF376)*CF$12,IF(CF376>0,MIN(CF391,$N406/$O376*CF$12),0)))","v":0},0,{"$f":"MIN(CH391,IF(CH376>=1,(CH391/CH376)*CH$12,IF(CH376>0,MIN(CH391,$N406/$O376*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AU392,IF(AU377>=1,(AU392/AU377)*AU$12,IF(AU377>0,MIN(AU392,$N407/$O377*AU$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD392,IF(CD377>=1,(CD392/CD377)*CD$12,IF(CD377>0,MIN(CD392,$N407/$O377*CD$12),0)))","v":0},0,{"$f":"MIN(CF392,IF(CF377>=1,(CF392/CF377)*CF$12,IF(CF377>0,MIN(CF392,$N407/$O377*CF$12),0)))","v":0},0,{"$f":"MIN(CH392,IF(CH377>=1,(CH392/CH377)*CH$12,IF(CH377>0,MIN(CH392,$N407/$O377*CH$12),0)))","v":0}]
[{"$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,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N414:N426)","v":0},{"$f":"SUM(O414:O426)","v":0.29872026862500006},{"$f":"SUM(P414:P426)","v":0.29872026862500006},{"$f":"SUM(Q414:Q426)","v":0.29872026862500006},{"$f":"SUM(R414:R426)","v":0.29872026862500006},{"$f":"SUM(S414:S426)","v":0.29872026862500006},{"$f":"SUM(T414:T426)","v":0.29872026862500006},{"$f":"SUM(U414:U426)","v":0.29872026862500006},{"$f":"SUM(V414:V426)","v":0.29872026862500006},{"$f":"SUM(W414:W426)","v":0.29872026862500006},{"$f":"SUM(X414:X426)","v":0.29872026862500006},{"$f":"SUM(Y414:Y426)","v":0.29872026862500006},{"$f":"SUM(Z414:Z426)","v":0.29872026862500006},{"$f":"SUM(AA414:AA426)","v":0.29872026862500006},{"$f":"SUM(AB414:AB426)","v":0.29872026862500001},{"$f":"SUM(AC414:AC426)","v":0.29872026862500001},{"$f":"SUM(AD414:AD426)","v":0.29872026862500001},{"$f":"SUM(AE414:AE426)","v":0.29872026862500001},{"$f":"SUM(AF414:AF426)","v":0.29872026862500001},{"$f":"SUM(AG414:AG426)","v":0.29872026862500001},{"$f":"SUM(AH414:AH426)","v":0.29872026862499995},{"$f":"SUM(AI414:AI426)","v":0.29872026862499995},{"$f":"SUM(AJ414:AJ426)","v":0.29872026862499995},{"$f":"SUM(AK414:AK426)","v":0.29872026862499995},{"$f":"SUM(AL414:AL426)","v":0.29872026862499995},{"$f":"SUM(AM414:AM426)","v":0.29872026862499995},{"$f":"SUM(AN414:AN426)","v":0.29872026862499995},{"$f":"SUM(AO414:AO426)","v":0.29872026862499995},{"$f":"SUM(AP414:AP426)","v":0.29872026862499995},{"$f":"SUM(AQ414:AQ426)","v":0.29872026862499995},{"$f":"SUM(AR414:AR426)","v":0.29872026862499995},{"$f":"SUM(AS414:AS426)","v":0.29872026862499995},{"$f":"SUM(AT414:AT426)","v":0.29872026862499995},{"$f":"SUM(AU414:AU426)","v":0.29872026862499995},{"$f":"SUM(AV414:AV426)","v":0.29872026862499995},{"$f":"SUM(AW414:AW426)","v":0.29872026862499995},{"$f":"SUM(AX414:AX426)","v":0.29872026862499995},{"$f":"SUM(AY414:AY426)","v":0.29872026862499995},{"$f":"SUM(AZ414:AZ426)","v":0.29872026862499995},{"$f":"SUM(BA414:BA426)","v":0.2987202686249999},{"$f":"SUM(BB414:BB426)","v":0.29872026862499984},{"$f":"SUM(BC414:BC426)","v":0.27001684212499993},{"$f":"SUM(BD414:BD426)","v":0.27001684212499988},{"$f":"SUM(BE414:BE426)","v":0.27001684212499988},{"$f":"SUM(BF414:BF426)","v":0.27001684212499988},{"$f":"SUM(BG414:BG426)","v":0.27001684212499988},{"$f":"SUM(BH414:BH426)","v":0.27001684212499982},{"$f":"SUM(BI414:BI426)","v":0.27001684212499982},{"$f":"SUM(BJ414:BJ426)","v":0.27001684212499982},{"$f":"SUM(BK414:BK426)","v":0.27001684212499982},{"$f":"SUM(BL414:BL426)","v":0.27001684212499982},{"$f":"SUM(BM414:BM426)","v":0.27001684212499982},{"$f":"SUM(BN414:BN426)","v":0.27001684212499988},{"$f":"SUM(BO414:BO426)","v":1.0800673684999993},{"$f":"SUM(BP414:BP426)","v":1.0800673684999993},{"$f":"SUM(BQ414:BQ426)","v":1.0800673684999993},{"$f":"SUM(BR414:BR426)","v":1.0800673684999993},{"$f":"SUM(BS414:BS426)","v":1.0800673684999993},{"$f":"SUM(BT414:BT426)","v":1.0800673684999993},{"$f":"SUM(BU414:BU426)","v":1.0800673684999993},{"$f":"SUM(BV414:BV426)","v":0},{"$f":"SUM(BW414:BW426)","v":0},{"$f":"SUM(BX414:BX426)","v":0},{"$f":"SUM(BY414:BY426)","v":0},{"$f":"SUM(BZ414:BZ426)","v":0},{"$f":"SUM(CA414:CA426)","v":0},{"$f":"SUM(CB414:CB426)","v":0},{"$f":"SUM(CC414:CC426)","v":0},0,{"$f":"SUM(CE414:CE426)","v":0},0,0,{"$f":"SUM(CH414:CH426)","v":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,{"$f":"CF384+CF399-CF414","v":0},0,{"$f":"CH384+CH399-CH414","v":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,{"$f":"CD385+CD400-CD415","v":0},0,{"$f":"CF385+CF400-CF415","v":0},0,{"$f":"CH385+CH400-CH415","v":0}]
[{"$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,{"$f":"CF386+CF401-CF416","v":0},0,{"$f":"CH386+CH401-CH416","v":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,{"$f":"CD387+CD402-CD417","v":0},0,{"$f":"CF387+CF402-CF417","v":0},0,{"$f":"CH387+CH402-CH417","v":0}]
[{"$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,{"$f":"CD388+CD403-CD418","v":0},0,{"$f":"CF388+CF403-CF418","v":0},0,{"$f":"CH388+CH403-CH418","v":0}]
[{"$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,{"$f":"CD389+CD404-CD419","v":0},0,{"$f":"CF389+CF404-CF419","v":0},0,{"$f":"CH389+CH404-CH419","v":0}]
[{"$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,{"$f":"CD390+CD405-CD420","v":0},0,{"$f":"CF390+CF405-CF420","v":0},0,{"$f":"CH390+CH405-CH420","v":0}]
[{"$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,{"$f":"CD391+CD406-CD421","v":0},0,{"$f":"CF391+CF406-CF421","v":0},0,{"$f":"CH391+CH406-CH421","v":0}]
[{"$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,{"$f":"CD392+CD407-CD422","v":0},0,{"$f":"CF392+CF407-CF422","v":0},0,{"$f":"CH392+CH407-CH422","v":0}]
[{"$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,{"$f":"CD393+CD408-CD423","v":0},0,{"$f":"CF393+CF408-CF423","v":0},0,{"$f":"CH393+CH408-CH423","v":0}]
[{"$f":"ROW()","v":439},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N394+N409-N424","v":0},{"$f":"O394+O409-O424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA394+CA409-CA424","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":440},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N395+N410-N425","v":0},{"$f":"O395+O410-O425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA395+CA410-CA425","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":441},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N396+N411-N426","v":0},{"$f":"O396+O411-O426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA396+CA411-CA426","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":442},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N429:N441)","v":22.749484430000003},{"$f":"SUM(O429:O441)","v":22.450764161375002},{"$f":"SUM(P429:P441)","v":22.152043892750005},{"$f":"SUM(Q429:Q441)","v":21.853323624125},{"$f":"SUM(R429:R441)","v":21.554603355499999},{"$f":"SUM(S429:S441)","v":21.255883086875006},{"$f":"SUM(T429:T441)","v":20.957162818250001},{"$f":"SUM(U429:U441)","v":20.658442549625004},{"$f":"SUM(V429:V441)","v":20.359722281000003},{"$f":"SUM(W429:W441)","v":20.061002012374999},{"$f":"SUM(X429:X441)","v":19.762281743750002},{"$f":"SUM(Y429:Y441)","v":19.463561475125001},{"$f":"SUM(Z429:Z441)","v":19.164841206499997},{"$f":"SUM(AA429:AA441)","v":18.866120937874999},{"$f":"SUM(AB429:AB441)","v":18.567400669249999},{"$f":"SUM(AC429:AC441)","v":18.268680400625001},{"$f":"SUM(AD429:AD441)","v":17.969960132000001},{"$f":"SUM(AE429:AE441)","v":17.671239863375},{"$f":"SUM(AF429:AF441)","v":17.372519594750003},{"$f":"SUM(AG429:AG441)","v":17.073799326124998},{"$f":"SUM(AH429:AH441)","v":16.775079057499998},{"$f":"SUM(AI429:AI441)","v":16.476358788875},{"$f":"SUM(AJ429:AJ441)","v":16.177638520249996},{"$f":"SUM(AK429:AK441)","v":15.878918251624999},{"$f":"SUM(AL429:AL441)","v":15.580197982999998},{"$f":"SUM(AM429:AM441)","v":15.281477714374997},{"$f":"SUM(AN429:AN441)","v":14.982757445749996},{"$f":"SUM(AO429:AO441)","v":14.684037177124996},{"$f":"SUM(AP429:AP441)","v":14.385316908499997},{"$f":"SUM(AQ429:AQ441)","v":14.086596639874998},{"$f":"SUM(AR429:AR441)","v":13.787876371249995},{"$f":"SUM(AS429:AS441)","v":13.489156102624994},{"$f":"SUM(AT429:AT441)","v":13.190435833999995},{"$f":"SUM(AU429:AU441)","v":12.891715565374996},{"$f":"SUM(AV429:AV441)","v":12.592995296749997},{"$f":"SUM(AW429:AW441)","v":12.294275028124998},{"$f":"SUM(AX429:AX441)","v":11.995554759499997},{"$f":"SUM(AY429:AY441)","v":11.696834490874997},{"$f":"SUM(AZ429:AZ441)","v":11.398114222249998},{"$f":"SUM(BA429:BA441)","v":11.099393953624997},{"$f":"SUM(BB429:BB441)","v":10.800673684999996},{"$f":"SUM(BC429:BC441)","v":10.530656842874997},{"$f":"SUM(BD429:BD441)","v":10.260640000749996},{"$f":"SUM(BE429:BE441)","v":9.9906231586249952},{"$f":"SUM(BF429:BF441)","v":9.7206063164999943},{"$f":"SUM(BG429:BG441)","v":9.4505894743749934},{"$f":"SUM(BH429:BH441)","v":9.1805726322499925},{"$f":"SUM(BI429:BI441)","v":8.9105557901249952},{"$f":"SUM(BJ429:BJ441)","v":8.6405389479999943},{"$f":"SUM(BK429:BK441)","v":8.3705221058749952},{"$f":"SUM(BL429:BL441)","v":8.1005052637499961},{"$f":"SUM(BM429:BM441)","v":7.8304884216249953},{"$f":"SUM(BN429:BN441)","v":7.5604715794999953},{"$f":"SUM(BO429:BO441)","v":6.4804042109999962},{"$f":"SUM(BP429:BP441)","v":5.4003368424999962},{"$f":"SUM(BQ429:BQ441)","v":4.3202694739999972},{"$f":"SUM(BR429:BR441)","v":3.2402021054999981},{"$f":"SUM(BS429:BS441)","v":2.1601347369999986},{"$f":"SUM(BT429:BT441)","v":1.0800673684999993},{"$f":"SUM(BU429:BU441)","v":0},{"$f":"SUM(BV429:BV441)","v":0},{"$f":"SUM(BW429:BW441)","v":0},{"$f":"SUM(BX429:BX441)","v":0},{"$f":"SUM(BY429:BY441)","v":0},{"$f":"SUM(BZ429:BZ441)","v":0},{"$f":"SUM(CA429:CA441)","v":0},{"$f":"SUM(CB429:CB441)","v":0},{"$f":"SUM(CC429:CC441)","v":0},0,{"$f":"SUM(CE429:CE441)","v":0},0,0,{"$f":"SUM(CH429:CH441)","v":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},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,{"$f":"MAX(Z445-0.25,0)","v":17.25},{"$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},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$41","v":5},{"$f":"MAX(P453-0.25,0)","v":4.75},{"$f":"MAX(Q453-0.25,0)","v":4.5},{"$f":"MAX(R453-0.25,0)","v":4.25},{"$f":"MAX(S453-0.25,0)","v":4},{"$f":"MAX(T453-0.25,0)","v":3.75},{"$f":"MAX(U453-0.25,0)","v":3.5},{"$f":"MAX(V453-0.25,0)","v":3.25},{"$f":"MAX(W453-0.25,0)","v":3},{"$f":"MAX(X453-0.25,0)","v":2.75},{"$f":"MAX(Y453-0.25,0)","v":2.5},{"$f":"MAX(Z453-0.25,0)","v":2.25},{"$f":"MAX(AA453-0.25,0)","v":2},{"$f":"MAX(AB453-0.25,0)","v":1.75},{"$f":"MAX(AC453-0.25,0)","v":1.5},{"$f":"MAX(AD453-0.25,0)","v":1.25},{"$f":"MAX(AE453-0.25,0)","v":1},{"$f":"MAX(AF453-0.25,0)","v":0.75},{"$f":"MAX(AG453-0.25,0)","v":0.5},{"$f":"MAX(AH453-0.25,0)","v":0.25},{"$f":"MAX(AI453-0.25,0)","v":0},{"$f":"MAX(AJ453-0.25,0)","v":0},{"$f":"MAX(AK453-0.25,0)","v":0},{"$f":"MAX(AL453-0.25,0)","v":0},{"$f":"MAX(AM453-0.25,0)","v":0},{"$f":"MAX(AN453-0.25,0)","v":0},{"$f":"MAX(AO453-0.25,0)","v":0},{"$f":"MAX(AP453-0.25,0)","v":0},{"$f":"MAX(AQ453-0.25,0)","v":0},{"$f":"MAX(AR453-0.25,0)","v":0},{"$f":"MAX(AS453-0.25,0)","v":0},{"$f":"MAX(AT453-0.25,0)","v":0},{"$f":"MAX(AU453-0.25,0)","v":0},{"$f":"MAX(AV453-0.25,0)","v":0},{"$f":"MAX(AW453-0.25,0)","v":0},{"$f":"MAX(AX453-0.25,0)","v":0},{"$f":"MAX(AY453-0.25,0)","v":0},{"$f":"MAX(AZ453-0.25,0)","v":0},{"$f":"MAX(BA453-0.25,0)","v":0},{"$f":"MAX(BB453-0.25,0)","v":0},{"$f":"MAX(BC453-0.25,0)","v":0},{"$f":"MAX(BD453-0.25,0)","v":0},{"$f":"MAX(BE453-0.25,0)","v":0},{"$f":"MAX(BF453-0.25,0)","v":0},{"$f":"MAX(BG453-0.25,0)","v":0},{"$f":"MAX(BH453-0.25,0)","v":0},{"$f":"MAX(BI453-0.25,0)","v":0},{"$f":"MAX(BJ453-0.25,0)","v":0},{"$f":"MAX(BK453-0.25,0)","v":0},{"$f":"MAX(BL453-0.25,0)","v":0},{"$f":"MAX(BM453-0.25,0)","v":0},{"$f":"MAX(BN453-0.25,0)","v":0},{"$f":"MAX(BO453-1,0)","v":0},{"$f":"MAX(BP453-1,0)","v":0},{"$f":"MAX(BQ453-1,0)","v":0},{"$f":"MAX(BR453-1,0)","v":0},{"$f":"MAX(BS453-1,0)","v":0},{"$f":"MAX(BT453-1,0)","v":0},{"$f":"MAX(BU453-1,0)","v":0},{"$f":"MAX(BV453-1,0)","v":0},{"$f":"MAX(BW453-1,0)","v":0},{"$f":"MAX(BX453-1,0)","v":0},{"$f":"MAX(BY453-1,0)","v":0},{"$f":"MAX(BZ453-1,0)","v":0},{"$f":"MAX(CA453-1,0)","v":0},{"$f":"MAX(CB453-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":454},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$42","v":0},{"$f":"MAX(P454-0.25,0)","v":0},{"$f":"MAX(Q454-0.25,0)","v":0},{"$f":"MAX(R454-0.25,0)","v":0},{"$f":"MAX(S454-0.25,0)","v":0},{"$f":"MAX(T454-0.25,0)","v":0},{"$f":"MAX(U454-0.25,0)","v":0},{"$f":"MAX(V454-0.25,0)","v":0},{"$f":"MAX(W454-0.25,0)","v":0},{"$f":"MAX(X454-0.25,0)","v":0},{"$f":"MAX(Y454-0.25,0)","v":0},{"$f":"MAX(Z454-0.25,0)","v":0},{"$f":"MAX(AA454-0.25,0)","v":0},{"$f":"MAX(AB454-0.25,0)","v":0},{"$f":"MAX(AC454-0.25,0)","v":0},{"$f":"MAX(AD454-0.25,0)","v":0},{"$f":"MAX(AE454-0.25,0)","v":0},{"$f":"MAX(AF454-0.25,0)","v":0},{"$f":"MAX(AG454-0.25,0)","v":0},{"$f":"MAX(AH454-0.25,0)","v":0},{"$f":"MAX(AI454-0.25,0)","v":0},{"$f":"MAX(AJ454-0.25,0)","v":0},{"$f":"MAX(AK454-0.25,0)","v":0},{"$f":"MAX(AL454-0.25,0)","v":0},{"$f":"MAX(AM454-0.25,0)","v":0},{"$f":"MAX(AN454-0.25,0)","v":0},{"$f":"MAX(AO454-0.25,0)","v":0},{"$f":"MAX(AP454-0.25,0)","v":0},{"$f":"MAX(AQ454-0.25,0)","v":0},{"$f":"MAX(AR454-0.25,0)","v":0},{"$f":"MAX(AS454-0.25,0)","v":0},{"$f":"MAX(AT454-0.25,0)","v":0},{"$f":"MAX(AU454-0.25,0)","v":0},{"$f":"MAX(AV454-0.25,0)","v":0},{"$f":"MAX(AW454-0.25,0)","v":0},{"$f":"MAX(AX454-0.25,0)","v":0},{"$f":"MAX(AY454-0.25,0)","v":0},{"$f":"MAX(AZ454-0.25,0)","v":0},{"$f":"MAX(BA454-0.25,0)","v":0},{"$f":"MAX(BB454-0.25,0)","v":0},{"$f":"MAX(BC454-0.25,0)","v":0},{"$f":"MAX(BD454-0.25,0)","v":0},{"$f":"MAX(BE454-0.25,0)","v":0},{"$f":"MAX(BF454-0.25,0)","v":0},{"$f":"MAX(BG454-0.25,0)","v":0},{"$f":"MAX(BH454-0.25,0)","v":0},{"$f":"MAX(BI454-0.25,0)","v":0},{"$f":"MAX(BJ454-0.25,0)","v":0},{"$f":"MAX(BK454-0.25,0)","v":0},{"$f":"MAX(BL454-0.25,0)","v":0},{"$f":"MAX(BM454-0.25,0)","v":0},{"$f":"MAX(BN454-0.25,0)","v":0},{"$f":"MAX(BO454-1,0)","v":0},{"$f":"MAX(BP454-1,0)","v":0},{"$f":"MAX(BQ454-1,0)","v":0},{"$f":"MAX(BR454-1,0)","v":0},{"$f":"MAX(BS454-1,0)","v":0},{"$f":"MAX(BT454-1,0)","v":0},{"$f":"MAX(BU454-1,0)","v":0},{"$f":"MAX(BV454-1,0)","v":0},{"$f":"MAX(BW454-1,0)","v":0},{"$f":"MAX(BX454-1,0)","v":0},{"$f":"MAX(BY454-1,0)","v":0},{"$f":"MAX(BZ454-1,0)","v":0},{"$f":"MAX(CA454-1,0)","v":0},{"$f":"MAX(CB454-1,0)","v":0},{"$f":"MAX(CC454-1,0)","v":0},{"$f":"MAX(CD454-1,0)","v":0},{"$f":"MAX(CE454-1,0)","v":0},{"$f":"MAX(CF454-1,0)","v":0},{"$f":"MAX(CG454-1,0)","v":0}]
[{"$f":"ROW()","v":455},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$43","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":456},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$44","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":457},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":461},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":462},"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,{"$f":"P509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":465},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O512","v":0},{"$f":"P512","v":0},{"$f":"Q512","v":0},{"$f":"R512","v":0},{"$f":"S512","v":0},{"$f":"T512","v":0},{"$f":"U512","v":0},{"$f":"V512","v":0},{"$f":"W512","v":0},{"$f":"X512","v":0},{"$f":"Y512","v":0},{"$f":"Z512","v":0},{"$f":"AA512","v":0},{"$f":"AB512","v":0},{"$f":"AC512","v":0},{"$f":"AD512","v":0},{"$f":"AE512","v":0},{"$f":"AF512","v":0},{"$f":"AG512","v":0},{"$f":"AH512","v":0},{"$f":"AI512","v":0},{"$f":"AJ512","v":0},{"$f":"AK512","v":0},{"$f":"AL512","v":0},{"$f":"AM512","v":0},{"$f":"AN512","v":0},{"$f":"AO512","v":0},{"$f":"AP512","v":0},{"$f":"AQ512","v":0},{"$f":"AR512","v":0},{"$f":"AS512","v":0},{"$f":"AT512","v":0},{"$f":"AU512","v":0},{"$f":"AV512","v":0},{"$f":"AW512","v":0},{"$f":"AX512","v":0},{"$f":"AY512","v":0},{"$f":"AZ512","v":0},{"$f":"BA512","v":0},{"$f":"BB512","v":0},{"$f":"BC512","v":0},{"$f":"BD512","v":0},{"$f":"BE512","v":0},{"$f":"BF512","v":0},{"$f":"BG512","v":0},{"$f":"BH512","v":0},{"$f":"BI512","v":0},{"$f":"BJ512","v":0},{"$f":"BK512","v":0},{"$f":"BL512","v":0},{"$f":"BM512","v":0},{"$f":"BN512","v":0},{"$f":"BO512","v":0},{"$f":"BP512","v":0},{"$f":"BQ512","v":0},{"$f":"BR512","v":0},{"$f":"BS512","v":0},{"$f":"BT512","v":0},{"$f":"BU512","v":0},{"$f":"BV512","v":0},{"$f":"BW512","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":468},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O513","v":0},{"$f":"P513","v":0},{"$f":"Q513","v":0},{"$f":"R513","v":0},{"$f":"S513","v":0},{"$f":"T513","v":0},{"$f":"U513","v":0},{"$f":"V513","v":0},{"$f":"W513","v":0},{"$f":"X513","v":0},{"$f":"Y513","v":0},{"$f":"Z513","v":0},{"$f":"AA513","v":0},{"$f":"AB513","v":0},{"$f":"AC513","v":0},{"$f":"AD513","v":0},{"$f":"AE513","v":0},{"$f":"AF513","v":0},{"$f":"AG513","v":0},{"$f":"AH513","v":0},{"$f":"AI513","v":0},{"$f":"AJ513","v":0},{"$f":"AK513","v":0},{"$f":"AL513","v":0},{"$f":"AM513","v":0},{"$f":"AN513","v":0},{"$f":"AO513","v":0},{"$f":"AP513","v":0},{"$f":"AQ513","v":0},{"$f":"AR513","v":0},{"$f":"AS513","v":0},{"$f":"AT513","v":0},{"$f":"AU513","v":0},{"$f":"AV513","v":0},{"$f":"AW513","v":0},{"$f":"AX513","v":0},{"$f":"AY513","v":0},{"$f":"AZ513","v":0},{"$f":"BA513","v":0},{"$f":"BB513","v":0},{"$f":"BC513","v":0},{"$f":"BD513","v":0},{"$f":"BE513","v":0},{"$f":"BF513","v":0},{"$f":"BG513","v":0},{"$f":"BH513","v":0},{"$f":"BI513","v":0},{"$f":"BJ513","v":0},{"$f":"BK513","v":0},{"$f":"BL513","v":0},{"$f":"BM513","v":0},{"$f":"BN513","v":0},{"$f":"BO513","v":0},{"$f":"BP513","v":0},{"$f":"BQ513","v":0},{"$f":"BR513","v":0},{"$f":"BS513","v":0},{"$f":"BT513","v":0},{"$f":"BU513","v":0},{"$f":"BV513","v":0},{"$f":"BW513","v":0},{"$f":"BX513","v":0},{"$f":"BY513","v":0},{"$f":"BZ513","v":0},{"$f":"CA513","v":0},{"$f":"CB513","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":469},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O514","v":0},{"$f":"P514","v":0},{"$f":"Q514","v":0},{"$f":"R514","v":0},{"$f":"S514","v":0},{"$f":"T514","v":0},{"$f":"U514","v":0},{"$f":"V514","v":0},{"$f":"W514","v":0},{"$f":"X514","v":0},{"$f":"Y514","v":0},{"$f":"Z514","v":0},{"$f":"AA514","v":0},{"$f":"AB514","v":0},{"$f":"AC514","v":0},{"$f":"AD514","v":0},{"$f":"AE514","v":0},{"$f":"AF514","v":0},{"$f":"AG514","v":0},{"$f":"AH514","v":0},{"$f":"AI514","v":0},{"$f":"AJ514","v":0},{"$f":"AK514","v":0},{"$f":"AL514","v":0},{"$f":"AM514","v":0},{"$f":"AN514","v":0},{"$f":"AO514","v":0},{"$f":"AP514","v":0},{"$f":"AQ514","v":0},{"$f":"AR514","v":0},{"$f":"AS514","v":0},{"$f":"AT514","v":0},{"$f":"AU514","v":0},{"$f":"AV514","v":0},{"$f":"AW514","v":0},{"$f":"AX514","v":0},{"$f":"AY514","v":0},{"$f":"AZ514","v":0},{"$f":"BA514","v":0},{"$f":"BB514","v":0},{"$f":"BC514","v":0},{"$f":"BD514","v":0},{"$f":"BE514","v":0},{"$f":"BF514","v":0},{"$f":"BG514","v":0},{"$f":"BH514","v":0},{"$f":"BI514","v":0},{"$f":"BJ514","v":0},{"$f":"BK514","v":0},{"$f":"BL514","v":0},{"$f":"BM514","v":0},{"$f":"BN514","v":0},{"$f":"BO514","v":0},{"$f":"BP514","v":0},{"$f":"BQ514","v":0},{"$f":"BR514","v":0},{"$f":"BS514","v":0},{"$f":"BT514","v":0},{"$f":"BU514","v":0},{"$f":"BV514","v":0},{"$f":"BW514","v":0},{"$f":"BX514","v":0},{"$f":"BY514","v":0},{"$f":"BZ514","v":0},{"$f":"CA514","v":0},{"$f":"CB514","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":470},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O515","v":0},{"$f":"P515","v":0},{"$f":"Q515","v":0},{"$f":"R515","v":0},{"$f":"S515","v":0},{"$f":"T515","v":0},{"$f":"U515","v":0},{"$f":"V515","v":0},{"$f":"W515","v":0},{"$f":"X515","v":0},{"$f":"Y515","v":0},{"$f":"Z515","v":0},{"$f":"AA515","v":0},{"$f":"AB515","v":0},{"$f":"AC515","v":0},{"$f":"AD515","v":0},{"$f":"AE515","v":0},{"$f":"AF515","v":0},{"$f":"AG515","v":0},{"$f":"AH515","v":0},{"$f":"AI515","v":0},{"$f":"AJ515","v":0},{"$f":"AK515","v":0},{"$f":"AL515","v":0},{"$f":"AM515","v":0},{"$f":"AN515","v":0},{"$f":"AO515","v":0},{"$f":"AP515","v":0},{"$f":"AQ515","v":0},{"$f":"AR515","v":0},{"$f":"AS515","v":0},{"$f":"AT515","v":0},{"$f":"AU515","v":0},{"$f":"AV515","v":0},{"$f":"AW515","v":0},{"$f":"AX515","v":0},{"$f":"AY515","v":0},{"$f":"AZ515","v":0},{"$f":"BA515","v":0},{"$f":"BB515","v":0},{"$f":"BC515","v":0},{"$f":"BD515","v":0},{"$f":"BE515","v":0},{"$f":"BF515","v":0},{"$f":"BG515","v":0},{"$f":"BH515","v":0},{"$f":"BI515","v":0},{"$f":"BJ515","v":0},{"$f":"BK515","v":0},{"$f":"BL515","v":0},{"$f":"BM515","v":0},{"$f":"BN515","v":0},{"$f":"BO515","v":0},{"$f":"BP515","v":0},{"$f":"BQ515","v":0},{"$f":"BR515","v":0},{"$f":"BS515","v":0},{"$f":"BT515","v":0},{"$f":"BU515","v":0},{"$f":"BV515","v":0},{"$f":"BW515","v":0},{"$f":"BX515","v":0},{"$f":"BY515","v":0},{"$f":"BZ515","v":0},{"$f":"CA515","v":0},{"$f":"CB515","v":0},{"$f":"CC515","v":0},{"$f":"CD515","v":0},{"$f":"CE515","v":0},{"$f":"CF515","v":0},{"$f":"CG515","v":0}]
[{"$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,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N460:N472)","v":0},{"$f":"SUM(O460:O472)","v":0},{"$f":"SUM(P460:P472)","v":0},{"$f":"SUM(Q460:Q472)","v":0},{"$f":"SUM(R460:R472)","v":0},{"$f":"SUM(S460:S472)","v":0},{"$f":"SUM(T460:T472)","v":0},{"$f":"SUM(U460:U472)","v":0},{"$f":"SUM(V460:V472)","v":0},{"$f":"SUM(W460:W472)","v":0},{"$f":"SUM(X460:X472)","v":0},{"$f":"SUM(Y460:Y472)","v":0},{"$f":"SUM(Z460:Z472)","v":0},{"$f":"SUM(AA460:AA472)","v":0},{"$f":"SUM(AB460:AB472)","v":0},{"$f":"SUM(AC460:AC472)","v":0},{"$f":"SUM(AD460:AD472)","v":0},{"$f":"SUM(AE460:AE472)","v":0},{"$f":"SUM(AF460:AF472)","v":0},{"$f":"SUM(AG460:AG472)","v":0},{"$f":"SUM(AH460:AH472)","v":0},{"$f":"SUM(AI460:AI472)","v":0},{"$f":"SUM(AJ460:AJ472)","v":0},{"$f":"SUM(AK460:AK472)","v":0},{"$f":"SUM(AL460:AL472)","v":0},{"$f":"SUM(AM460:AM472)","v":0},{"$f":"SUM(AN460:AN472)","v":0},{"$f":"SUM(AO460:AO472)","v":0},{"$f":"SUM(AP460:AP472)","v":0},{"$f":"SUM(AQ460:AQ472)","v":0},{"$f":"SUM(AR460:AR472)","v":0},{"$f":"SUM(AS460:AS472)","v":0},{"$f":"SUM(AT460:AT472)","v":0},{"$f":"SUM(AU460:AU472)","v":0},{"$f":"SUM(AV460:AV472)","v":0},{"$f":"SUM(AW460:AW472)","v":0},{"$f":"SUM(AX460:AX472)","v":0},{"$f":"SUM(AY460:AY472)","v":0},{"$f":"SUM(AZ460:AZ472)","v":0},{"$f":"SUM(BA460:BA472)","v":0},{"$f":"SUM(BB460:BB472)","v":0},{"$f":"SUM(BC460:BC472)","v":0},{"$f":"SUM(BD460:BD472)","v":0},{"$f":"SUM(BE460:BE472)","v":0},{"$f":"SUM(BF460:BF472)","v":0},{"$f":"SUM(BG460:BG472)","v":0},{"$f":"SUM(BH460:BH472)","v":0},{"$f":"SUM(BI460:BI472)","v":0},{"$f":"SUM(BJ460:BJ472)","v":0},{"$f":"SUM(BK460:BK472)","v":0},{"$f":"SUM(BL460:BL472)","v":0},{"$f":"SUM(BM460:BM472)","v":0},{"$f":"SUM(BN460:BN472)","v":0},{"$f":"SUM(BO460:BO472)","v":0},{"$f":"SUM(BP460:BP472)","v":0},{"$f":"SUM(BQ460:BQ472)","v":0},{"$f":"SUM(BR460:BR472)","v":0},{"$f":"SUM(BS460:BS472)","v":0},{"$f":"SUM(BT460:BT472)","v":0},{"$f":"SUM(BU460:BU472)","v":0},{"$f":"SUM(BV460:BV472)","v":0},{"$f":"SUM(BW460:BW472)","v":0},{"$f":"SUM(BX460:BX472)","v":0},{"$f":"SUM(BY460:BY472)","v":0},{"$f":"SUM(BZ460:BZ472)","v":0},{"$f":"SUM(CA460:CA472)","v":0},{"$f":"SUM(CB460:CB472)","v":0},{"$f":"SUM(CC460:CC472)","v":0},0,{"$f":"SUM(CE460:CE472)","v":0},0,0,{"$f":"SUM(CH460:CH472)","v":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":"O$151","v":0}]
[{"$f":"ROW()","v":476},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$152","v":0}]
[{"$f":"ROW()","v":477},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$153","v":0}]
[{"$f":"ROW()","v":478},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$154","v":0}]
[{"$f":"ROW()","v":479},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$155","v":0}]
[{"$f":"ROW()","v":480},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$156","v":0}]
[{"$f":"ROW()","v":481},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$157","v":0}]
[{"$f":"ROW()","v":482},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$158","v":0}]
[{"$f":"ROW()","v":483},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$159","v":0}]
[{"$f":"ROW()","v":484},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$160","v":0}]
[{"$f":"ROW()","v":485},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$161","v":0}]
[{"$f":"ROW()","v":486},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$162","v":0}]
[{"$f":"ROW()","v":487},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$163","v":0}]
[{"$f":"ROW()","v":488},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N475:N487)","v":0},{"$f":"SUM(O475:O487)","v":0},{"$f":"SUM(P475:P487)","v":0},{"$f":"SUM(Q475:Q487)","v":0},{"$f":"SUM(R475:R487)","v":0},{"$f":"SUM(S475:S487)","v":0},{"$f":"SUM(T475:T487)","v":0},{"$f":"SUM(U475:U487)","v":0},{"$f":"SUM(V475:V487)","v":0},{"$f":"SUM(W475:W487)","v":0},{"$f":"SUM(X475:X487)","v":0},{"$f":"SUM(Y475:Y487)","v":0},{"$f":"SUM(Z475:Z487)","v":0},{"$f":"SUM(AA475:AA487)","v":0},{"$f":"SUM(AB475:AB487)","v":0},{"$f":"SUM(AC475:AC487)","v":0},{"$f":"SUM(AD475:AD487)","v":0},{"$f":"SUM(AE475:AE487)","v":0},{"$f":"SUM(AF475:AF487)","v":0},{"$f":"SUM(AG475:AG487)","v":0},{"$f":"SUM(AH475:AH487)","v":0},{"$f":"SUM(AI475:AI487)","v":0},{"$f":"SUM(AJ475:AJ487)","v":0},{"$f":"SUM(AK475:AK487)","v":0},{"$f":"SUM(AL475:AL487)","v":0},{"$f":"SUM(AM475:AM487)","v":0},{"$f":"SUM(AN475:AN487)","v":0},{"$f":"SUM(AO475:AO487)","v":0},{"$f":"SUM(AP475:AP487)","v":0},{"$f":"SUM(AQ475:AQ487)","v":0},{"$f":"SUM(AR475:AR487)","v":0},{"$f":"SUM(AS475:AS487)","v":0},{"$f":"SUM(AT475:AT487)","v":0},{"$f":"SUM(AU475:AU487)","v":0},{"$f":"SUM(AV475:AV487)","v":0},{"$f":"SUM(AW475:AW487)","v":0},{"$f":"SUM(AX475:AX487)","v":0},{"$f":"SUM(AY475:AY487)","v":0},{"$f":"SUM(AZ475:AZ487)","v":0},{"$f":"SUM(BA475:BA487)","v":0},{"$f":"SUM(BB475:BB487)","v":0},{"$f":"SUM(BC475:BC487)","v":0},{"$f":"SUM(BD475:BD487)","v":0},{"$f":"SUM(BE475:BE487)","v":0},{"$f":"SUM(BF475:BF487)","v":0},{"$f":"SUM(BG475:BG487)","v":0},{"$f":"SUM(BH475:BH487)","v":0},{"$f":"SUM(BI475:BI487)","v":0},{"$f":"SUM(BJ475:BJ487)","v":0},{"$f":"SUM(BK475:BK487)","v":0},{"$f":"SUM(BL475:BL487)","v":0},{"$f":"SUM(BM475:BM487)","v":0},{"$f":"SUM(BN475:BN487)","v":0},{"$f":"SUM(BO475:BO487)","v":0},{"$f":"SUM(BP475:BP487)","v":0},{"$f":"SUM(BQ475:BQ487)","v":0},{"$f":"SUM(BR475:BR487)","v":0},{"$f":"SUM(BS475:BS487)","v":0},{"$f":"SUM(BT475:BT487)","v":0},{"$f":"SUM(BU475:BU487)","v":0},{"$f":"SUM(BV475:BV487)","v":0},{"$f":"SUM(BW475:BW487)","v":0},{"$f":"SUM(BX475:BX487)","v":0},{"$f":"SUM(BY475:BY487)","v":0},{"$f":"SUM(BZ475:BZ487)","v":0},{"$f":"SUM(CA475:CA487)","v":0},{"$f":"SUM(CB475:CB487)","v":0},{"$f":"SUM(CC475:CC487)","v":0},0,{"$f":"SUM(CE475:CE487)","v":0},0,0,{"$f":"SUM(CH475:CH487)","v":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$12),0)))","v":0},0,{"$f":"MIN(CF460,IF(CF445>=1,(CF460/CF445)*CF$12,IF(CF445>0,MIN(CF460,$O475/$P445*CF$12),0)))","v":0},0,{"$f":"MIN(CH460,IF(CH445>=1,(CH460/CH445)*CH$12,IF(CH445>0,MIN(CH460,$O475/$P445*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV461,IF(AV446>=1,(AV461/AV446)*AV$12,IF(AV446>0,MIN(AV461,$O476/$P446*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(CD461,IF(CD446>=1,(CD461/CD446)*CD$12,IF(CD446>0,MIN(CD461,$O476/$P446*CD$12),0)))","v":0},0,{"$f":"MIN(CF461,IF(CF446>=1,(CF461/CF446)*CF$12,IF(CF446>0,MIN(CF461,$O476/$P446*CF$12),0)))","v":0},0,{"$f":"MIN(CH461,IF(CH446>=1,(CH461/CH446)*CH$12,IF(CH446>0,MIN(CH461,$O476/$P446*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV462,IF(AV447>=1,(AV462/AV447)*AV$12,IF(AV447>0,MIN(AV462,$O477/$P447*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(CD462,IF(CD447>=1,(CD462/CD447)*CD$12,IF(CD447>0,MIN(CD462,$O477/$P447*CD$12),0)))","v":0},0,{"$f":"MIN(CF462,IF(CF447>=1,(CF462/CF447)*CF$12,IF(CF447>0,MIN(CF462,$O477/$P447*CF$12),0)))","v":0},0,{"$f":"MIN(CH462,IF(CH447>=1,(CH462/CH447)*CH$12,IF(CH447>0,MIN(CH462,$O477/$P447*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV463,IF(AV448>=1,(AV463/AV448)*AV$12,IF(AV448>0,MIN(AV463,$O478/$P448*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(CD463,IF(CD448>=1,(CD463/CD448)*CD$12,IF(CD448>0,MIN(CD463,$O478/$P448*CD$12),0)))","v":0},0,{"$f":"MIN(CF463,IF(CF448>=1,(CF463/CF448)*CF$12,IF(CF448>0,MIN(CF463,$O478/$P448*CF$12),0)))","v":0},0,{"$f":"MIN(CH463,IF(CH448>=1,(CH463/CH448)*CH$12,IF(CH448>0,MIN(CH463,$O478/$P448*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV464,IF(AV449>=1,(AV464/AV449)*AV$12,IF(AV449>0,MIN(AV464,$O479/$P449*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(CD464,IF(CD449>=1,(CD464/CD449)*CD$12,IF(CD449>0,MIN(CD464,$O479/$P449*CD$12),0)))","v":0},0,{"$f":"MIN(CF464,IF(CF449>=1,(CF464/CF449)*CF$12,IF(CF449>0,MIN(CF464,$O479/$P449*CF$12),0)))","v":0},0,{"$f":"MIN(CH464,IF(CH449>=1,(CH464/CH449)*CH$12,IF(CH449>0,MIN(CH464,$O479/$P449*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV465,IF(AV450>=1,(AV465/AV450)*AV$12,IF(AV450>0,MIN(AV465,$O480/$P450*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(CD465,IF(CD450>=1,(CD465/CD450)*CD$12,IF(CD450>0,MIN(CD465,$O480/$P450*CD$12),0)))","v":0},0,{"$f":"MIN(CF465,IF(CF450>=1,(CF465/CF450)*CF$12,IF(CF450>0,MIN(CF465,$O480/$P450*CF$12),0)))","v":0},0,{"$f":"MIN(CH465,IF(CH450>=1,(CH465/CH450)*CH$12,IF(CH450>0,MIN(CH465,$O480/$P450*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV466,IF(AV451>=1,(AV466/AV451)*AV$12,IF(AV451>0,MIN(AV466,$O481/$P451*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(CD466,IF(CD451>=1,(CD466/CD451)*CD$12,IF(CD451>0,MIN(CD466,$O481/$P451*CD$12),0)))","v":0},0,{"$f":"MIN(CF466,IF(CF451>=1,(CF466/CF451)*CF$12,IF(CF451>0,MIN(CF466,$O481/$P451*CF$12),0)))","v":0},0,{"$f":"MIN(CH466,IF(CH451>=1,(CH466/CH451)*CH$12,IF(CH451>0,MIN(CH466,$O481/$P451*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV467,IF(AV452>=1,(AV467/AV452)*AV$12,IF(AV452>0,MIN(AV467,$O482/$P452*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(CD467,IF(CD452>=1,(CD467/CD452)*CD$12,IF(CD452>0,MIN(CD467,$O482/$P452*CD$12),0)))","v":0},0,{"$f":"MIN(CF467,IF(CF452>=1,(CF467/CF452)*CF$12,IF(CF452>0,MIN(CF467,$O482/$P452*CF$12),0)))","v":0},0,{"$f":"MIN(CH467,IF(CH452>=1,(CH467/CH452)*CH$12,IF(CH452>0,MIN(CH467,$O482/$P452*CH$12),0)))","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV468,IF(AV453>=1,(AV468/AV453)*AV$12,IF(AV453>0,MIN(AV468,$O483/$P453*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(CD468,IF(CD453>=1,(CD468/CD453)*CD$12,IF(CD453>0,MIN(CD468,$O483/$P453*CD$12),0)))","v":0},0,{"$f":"MIN(CF468,IF(CF453>=1,(CF468/CF453)*CF$12,IF(CF453>0,MIN(CF468,$O483/$P453*CF$12),0)))","v":0},0,{"$f":"MIN(CH468,IF(CH453>=1,(CH468/CH453)*CH$12,IF(CH453>0,MIN(CH468,$O483/$P453*CH$12),0)))","v":0}]
[{"$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,{"$f":"O461+O476-O491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU461+AU476-AU491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD461+CD476-CD491","v":0},0,{"$f":"CF461+CF476-CF491","v":0},0,{"$f":"CH461+CH476-CH491","v":0}]
[{"$f":"ROW()","v":513},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O468+O483-O498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU468+AU483-AU498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD468+CD483-CD498","v":0},0,{"$f":"CF468+CF483-CF498","v":0},0,{"$f":"CH468+CH483-CH498","v":0}]
[{"$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]
[{"$f":"ROW()","v":545},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P590","v":0},{"$f":"Q590","v":0},{"$f":"R590","v":0},{"$f":"S590","v":0},{"$f":"T590","v":0},{"$f":"U590","v":0},{"$f":"V590","v":0},{"$f":"W590","v":0},{"$f":"X590","v":0},{"$f":"Y590","v":0},{"$f":"Z590","v":0},{"$f":"AA590","v":0},{"$f":"AB590","v":0},{"$f":"AC590","v":0},{"$f":"AD590","v":0},{"$f":"AE590","v":0},{"$f":"AF590","v":0},{"$f":"AG590","v":0},{"$f":"AH590","v":0},{"$f":"AI590","v":0},{"$f":"AJ590","v":0},{"$f":"AK590","v":0},{"$f":"AL590","v":0},{"$f":"AM590","v":0},{"$f":"AN590","v":0},{"$f":"AO590","v":0},{"$f":"AP590","v":0},{"$f":"AQ590","v":0},{"$f":"AR590","v":0},{"$f":"AS590","v":0},{"$f":"AT590","v":0},{"$f":"AU590","v":0},{"$f":"AV590","v":0},{"$f":"AW590","v":0},{"$f":"AX590","v":0},{"$f":"AY590","v":0},{"$f":"AZ590","v":0},{"$f":"BA590","v":0},{"$f":"BB590","v":0},{"$f":"BC590","v":0},{"$f":"BD590","v":0},{"$f":"BE590","v":0},{"$f":"BF590","v":0},{"$f":"BG590","v":0},{"$f":"BH590","v":0},{"$f":"BI590","v":0},{"$f":"BJ590","v":0},{"$f":"BK590","v":0},{"$f":"BL590","v":0},{"$f":"BM590","v":0},{"$f":"BN590","v":0},{"$f":"BO590","v":0},{"$f":"BP590","v":0},{"$f":"BQ590","v":0},{"$f":"BR590","v":0},{"$f":"BS590","v":0},{"$f":"BT590","v":0},{"$f":"BU590","v":0},{"$f":"BV590","v":0},{"$f":"BW590","v":0},{"$f":"BX590","v":0},{"$f":"BY590","v":0},{"$f":"BZ590","v":0},{"$f":"CA590","v":0},{"$f":"CB590","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":556},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$156","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY541,IF(BY526>=1,(BY541/BY526)*BY$12,IF(BY526>0,MIN(BY541,$P556/$Q526*BY$12),0)))","v":0},0,{"$f":"MIN(CA541,IF(CA526>=1,(CA541/CA526)*CA$12,IF(CA526>0,MIN(CA541,$P556/$Q526*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD541,IF(CD526>=1,(CD541/CD526)*CD$12,IF(CD526>0,MIN(CD541,$P556/$Q526*CD$12),0)))","v":0},0,{"$f":"MIN(CF541,IF(CF526>=1,(CF541/CF526)*CF$12,IF(CF526>0,MIN(CF541,$P556/$Q526*CF$12),0)))","v":0},0,{"$f":"MIN(CH541,IF(CH526>=1,(CH541/CH526)*CH$12,IF(CH526>0,MIN(CH541,$P556/$Q526*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":583},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P538+P553-P568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV538+AV553-AV568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA538+CA553-CA568","v":0},0,0,{"$f":"CD538+CD553-CD568","v":0},0,{"$f":"CF538+CF553-CF568","v":0},0,{"$f":"CH538+CH553-CH568","v":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,{"$f":"AV541+AV556-AV571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY541+BY556-BY571","v":0},0,{"$f":"CA541+CA556-CA571","v":0},0,0,{"$f":"CD541+CD556-CD571","v":0},0,{"$f":"CF541+CF556-CF571","v":0},0,{"$f":"CH541+CH556-CH571","v":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]
[{"$f":"ROW()","v":616},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO661","v":0},{"$f":"AP661","v":0},{"$f":"AQ661","v":0},{"$f":"AR661","v":0},{"$f":"AS661","v":0},{"$f":"AT661","v":0},{"$f":"AU661","v":0},{"$f":"AV661","v":0},{"$f":"AW661","v":0},{"$f":"AX661","v":0},{"$f":"AY661","v":0},{"$f":"AZ661","v":0},{"$f":"BA661","v":0},{"$f":"BB661","v":0},{"$f":"BC661","v":0},{"$f":"BD661","v":0},{"$f":"BE661","v":0},{"$f":"BF661","v":0},{"$f":"BG661","v":0},{"$f":"BH661","v":0},{"$f":"BI661","v":0},{"$f":"BJ661","v":0},{"$f":"BK661","v":0},{"$f":"BL661","v":0},{"$f":"BM661","v":0},{"$f":"BN661","v":0},{"$f":"BO661","v":0},{"$f":"BP661","v":0},{"$f":"BQ661","v":0},{"$f":"BR661","v":0},0,{"$f":"BT661","v":0},{"$f":"BU661","v":0},{"$f":"BV661","v":0},{"$f":"BW661","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":633},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$157","v":0}]
[{"$f":"ROW()","v":640},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N627:N639)","v":0},{"$f":"SUM(O627:O639)","v":0},{"$f":"SUM(P627:P639)","v":0},{"$f":"SUM(Q627:Q639)","v":0},{"$f":"SUM(R627:R639)","v":0},{"$f":"SUM(S627:S639)","v":0},{"$f":"SUM(T627:T639)","v":0},{"$f":"SUM(U627:U639)","v":0},{"$f":"SUM(V627:V639)","v":0},{"$f":"SUM(W627:W639)","v":0},{"$f":"SUM(X627:X639)","v":0},{"$f":"SUM(Y627:Y639)","v":0},{"$f":"SUM(Z627:Z639)","v":0},{"$f":"SUM(AA627:AA639)","v":0},{"$f":"SUM(AB627:AB639)","v":0},{"$f":"SUM(AC627:AC639)","v":0},{"$f":"SUM(AD627:AD639)","v":0},{"$f":"SUM(AE627:AE639)","v":0},{"$f":"SUM(AF627:AF639)","v":0},{"$f":"SUM(AG627:AG639)","v":0},{"$f":"SUM(AH627:AH639)","v":0},{"$f":"SUM(AI627:AI639)","v":0},{"$f":"SUM(AJ627:AJ639)","v":0},{"$f":"SUM(AK627:AK639)","v":0},{"$f":"SUM(AL627:AL639)","v":0},{"$f":"SUM(AM627:AM639)","v":0},{"$f":"SUM(AN627:AN639)","v":0},{"$f":"SUM(AO627:AO639)","v":0},{"$f":"SUM(AP627:AP639)","v":0},{"$f":"SUM(AQ627:AQ639)","v":0},{"$f":"SUM(AR627:AR639)","v":0},{"$f":"SUM(AS627:AS639)","v":0},{"$f":"SUM(AT627:AT639)","v":0},{"$f":"SUM(AU627:AU639)","v":0},{"$f":"SUM(AV627:AV639)","v":0},{"$f":"SUM(AW627:AW639)","v":0},{"$f":"SUM(AX627:AX639)","v":0},{"$f":"SUM(AY627:AY639)","v":0},{"$f":"SUM(AZ627:AZ639)","v":0},{"$f":"SUM(BA627:BA639)","v":0},{"$f":"SUM(BB627:BB639)","v":0},{"$f":"SUM(BC627:BC639)","v":0},{"$f":"SUM(BD627:BD639)","v":0},{"$f":"SUM(BE627:BE639)","v":0},{"$f":"SUM(BF627:BF639)","v":0},{"$f":"SUM(BG627:BG639)","v":0},{"$f":"SUM(BH627:BH639)","v":0},{"$f":"SUM(BI627:BI639)","v":0},{"$f":"SUM(BJ627:BJ639)","v":0},{"$f":"SUM(BK627:BK639)","v":0},{"$f":"SUM(BL627:BL639)","v":0},{"$f":"SUM(BM627:BM639)","v":0},{"$f":"SUM(BN627:BN639)","v":0},{"$f":"SUM(BO627:BO639)","v":0},{"$f":"SUM(BP627:BP639)","v":0},{"$f":"SUM(BQ627:BQ639)","v":0},{"$f":"SUM(BR627:BR639)","v":0},{"$f":"SUM(BS627:BS639)","v":0},{"$f":"SUM(BT627:BT639)","v":0},{"$f":"SUM(BU627:BU639)","v":0},{"$f":"SUM(BV627:BV639)","v":0},{"$f":"SUM(BW627:BW639)","v":0},{"$f":"SUM(BX627:BX639)","v":0},{"$f":"SUM(BY627:BY639)","v":0},{"$f":"SUM(BZ627:BZ639)","v":0},{"$f":"SUM(CA627:CA639)","v":0},{"$f":"SUM(CB627:CB639)","v":0},{"$f":"SUM(CC627:CC639)","v":0},0,{"$f":"SUM(CE627:CE639)","v":0},0,0,{"$f":"SUM(CH627:CH639)","v":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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AX620,IF(AX605>=1,(AX620/AX605)*AX$12,IF(AX605>0,MIN(AX620,$Q635/$R605*AX$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD620,IF(CD605>=1,(CD620/CD605)*CD$12,IF(CD605>0,MIN(CD620,$Q635/$R605*CD$12),0)))","v":0},0,{"$f":"MIN(CF620,IF(CF605>=1,(CF620/CF605)*CF$12,IF(CF605>0,MIN(CF620,$Q635/$R605*CF$12),0)))","v":0},0,{"$f":"MIN(CH620,IF(CH605>=1,(CH620/CH605)*CH$12,IF(CH605>0,MIN(CH620,$Q635/$R605*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":666},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q621+Q636-Q651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW621+AW636-AW651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY621+BY636-BY651","v":0},0,{"$f":"CA621+CA636-CA651","v":0},0,0,{"$f":"CD621+CD636-CD651","v":0},0,{"$f":"CF621+CF636-CF651","v":0},0,{"$f":"CH621+CH636-CH651","v":0}]
[{"$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,{"$f":"Inputs!$E$43","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"R743","v":0},{"$f":"S743","v":0},{"$f":"T743","v":0},{"$f":"U743","v":0},{"$f":"V743","v":0},{"$f":"W743","v":0},{"$f":"X743","v":0},{"$f":"Y743","v":0},{"$f":"Z743","v":0},{"$f":"AA743","v":0},{"$f":"AB743","v":0},{"$f":"AC743","v":0},{"$f":"AD743","v":0},{"$f":"AE743","v":0},{"$f":"AF743","v":0},{"$f":"AG743","v":0},{"$f":"AH743","v":0},{"$f":"AI743","v":0},{"$f":"AJ743","v":0},{"$f":"AK743","v":0},{"$f":"AL743","v":0},{"$f":"AM743","v":0},{"$f":"AN743","v":0},{"$f":"AO743","v":0},{"$f":"AP743","v":0},{"$f":"AQ743","v":0},{"$f":"AR743","v":0},{"$f":"AS743","v":0},{"$f":"AT743","v":0},{"$f":"AU743","v":0},{"$f":"AV743","v":0},{"$f":"AW743","v":0},{"$f":"AX743","v":0},{"$f":"AY743","v":0},{"$f":"AZ743","v":0},{"$f":"BA743","v":0},{"$f":"BB743","v":0},{"$f":"BC743","v":0},{"$f":"BD743","v":0},{"$f":"BE743","v":0},{"$f":"BF743","v":0},{"$f":"BG743","v":0},{"$f":"BH743","v":0},{"$f":"BI743","v":0},{"$f":"BJ743","v":0},{"$f":"BK743","v":0},{"$f":"BL743","v":0},{"$f":"BM743","v":0},{"$f":"BN743","v":0},{"$f":"BO743","v":0},{"$f":"BP743","v":0},{"$f":"BQ743","v":0},{"$f":"BR743","v":0},{"$f":"BS743","v":0},{"$f":"BT743","v":0},{"$f":"BU743","v":0},{"$f":"BV743","v":0},{"$f":"BW743","v":0},{"$f":"BX743","v":0},{"$f":"BY743","v":0},{"$f":"BZ743","v":0},{"$f":"CA743","v":0},{"$f":"CB743","v":0},{"$f":"CC743","v":0},{"$f":"CD743","v":0},{"$f":"CE743","v":0},{"$f":"CF743","v":0},{"$f":"CG743","v":0}]
[{"$f":"ROW()","v":708},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$156","v":0.38601104999999997}]
[{"$f":"ROW()","v":716},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N703:N715)","v":0},{"$f":"SUM(O703:O715)","v":0},{"$f":"SUM(P703:P715)","v":0},{"$f":"SUM(Q703:Q715)","v":0},{"$f":"SUM(R703:R715)","v":34.883846339999998},{"$f":"SUM(S703:S715)","v":0},{"$f":"SUM(T703:T715)","v":0},{"$f":"SUM(U703:U715)","v":0},{"$f":"SUM(V703:V715)","v":0},{"$f":"SUM(W703:W715)","v":0},{"$f":"SUM(X703:X715)","v":0},{"$f":"SUM(Y703:Y715)","v":0},{"$f":"SUM(Z703:Z715)","v":0},{"$f":"SUM(AA703:AA715)","v":0},{"$f":"SUM(AB703:AB715)","v":0},{"$f":"SUM(AC703:AC715)","v":0},{"$f":"SUM(AD703:AD715)","v":0},{"$f":"SUM(AE703:AE715)","v":0},{"$f":"SUM(AF703:AF715)","v":0},{"$f":"SUM(AG703:AG715)","v":0},{"$f":"SUM(AH703:AH715)","v":0},{"$f":"SUM(AI703:AI715)","v":0},{"$f":"SUM(AJ703:AJ715)","v":0},{"$f":"SUM(AK703:AK715)","v":0},{"$f":"SUM(AL703:AL715)","v":0},{"$f":"SUM(AM703:AM715)","v":0},{"$f":"SUM(AN703:AN715)","v":0},{"$f":"SUM(AO703:AO715)","v":0},{"$f":"SUM(AP703:AP715)","v":0},{"$f":"SUM(AQ703:AQ715)","v":0},{"$f":"SUM(AR703:AR715)","v":0},{"$f":"SUM(AS703:AS715)","v":0},{"$f":"SUM(AT703:AT715)","v":0},{"$f":"SUM(AU703:AU715)","v":0},{"$f":"SUM(AV703:AV715)","v":0},{"$f":"SUM(AW703:AW715)","v":0},{"$f":"SUM(AX703:AX715)","v":0},{"$f":"SUM(AY703:AY715)","v":0},{"$f":"SUM(AZ703:AZ715)","v":0},{"$f":"SUM(BA703:BA715)","v":0},{"$f":"SUM(BB703:BB715)","v":0},{"$f":"SUM(BC703:BC715)","v":0},{"$f":"SUM(BD703:BD715)","v":0},{"$f":"SUM(BE703:BE715)","v":0},{"$f":"SUM(BF703:BF715)","v":0},{"$f":"SUM(BG703:BG715)","v":0},{"$f":"SUM(BH703:BH715)","v":0},{"$f":"SUM(BI703:BI715)","v":0},{"$f":"SUM(BJ703:BJ715)","v":0},{"$f":"SUM(BK703:BK715)","v":0},{"$f":"SUM(BL703:BL715)","v":0},{"$f":"SUM(BM703:BM715)","v":0},{"$f":"SUM(BN703:BN715)","v":0},{"$f":"SUM(BO703:BO715)","v":0},{"$f":"SUM(BP703:BP715)","v":0},{"$f":"SUM(BQ703:BQ715)","v":0},{"$f":"SUM(BR703:BR715)","v":0},{"$f":"SUM(BS703:BS715)","v":0},{"$f":"SUM(BT703:BT715)","v":0},{"$f":"SUM(BU703:BU715)","v":0},{"$f":"SUM(BV703:BV715)","v":0},{"$f":"SUM(BW703:BW715)","v":0},{"$f":"SUM(BX703:BX715)","v":0},{"$f":"SUM(BY703:BY715)","v":0},{"$f":"SUM(BZ703:BZ715)","v":0},{"$f":"SUM(CA703:CA715)","v":0},{"$f":"SUM(CB703:CB715)","v":0},{"$f":"SUM(CC703:CC715)","v":0},0,{"$f":"SUM(CE703:CE715)","v":0},0,0,{"$f":"SUM(CH703:CH715)","v":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$12),0)))","v":9.6502762499999992E-3},9.6502762499999992E-3,9.6502762500000009E-3,9.6502762500000009E-3,9.6502762500000009E-3,9.6502762500000026E-3,9.6502762500000026E-3,9.6502762500000044E-3,9.6502762500000044E-3,9.6502762500000044E-3,9.6502762500000061E-3,9.6502762500000078E-3,9.6502762500000061E-3,9.6502762500000044E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,{"$f":"MIN(AY693,IF(AY678>=1,(AY693/AY678)*AY$12,IF(AY678>0,MIN(AY693,$R708/$S678*AY$12),0)))","v":9.6502762500000061E-3},9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762499999992E-3,9.6502762499999992E-3,9.6502762499999992E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY693,IF(BY678>=1,(BY693/BY678)*BY$12,IF(BY678>0,MIN(BY693,$R708/$S678*BY$12),0)))","v":0},0,{"$f":"MIN(CA693,IF(CA678>=1,(CA693/CA678)*CA$12,IF(CA678>0,MIN(CA693,$R708/$S678*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD693,IF(CD678>=1,(CD693/CD678)*CD$12,IF(CD678>0,MIN(CD693,$R708/$S678*CD$12),0)))","v":0},0,{"$f":"MIN(CF693,IF(CF678>=1,(CF693/CF678)*CF$12,IF(CF678>0,MIN(CF693,$R708/$S678*CF$12),0)))","v":0},0,{"$f":"MIN(CH693,IF(CH678>=1,(CH693/CH678)*CH$12,IF(CH678>0,MIN(CH693,$R708/$S678*CH$12),0)))","v":0}]
[{"$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,{"$f":"T811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N764:N776)","v":0},{"$f":"SUM(O764:O776)","v":0},{"$f":"SUM(P764:P776)","v":0},{"$f":"SUM(Q764:Q776)","v":0},{"$f":"SUM(R764:R776)","v":0},{"$f":"SUM(S764:S776)","v":0},{"$f":"SUM(T764:T776)","v":0},{"$f":"SUM(U764:U776)","v":0},{"$f":"SUM(V764:V776)","v":0},{"$f":"SUM(W764:W776)","v":0},{"$f":"SUM(X764:X776)","v":0},{"$f":"SUM(Y764:Y776)","v":0},{"$f":"SUM(Z764:Z776)","v":0},{"$f":"SUM(AA764:AA776)","v":0},{"$f":"SUM(AB764:AB776)","v":0},{"$f":"SUM(AC764:AC776)","v":0},{"$f":"SUM(AD764:AD776)","v":0},{"$f":"SUM(AE764:AE776)","v":0},{"$f":"SUM(AF764:AF776)","v":0},{"$f":"SUM(AG764:AG776)","v":0},{"$f":"SUM(AH764:AH776)","v":0},{"$f":"SUM(AI764:AI776)","v":0},{"$f":"SUM(AJ764:AJ776)","v":0},{"$f":"SUM(AK764:AK776)","v":0},{"$f":"SUM(AL764:AL776)","v":0},{"$f":"SUM(AM764:AM776)","v":0},{"$f":"SUM(AN764:AN776)","v":0},{"$f":"SUM(AO764:AO776)","v":0},{"$f":"SUM(AP764:AP776)","v":0},{"$f":"SUM(AQ764:AQ776)","v":0},{"$f":"SUM(AR764:AR776)","v":0},{"$f":"SUM(AS764:AS776)","v":0},{"$f":"SUM(AT764:AT776)","v":0},{"$f":"SUM(AU764:AU776)","v":0},{"$f":"SUM(AV764:AV776)","v":0},{"$f":"SUM(AW764:AW776)","v":0},{"$f":"SUM(AX764:AX776)","v":0},{"$f":"SUM(AY764:AY776)","v":0},{"$f":"SUM(AZ764:AZ776)","v":0},{"$f":"SUM(BA764:BA776)","v":0},{"$f":"SUM(BB764:BB776)","v":0},{"$f":"SUM(BC764:BC776)","v":0},{"$f":"SUM(BD764:BD776)","v":0},{"$f":"SUM(BE764:BE776)","v":0},{"$f":"SUM(BF764:BF776)","v":0},{"$f":"SUM(BG764:BG776)","v":0},{"$f":"SUM(BH764:BH776)","v":0},{"$f":"SUM(BI764:BI776)","v":0},{"$f":"SUM(BJ764:BJ776)","v":0},{"$f":"SUM(BK764:BK776)","v":0},{"$f":"SUM(BL764:BL776)","v":0},{"$f":"SUM(BM764:BM776)","v":0},{"$f":"SUM(BN764:BN776)","v":0},{"$f":"SUM(BO764:BO776)","v":0},{"$f":"SUM(BP764:BP776)","v":0},{"$f":"SUM(BQ764:BQ776)","v":0},{"$f":"SUM(BR764:BR776)","v":0},{"$f":"SUM(BS764:BS776)","v":0},{"$f":"SUM(BT764:BT776)","v":0},{"$f":"SUM(BU764:BU776)","v":0},{"$f":"SUM(BV764:BV776)","v":0},{"$f":"SUM(BW764:BW776)","v":0},{"$f":"SUM(BX764:BX776)","v":0},{"$f":"SUM(BY764:BY776)","v":0},{"$f":"SUM(BZ764:BZ776)","v":0},{"$f":"SUM(CA764:CA776)","v":0},{"$f":"SUM(CB764:CB776)","v":0},{"$f":"SUM(CC764:CC776)","v":0},0,{"$f":"SUM(CE764:CE776)","v":0},0,0,{"$f":"SUM(CH764:CH776)","v":0}]
[{"$f":"ROW()","v":787},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$159","v":0}]
[{"$f":"ROW()","v":799},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(T769,IF(T754>=1,(T769/T754)*T$12,IF(T754>0,MIN(T769,$S784/$T754*T$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AZ769,IF(AZ754>=1,(AZ769/AZ754)*AZ$12,IF(AZ754>0,MIN(AZ769,$S784/$T754*AZ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY769,IF(BY754>=1,(BY769/BY754)*BY$12,IF(BY754>0,MIN(BY769,$S784/$T754*BY$12),0)))","v":0},0,{"$f":"MIN(CA769,IF(CA754>=1,(CA769/CA754)*CA$12,IF(CA754>0,MIN(CA769,$S784/$T754*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD769,IF(CD754>=1,(CD769/CD754)*CD$12,IF(CD754>0,MIN(CD769,$S784/$T754*CD$12),0)))","v":0},0,{"$f":"MIN(CF769,IF(CF754>=1,(CF769/CF754)*CF$12,IF(CF754>0,MIN(CF769,$S784/$T754*CF$12),0)))","v":0},0,{"$f":"MIN(CH769,IF(CH754>=1,(CH769/CH754)*CH$12,IF(CH754>0,MIN(CH769,$S784/$T754*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":813},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S768+S783-S798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY768+AY783-AY798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY768+BY783-BY798","v":0},0,{"$f":"CA768+CA783-CA798","v":0},0,0,{"$f":"CD768+CD783-CD798","v":0},0,{"$f":"CF768+CF783-CF798","v":0},0,{"$f":"CH768+CH783-CH798","v":0}]
[{"$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":"Inputs!$E$43","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"U890","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":859},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$155","v":0}]
[{"$f":"ROW()","v":867},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$163","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BA846,IF(BA831>=1,(BA846/BA831)*BA$12,IF(BA831>0,MIN(BA846,$T861/$U831*BA$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY846,IF(BY831>=1,(BY846/BY831)*BY$12,IF(BY831>0,MIN(BY846,$T861/$U831*BY$12),0)))","v":0},0,{"$f":"MIN(CA846,IF(CA831>=1,(CA846/CA831)*CA$12,IF(CA831>0,MIN(CA846,$T861/$U831*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD846,IF(CD831>=1,(CD846/CD831)*CD$12,IF(CD831>0,MIN(CD846,$T861/$U831*CD$12),0)))","v":0},0,{"$f":"MIN(CF846,IF(CF831>=1,(CF846/CF831)*CF$12,IF(CF831>0,MIN(CF846,$T861/$U831*CF$12),0)))","v":0},0,{"$f":"MIN(CH846,IF(CH831>=1,(CH846/CH831)*CH$12,IF(CH831>0,MIN(CH846,$T861/$U831*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":882},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":903},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(V909-0.25,0)","v":4.75},{"$f":"MAX(W909-0.25,0)","v":4.5},{"$f":"MAX(X909-0.25,0)","v":4.25},{"$f":"MAX(Y909-0.25,0)","v":4},{"$f":"MAX(Z909-0.25,0)","v":3.75},{"$f":"MAX(AA909-0.25,0)","v":3.5},{"$f":"MAX(AB909-0.25,0)","v":3.25},{"$f":"MAX(AC909-0.25,0)","v":3},{"$f":"MAX(AD909-0.25,0)","v":2.75},{"$f":"MAX(AE909-0.25,0)","v":2.5},{"$f":"MAX(AF909-0.25,0)","v":2.25},{"$f":"MAX(AG909-0.25,0)","v":2},{"$f":"MAX(AH909-0.25,0)","v":1.75},{"$f":"MAX(AI909-0.25,0)","v":1.5},{"$f":"MAX(AJ909-0.25,0)","v":1.25},{"$f":"MAX(AK909-0.25,0)","v":1},{"$f":"MAX(AL909-0.25,0)","v":0.75},{"$f":"MAX(AM909-0.25,0)","v":0.5},{"$f":"MAX(AN909-0.25,0)","v":0.25},{"$f":"MAX(AO909-0.25,0)","v":0},{"$f":"MAX(AP909-0.25,0)","v":0},{"$f":"MAX(AQ909-0.25,0)","v":0},{"$f":"MAX(AR909-0.25,0)","v":0},{"$f":"MAX(AS909-0.25,0)","v":0},{"$f":"MAX(AT909-0.25,0)","v":0},{"$f":"MAX(AU909-0.25,0)","v":0},{"$f":"MAX(AV909-0.25,0)","v":0},{"$f":"MAX(AW909-0.25,0)","v":0},{"$f":"MAX(AX909-0.25,0)","v":0},{"$f":"MAX(AY909-0.25,0)","v":0},{"$f":"MAX(AZ909-0.25,0)","v":0},{"$f":"MAX(BA909-0.25,0)","v":0},{"$f":"MAX(BB909-0.25,0)","v":0},{"$f":"MAX(BC909-0.25,0)","v":0},{"$f":"MAX(BD909-0.25,0)","v":0},{"$f":"MAX(BE909-0.25,0)","v":0},{"$f":"MAX(BF909-0.25,0)","v":0},{"$f":"MAX(BG909-0.25,0)","v":0},{"$f":"MAX(BH909-0.25,0)","v":0},{"$f":"MAX(BI909-0.25,0)","v":0},{"$f":"MAX(BJ909-0.25,0)","v":0},{"$f":"MAX(BK909-0.25,0)","v":0},{"$f":"MAX(BL909-0.25,0)","v":0},{"$f":"MAX(BM909-0.25,0)","v":0},{"$f":"MAX(BN909-0.25,0)","v":0},{"$f":"MAX(BO909-1,0)","v":0},{"$f":"MAX(BP909-1,0)","v":0},{"$f":"MAX(BQ909-1,0)","v":0},{"$f":"MAX(BR909-1,0)","v":0},{"$f":"MAX(BS909-1,0)","v":0},{"$f":"MAX(BT909-1,0)","v":0},{"$f":"MAX(BU909-1,0)","v":0},{"$f":"MAX(BV909-1,0)","v":0},{"$f":"MAX(BW909-1,0)","v":0},{"$f":"MAX(BX909-1,0)","v":0},{"$f":"MAX(BY909-1,0)","v":0},{"$f":"MAX(BZ909-1,0)","v":0},{"$f":"MAX(CA909-1,0)","v":0},{"$f":"MAX(CB909-1,0)","v":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]
[{"$f":"ROW()","v":940},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$160","v":0}]
[{"$f":"ROW()","v":950},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(V920,IF(V905>=1,(V920/V905)*V$12,IF(V905>0,MIN(V920,$U935/$V905*V$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BB920,IF(BB905>=1,(BB920/BB905)*BB$12,IF(BB905>0,MIN(BB920,$U935/$V905*BB$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA920,IF(CA905>=1,(CA920/CA905)*CA$12,IF(CA905>0,MIN(CA920,$U935/$V905*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD920,IF(CD905>=1,(CD920/CD905)*CD$12,IF(CD905>0,MIN(CD920,$U935/$V905*CD$12),0)))","v":0},0,{"$f":"MIN(CF920,IF(CF905>=1,(CF920/CF905)*CF$12,IF(CF905>0,MIN(CF920,$U935/$V905*CF$12),0)))","v":0},0,{"$f":"MIN(CH920,IF(CH905>=1,(CH920/CH905)*CH$12,IF(CH905>0,MIN(CH920,$U935/$V905*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":959},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N946:N958)","v":0},{"$f":"SUM(O946:O958)","v":0},{"$f":"SUM(P946:P958)","v":0},{"$f":"SUM(Q946:Q958)","v":0},{"$f":"SUM(R946:R958)","v":0},{"$f":"SUM(S946:S958)","v":0},{"$f":"SUM(T946:T958)","v":0},{"$f":"SUM(U946:U958)","v":0},{"$f":"SUM(V946:V958)","v":0},{"$f":"SUM(W946:W958)","v":0},{"$f":"SUM(X946:X958)","v":0},{"$f":"SUM(Y946:Y958)","v":0},{"$f":"SUM(Z946:Z958)","v":0},{"$f":"SUM(AA946:AA958)","v":0},{"$f":"SUM(AB946:AB958)","v":0},{"$f":"SUM(AC946:AC958)","v":0},{"$f":"SUM(AD946:AD958)","v":0},{"$f":"SUM(AE946:AE958)","v":0},{"$f":"SUM(AF946:AF958)","v":0},{"$f":"SUM(AG946:AG958)","v":0},{"$f":"SUM(AH946:AH958)","v":0},{"$f":"SUM(AI946:AI958)","v":0},{"$f":"SUM(AJ946:AJ958)","v":0},{"$f":"SUM(AK946:AK958)","v":0},{"$f":"SUM(AL946:AL958)","v":0},{"$f":"SUM(AM946:AM958)","v":0},{"$f":"SUM(AN946:AN958)","v":0},{"$f":"SUM(AO946:AO958)","v":0},{"$f":"SUM(AP946:AP958)","v":0},{"$f":"SUM(AQ946:AQ958)","v":0},{"$f":"SUM(AR946:AR958)","v":0},{"$f":"SUM(AS946:AS958)","v":0},{"$f":"SUM(AT946:AT958)","v":0},{"$f":"SUM(AU946:AU958)","v":0},{"$f":"SUM(AV946:AV958)","v":0},{"$f":"SUM(AW946:AW958)","v":0},{"$f":"SUM(AX946:AX958)","v":0},{"$f":"SUM(AY946:AY958)","v":0},{"$f":"SUM(AZ946:AZ958)","v":0},{"$f":"SUM(BA946:BA958)","v":0},{"$f":"SUM(BB946:BB958)","v":0},{"$f":"SUM(BC946:BC958)","v":0},{"$f":"SUM(BD946:BD958)","v":0},{"$f":"SUM(BE946:BE958)","v":0},{"$f":"SUM(BF946:BF958)","v":0},{"$f":"SUM(BG946:BG958)","v":0},{"$f":"SUM(BH946:BH958)","v":0},{"$f":"SUM(BI946:BI958)","v":0},{"$f":"SUM(BJ946:BJ958)","v":0},{"$f":"SUM(BK946:BK958)","v":0},{"$f":"SUM(BL946:BL958)","v":0},{"$f":"SUM(BM946:BM958)","v":0},{"$f":"SUM(BN946:BN958)","v":0},{"$f":"SUM(BO946:BO958)","v":0},{"$f":"SUM(BP946:BP958)","v":0},{"$f":"SUM(BQ946:BQ958)","v":0},{"$f":"SUM(BR946:BR958)","v":0},{"$f":"SUM(BS946:BS958)","v":0},{"$f":"SUM(BT946:BT958)","v":0},{"$f":"SUM(BU946:BU958)","v":0},{"$f":"SUM(BV946:BV958)","v":0},{"$f":"SUM(BW946:BW958)","v":0},{"$f":"SUM(BX946:BX958)","v":0},{"$f":"SUM(BY946:BY958)","v":0},{"$f":"SUM(BZ946:BZ958)","v":0},{"$f":"SUM(CA946:CA958)","v":0},{"$f":"SUM(CB946:CB958)","v":0},{"$f":"SUM(CC946:CC958)","v":0},0,{"$f":"SUM(CE946:CE958)","v":0},0,0,{"$f":"SUM(CH946:CH958)","v":0}]
[{"$f":"ROW()","v":972},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Inputs!$E$42","v":0},{"$f":"MAX(W986-0.25,0)","v":0},{"$f":"MAX(X986-0.25,0)","v":0},{"$f":"MAX(Y986-0.25,0)","v":0},{"$f":"MAX(Z986-0.25,0)","v":0},{"$f":"MAX(AA986-0.25,0)","v":0},{"$f":"MAX(AB986-0.25,0)","v":0},{"$f":"MAX(AC986-0.25,0)","v":0},{"$f":"MAX(AD986-0.25,0)","v":0},{"$f":"MAX(AE986-0.25,0)","v":0},{"$f":"MAX(AF986-0.25,0)","v":0},{"$f":"MAX(AG986-0.25,0)","v":0},{"$f":"MAX(AH986-0.25,0)","v":0},{"$f":"MAX(AI986-0.25,0)","v":0},{"$f":"MAX(AJ986-0.25,0)","v":0},{"$f":"MAX(AK986-0.25,0)","v":0},{"$f":"MAX(AL986-0.25,0)","v":0},{"$f":"MAX(AM986-0.25,0)","v":0},{"$f":"MAX(AN986-0.25,0)","v":0},{"$f":"MAX(AO986-0.25,0)","v":0},{"$f":"MAX(AP986-0.25,0)","v":0},{"$f":"MAX(AQ986-0.25,0)","v":0},{"$f":"MAX(AR986-0.25,0)","v":0},{"$f":"MAX(AS986-0.25,0)","v":0},{"$f":"MAX(AT986-0.25,0)","v":0},{"$f":"MAX(AU986-0.25,0)","v":0},{"$f":"MAX(AV986-0.25,0)","v":0},{"$f":"MAX(AW986-0.25,0)","v":0},{"$f":"MAX(AX986-0.25,0)","v":0},{"$f":"MAX(AY986-0.25,0)","v":0},{"$f":"MAX(AZ986-0.25,0)","v":0},{"$f":"MAX(BA986-0.25,0)","v":0},{"$f":"MAX(BB986-0.25,0)","v":0},{"$f":"MAX(BC986-0.25,0)","v":0},{"$f":"MAX(BD986-0.25,0)","v":0},{"$f":"MAX(BE986-0.25,0)","v":0},{"$f":"MAX(BF986-0.25,0)","v":0},{"$f":"MAX(BG986-0.25,0)","v":0},{"$f":"MAX(BH986-0.25,0)","v":0},{"$f":"MAX(BI986-0.25,0)","v":0},{"$f":"MAX(BJ986-0.25,0)","v":0},{"$f":"MAX(BK986-0.25,0)","v":0},{"$f":"MAX(BL986-0.25,0)","v":0},{"$f":"MAX(BM986-0.25,0)","v":0},{"$f":"MAX(BN986-0.25,0)","v":0},{"$f":"MAX(BO986-1,0)","v":0},{"$f":"MAX(BP986-1,0)","v":0},{"$f":"MAX(BQ986-1,0)","v":0},{"$f":"MAX(BR986-1,0)","v":0},{"$f":"MAX(BS986-1,0)","v":0},{"$f":"MAX(BT986-1,0)","v":0},{"$f":"MAX(BU986-1,0)","v":0},{"$f":"MAX(BV986-1,0)","v":0},{"$f":"MAX(BW986-1,0)","v":0},{"$f":"MAX(BX986-1,0)","v":0},{"$f":"MAX(BY986-1,0)","v":0},{"$f":"MAX(BZ986-1,0)","v":0},{"$f":"MAX(CA986-1,0)","v":0},{"$f":"MAX(CB986-1,0)","v":0},{"$f":"MAX(CC986-1,0)","v":0},{"$f":"MAX(CD986-1,0)","v":0},{"$f":"MAX(CE986-1,0)","v":0},{"$f":"MAX(CF986-1,0)","v":0},{"$f":"MAX(CG986-1,0)","v":0}]
[{"$f":"ROW()","v":998},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.8759169999999998E-2,{"$f":"W1043","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1004},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1019},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$163","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BC1000,IF(BC985>=1,(BC1000/BC985)*BC$12,IF(BC985>0,MIN(BC1000,$V1015/$W985*BC$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD1000,IF(CD985>=1,(CD1000/CD985)*CD$12,IF(CD985>0,MIN(CD1000,$V1015/$W985*CD$12),0)))","v":0},0,{"$f":"MIN(CF1000,IF(CF985>=1,(CF1000/CF985)*CF$12,IF(CF985>0,MIN(CF1000,$V1015/$W985*CF$12),0)))","v":0},0,{"$f":"MIN(CH1000,IF(CH985>=1,(CH1000/CH985)*CH$12,IF(CH985>0,MIN(CH1000,$V1015/$W985*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":1040},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V995+V1010-V1025","v":0.64494457000000005},0.63688276287500001,0.62882095574999997,0.62075914862499992,0.61269734149999988,0.60463553437499984,0.5965737272499998,0.58851192012499975,0.58045011299999971,0.57238830587499967,0.56432649874999963,0.55626469162499959,0.54820288449999954,0.5401410773749995,0.53207927024999946,0.52401746312499942,0.51595565599999937,0.50789384887499933,0.49983204174999935,0.49177023462499936,0.48370842749999937,0.47564662037499938,0.4675848132499994,0.45952300612499941,0.45146119899999942,0.44339939187499944,0.43533758474999945,0.42727577762499946,0.41921397049999948,0.41115216337499949,0.4030903562499995,0.39502854912499952,{"$f":"BB995+BB1010-BB1025","v":0.38696674199999953},0.37890493487499954,0.37084312774999956,0.36278132062499957,0.35471951349999958,0.3466577063749996,0.33859589924999961,0.33053409212499962,0.32247228499999964,0.31441047787499965,0.30634867074999966,0.29828686362499968,0.29022505649999969,0.25797782799999974,0.22573059949999977,0.19348337099999979,0.16123614249999982,0.12898891399999984,9.6741685499999883E-2,6.4494456999999922E-2,3.2247228499999961E-2,0,0,0,0,{"$f":"CA995+CA1010-CA1025","v":0},0,0,{"$f":"CD995+CD1010-CD1025","v":0},0,{"$f":"CF995+CF1010-CF1025","v":0},0,{"$f":"CH995+CH1010-CH1025","v":0}]
[{"$f":"ROW()","v":1042},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V997+V1012-V1027","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB997+BB1012-BB1027","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY997+BY1012-BY1027","v":0},0,{"$f":"CA997+CA1012-CA1027","v":0},0,0,{"$f":"CD997+CD1012-CD1027","v":0},0,{"$f":"CF997+CF1012-CF1027","v":0},0,{"$f":"CH997+CH1012-CH1027","v":0}]
[{"$f":"ROW()","v":1062},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$42","v":0},{"$f":"MAX(X1062-0.25,0)","v":0},{"$f":"MAX(Y1062-0.25,0)","v":0},{"$f":"MAX(Z1062-0.25,0)","v":0},{"$f":"MAX(AA1062-0.25,0)","v":0},{"$f":"MAX(AB1062-0.25,0)","v":0},{"$f":"MAX(AC1062-0.25,0)","v":0},{"$f":"MAX(AD1062-0.25,0)","v":0},{"$f":"MAX(AE1062-0.25,0)","v":0},{"$f":"MAX(AF1062-0.25,0)","v":0},{"$f":"MAX(AG1062-0.25,0)","v":0},{"$f":"MAX(AH1062-0.25,0)","v":0},{"$f":"MAX(AI1062-0.25,0)","v":0},{"$f":"MAX(AJ1062-0.25,0)","v":0},{"$f":"MAX(AK1062-0.25,0)","v":0},{"$f":"MAX(AL1062-0.25,0)","v":0},{"$f":"MAX(AM1062-0.25,0)","v":0},{"$f":"MAX(AN1062-0.25,0)","v":0},{"$f":"MAX(AO1062-0.25,0)","v":0},{"$f":"MAX(AP1062-0.25,0)","v":0},{"$f":"MAX(AQ1062-0.25,0)","v":0},{"$f":"MAX(AR1062-0.25,0)","v":0},{"$f":"MAX(AS1062-0.25,0)","v":0},{"$f":"MAX(AT1062-0.25,0)","v":0},{"$f":"MAX(AU1062-0.25,0)","v":0},{"$f":"MAX(AV1062-0.25,0)","v":0},{"$f":"MAX(AW1062-0.25,0)","v":0},{"$f":"MAX(AX1062-0.25,0)","v":0},{"$f":"MAX(AY1062-0.25,0)","v":0},{"$f":"MAX(AZ1062-0.25,0)","v":0},{"$f":"MAX(BA1062-0.25,0)","v":0},{"$f":"MAX(BB1062-0.25,0)","v":0},{"$f":"MAX(BC1062-0.25,0)","v":0},{"$f":"MAX(BD1062-0.25,0)","v":0},{"$f":"MAX(BE1062-0.25,0)","v":0},{"$f":"MAX(BF1062-0.25,0)","v":0},{"$f":"MAX(BG1062-0.25,0)","v":0},{"$f":"MAX(BH1062-0.25,0)","v":0},{"$f":"MAX(BI1062-0.25,0)","v":0},{"$f":"MAX(BJ1062-0.25,0)","v":0},{"$f":"MAX(BK1062-0.25,0)","v":0},{"$f":"MAX(BL1062-0.25,0)","v":0},{"$f":"MAX(BM1062-0.25,0)","v":0},{"$f":"MAX(BN1062-0.25,0)","v":0},{"$f":"MAX(BO1062-1,0)","v":0},{"$f":"MAX(BP1062-1,0)","v":0},{"$f":"MAX(BQ1062-1,0)","v":0},{"$f":"MAX(BR1062-1,0)","v":0},{"$f":"MAX(BS1062-1,0)","v":0},{"$f":"MAX(BT1062-1,0)","v":0},{"$f":"MAX(BU1062-1,0)","v":0},{"$f":"MAX(BV1062-1,0)","v":0},{"$f":"MAX(BW1062-1,0)","v":0},{"$f":"MAX(BX1062-1,0)","v":0},{"$f":"MAX(BY1062-1,0)","v":0},{"$f":"MAX(BZ1062-1,0)","v":0},{"$f":"MAX(CA1062-1,0)","v":0},{"$f":"MAX(CB1062-1,0)","v":0},{"$f":"MAX(CC1062-1,0)","v":0},{"$f":"MAX(CD1062-1,0)","v":0},{"$f":"MAX(CE1062-1,0)","v":0},{"$f":"MAX(CF1062-1,0)","v":0},{"$f":"MAX(CG1062-1,0)","v":0}]
[{"$f":"ROW()","v":1069},"Main line valve 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,{"$f":"X1114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"W1122","v":0},{"$f":"X1122","v":0},{"$f":"Y1122","v":0},{"$f":"Z1122","v":0},{"$f":"AA1122","v":0},{"$f":"AB1122","v":0},{"$f":"AC1122","v":0},{"$f":"AD1122","v":0},{"$f":"AE1122","v":0},{"$f":"AF1122","v":0},{"$f":"AG1122","v":0},{"$f":"AH1122","v":0},{"$f":"AI1122","v":0},{"$f":"AJ1122","v":0},{"$f":"AK1122","v":0},{"$f":"AL1122","v":0},{"$f":"AM1122","v":0},{"$f":"AN1122","v":0},{"$f":"AO1122","v":0},{"$f":"AP1122","v":0},{"$f":"AQ1122","v":0},{"$f":"AR1122","v":0},{"$f":"AS1122","v":0},{"$f":"AT1122","v":0},{"$f":"AU1122","v":0},{"$f":"AV1122","v":0},{"$f":"AW1122","v":0},{"$f":"AX1122","v":0},{"$f":"AY1122","v":0},{"$f":"AZ1122","v":0},{"$f":"BA1122","v":0},{"$f":"BB1122","v":0},{"$f":"BC1122","v":0},{"$f":"BD1122","v":0},{"$f":"BE1122","v":0},{"$f":"BF1122","v":0},{"$f":"BG1122","v":0},{"$f":"BH1122","v":0},{"$f":"BI1122","v":0},{"$f":"BJ1122","v":0},{"$f":"BK1122","v":0},{"$f":"BL1122","v":0},{"$f":"BM1122","v":0},{"$f":"BN1122","v":0},{"$f":"BO1122","v":0},{"$f":"BP1122","v":0},{"$f":"BQ1122","v":0},{"$f":"BR1122","v":0},{"$f":"BS1122","v":0},{"$f":"BT1122","v":0},{"$f":"BU1122","v":0},{"$f":"BV1122","v":0},{"$f":"BW1122","v":0},{"$f":"BX1122","v":0},{"$f":"BY1122","v":0},{"$f":"BZ1122","v":0},{"$f":"CA1122","v":0},{"$f":"CB1122","v":0},{"$f":"CC1122","v":0},{"$f":"CD1122","v":0},{"$f":"CE1122","v":0},{"$f":"CF1122","v":0},{"$f":"CG1122","v":0}]
[{"$f":"ROW()","v":1087},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$155","v":0}]
[{"$f":"ROW()","v":1102},"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":"MIN(X1072,IF(X1057>=1,(X1072/X1057)*X$12,IF(X1057>0,MIN(X1072,$W1087/$X1057*X$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BD1072,IF(BD1057>=1,(BD1072/BD1057)*BD$12,IF(BD1057>0,MIN(BD1072,$W1087/$X1057*BD$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1072,IF(CA1057>=1,(CA1072/CA1057)*CA$12,IF(CA1057>0,MIN(CA1072,$W1087/$X1057*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD1072,IF(CD1057>=1,(CD1072/CD1057)*CD$12,IF(CD1057>0,MIN(CD1072,$W1087/$X1057*CD$12),0)))","v":0},0,{"$f":"MIN(CF1072,IF(CF1057>=1,(CF1072/CF1057)*CF$12,IF(CF1057>0,MIN(CF1072,$W1087/$X1057*CF$12),0)))","v":0},0,{"$f":"MIN(CH1072,IF(CH1057>=1,(CH1072/CH1057)*CH$12,IF(CH1057>0,MIN(CH1072,$W1087/$X1057*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":1109},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1119},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1074+W1089-W1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1074+BY1089-BY1104","v":0},0,{"$f":"CA1074+CA1089-CA1104","v":0},0,0,{"$f":"CD1074+CD1089-CD1104","v":0},0,{"$f":"CF1074+CF1089-CF1104","v":0},0,{"$f":"CH1074+CH1089-CH1104","v":0}]
[{"$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":1141},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1152},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1197","v":0},{"$f":"Y1197","v":0},{"$f":"Z1197","v":0},{"$f":"AA1197","v":0},{"$f":"AB1197","v":0},{"$f":"AC1197","v":0},{"$f":"AD1197","v":0},{"$f":"AE1197","v":0},{"$f":"AF1197","v":0},{"$f":"AG1197","v":0},{"$f":"AH1197","v":0},{"$f":"AI1197","v":0},{"$f":"AJ1197","v":0},{"$f":"AK1197","v":0},{"$f":"AL1197","v":0},{"$f":"AM1197","v":0},{"$f":"AN1197","v":0},{"$f":"AO1197","v":0},{"$f":"AP1197","v":0},{"$f":"AQ1197","v":0},{"$f":"AR1197","v":0},{"$f":"AS1197","v":0},{"$f":"AT1197","v":0},{"$f":"AU1197","v":0},{"$f":"AV1197","v":0},{"$f":"AW1197","v":0},{"$f":"AX1197","v":0},{"$f":"AY1197","v":0},{"$f":"AZ1197","v":0},{"$f":"BA1197","v":0},{"$f":"BB1197","v":0},{"$f":"BC1197","v":0},{"$f":"BD1197","v":0},{"$f":"BE1197","v":0},{"$f":"BF1197","v":0},{"$f":"BG1197","v":0},{"$f":"BH1197","v":0},{"$f":"BI1197","v":0},{"$f":"BJ1197","v":0},{"$f":"BK1197","v":0},{"$f":"BL1197","v":0},{"$f":"BM1197","v":0},{"$f":"BN1197","v":0},{"$f":"BO1197","v":0},{"$f":"BP1197","v":0},{"$f":"BQ1197","v":0},{"$f":"BR1197","v":0},{"$f":"BS1197","v":0},{"$f":"BT1197","v":0},{"$f":"BU1197","v":0},{"$f":"BV1197","v":0},{"$f":"BW1197","v":0},{"$f":"BX1197","v":0},{"$f":"BY1197","v":0},{"$f":"BZ1197","v":0},{"$f":"CA1197","v":0},{"$f":"CB1197","v":0},0,0,0,0,0]
[{"$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,{"$f":"X$159","v":0}]
[{"$f":"ROW()","v":1169},"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,{"$f":"X$161","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BE1152,IF(BE1137>=1,(BE1152/BE1137)*BE$12,IF(BE1137>0,MIN(BE1152,$X1167/$Y1137*BE$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD1152,IF(CD1137>=1,(CD1152/CD1137)*CD$12,IF(CD1137>0,MIN(CD1152,$X1167/$Y1137*CD$12),0)))","v":0},0,{"$f":"MIN(CF1152,IF(CF1137>=1,(CF1152/CF1137)*CF$12,IF(CF1137>0,MIN(CF1152,$X1167/$Y1137*CF$12),0)))","v":0},0,{"$f":"MIN(CH1152,IF(CH1137>=1,(CH1152/CH1137)*CH$12,IF(CH1137>0,MIN(CH1152,$X1167/$Y1137*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":1199},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1202},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1189:N1201)","v":0},{"$f":"SUM(O1189:O1201)","v":0},{"$f":"SUM(P1189:P1201)","v":0},{"$f":"SUM(Q1189:Q1201)","v":0},{"$f":"SUM(R1189:R1201)","v":0},{"$f":"SUM(S1189:S1201)","v":0},{"$f":"SUM(T1189:T1201)","v":0},{"$f":"SUM(U1189:U1201)","v":0},{"$f":"SUM(V1189:V1201)","v":0},{"$f":"SUM(W1189:W1201)","v":0},{"$f":"SUM(X1189:X1201)","v":0},{"$f":"SUM(Y1189:Y1201)","v":0},{"$f":"SUM(Z1189:Z1201)","v":0},{"$f":"SUM(AA1189:AA1201)","v":0},{"$f":"SUM(AB1189:AB1201)","v":0},{"$f":"SUM(AC1189:AC1201)","v":0},{"$f":"SUM(AD1189:AD1201)","v":0},{"$f":"SUM(AE1189:AE1201)","v":0},{"$f":"SUM(AF1189:AF1201)","v":0},{"$f":"SUM(AG1189:AG1201)","v":0},{"$f":"SUM(AH1189:AH1201)","v":0},{"$f":"SUM(AI1189:AI1201)","v":0},{"$f":"SUM(AJ1189:AJ1201)","v":0},{"$f":"SUM(AK1189:AK1201)","v":0},{"$f":"SUM(AL1189:AL1201)","v":0},{"$f":"SUM(AM1189:AM1201)","v":0},{"$f":"SUM(AN1189:AN1201)","v":0},{"$f":"SUM(AO1189:AO1201)","v":0},{"$f":"SUM(AP1189:AP1201)","v":0},{"$f":"SUM(AQ1189:AQ1201)","v":0},{"$f":"SUM(AR1189:AR1201)","v":0},{"$f":"SUM(AS1189:AS1201)","v":0},{"$f":"SUM(AT1189:AT1201)","v":0},{"$f":"SUM(AU1189:AU1201)","v":0},{"$f":"SUM(AV1189:AV1201)","v":0},{"$f":"SUM(AW1189:AW1201)","v":0},{"$f":"SUM(AX1189:AX1201)","v":0},{"$f":"SUM(AY1189:AY1201)","v":0},{"$f":"SUM(AZ1189:AZ1201)","v":0},{"$f":"SUM(BA1189:BA1201)","v":0},{"$f":"SUM(BB1189:BB1201)","v":0},{"$f":"SUM(BC1189:BC1201)","v":0},{"$f":"SUM(BD1189:BD1201)","v":0},{"$f":"SUM(BE1189:BE1201)","v":0},{"$f":"SUM(BF1189:BF1201)","v":0},{"$f":"SUM(BG1189:BG1201)","v":0},{"$f":"SUM(BH1189:BH1201)","v":0},{"$f":"SUM(BI1189:BI1201)","v":0},{"$f":"SUM(BJ1189:BJ1201)","v":0},{"$f":"SUM(BK1189:BK1201)","v":0},{"$f":"SUM(BL1189:BL1201)","v":0},{"$f":"SUM(BM1189:BM1201)","v":0},{"$f":"SUM(BN1189:BN1201)","v":0},{"$f":"SUM(BO1189:BO1201)","v":0},{"$f":"SUM(BP1189:BP1201)","v":0},{"$f":"SUM(BQ1189:BQ1201)","v":0},{"$f":"SUM(BR1189:BR1201)","v":0},{"$f":"SUM(BS1189:BS1201)","v":0},{"$f":"SUM(BT1189:BT1201)","v":0},{"$f":"SUM(BU1189:BU1201)","v":0},{"$f":"SUM(BV1189:BV1201)","v":0},{"$f":"SUM(BW1189:BW1201)","v":0},{"$f":"SUM(BX1189:BX1201)","v":0},{"$f":"SUM(BY1189:BY1201)","v":0},{"$f":"SUM(BZ1189:BZ1201)","v":0},{"$f":"SUM(CA1189:CA1201)","v":0},{"$f":"SUM(CB1189:CB1201)","v":0},{"$f":"SUM(CC1189:CC1201)","v":0},0,{"$f":"SUM(CE1189:CE1201)","v":0},0,0,{"$f":"SUM(CH1189:CH1201)","v":0}]
[{"$f":"ROW()","v":1214},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$42","v":0},{"$f":"MAX(Z1214-0.25,0)","v":0},{"$f":"MAX(AA1214-0.25,0)","v":0},{"$f":"MAX(AB1214-0.25,0)","v":0},{"$f":"MAX(AC1214-0.25,0)","v":0},{"$f":"MAX(AD1214-0.25,0)","v":0},{"$f":"MAX(AE1214-0.25,0)","v":0},{"$f":"MAX(AF1214-0.25,0)","v":0},{"$f":"MAX(AG1214-0.25,0)","v":0},{"$f":"MAX(AH1214-0.25,0)","v":0},{"$f":"MAX(AI1214-0.25,0)","v":0},{"$f":"MAX(AJ1214-0.25,0)","v":0},{"$f":"MAX(AK1214-0.25,0)","v":0},{"$f":"MAX(AL1214-0.25,0)","v":0},{"$f":"MAX(AM1214-0.25,0)","v":0},{"$f":"MAX(AN1214-0.25,0)","v":0},{"$f":"MAX(AO1214-0.25,0)","v":0},{"$f":"MAX(AP1214-0.25,0)","v":0},{"$f":"MAX(AQ1214-0.25,0)","v":0},{"$f":"MAX(AR1214-0.25,0)","v":0},{"$f":"MAX(AS1214-0.25,0)","v":0},{"$f":"MAX(AT1214-0.25,0)","v":0},{"$f":"MAX(AU1214-0.25,0)","v":0},{"$f":"MAX(AV1214-0.25,0)","v":0},{"$f":"MAX(AW1214-0.25,0)","v":0},{"$f":"MAX(AX1214-0.25,0)","v":0},{"$f":"MAX(AY1214-0.25,0)","v":0},{"$f":"MAX(AZ1214-0.25,0)","v":0},{"$f":"MAX(BA1214-0.25,0)","v":0},{"$f":"MAX(BB1214-0.25,0)","v":0},{"$f":"MAX(BC1214-0.25,0)","v":0},{"$f":"MAX(BD1214-0.25,0)","v":0},{"$f":"MAX(BE1214-0.25,0)","v":0},{"$f":"MAX(BF1214-0.25,0)","v":0},{"$f":"MAX(BG1214-0.25,0)","v":0},{"$f":"MAX(BH1214-0.25,0)","v":0},{"$f":"MAX(BI1214-0.25,0)","v":0},{"$f":"MAX(BJ1214-0.25,0)","v":0},{"$f":"MAX(BK1214-0.25,0)","v":0},{"$f":"MAX(BL1214-0.25,0)","v":0},{"$f":"MAX(BM1214-0.25,0)","v":0},{"$f":"MAX(BN1214-0.25,0)","v":0},{"$f":"MAX(BO1214-1,0)","v":0},{"$f":"MAX(BP1214-1,0)","v":0},{"$f":"MAX(BQ1214-1,0)","v":0},{"$f":"MAX(BR1214-1,0)","v":0},{"$f":"MAX(BS1214-1,0)","v":0},{"$f":"MAX(BT1214-1,0)","v":0},{"$f":"MAX(BU1214-1,0)","v":0},{"$f":"MAX(BV1214-1,0)","v":0},{"$f":"MAX(BW1214-1,0)","v":0},{"$f":"MAX(BX1214-1,0)","v":0},{"$f":"MAX(BY1214-1,0)","v":0},{"$f":"MAX(BZ1214-1,0)","v":0},{"$f":"MAX(CA1214-1,0)","v":0},{"$f":"MAX(CB1214-1,0)","v":0},{"$f":"MAX(CC1214-1,0)","v":0},{"$f":"MAX(CD1214-1,0)","v":0},{"$f":"MAX(CE1214-1,0)","v":0},{"$f":"MAX(CF1214-1,0)","v":0},{"$f":"MAX(CG1214-1,0)","v":0}]
[{"$f":"ROW()","v":1223},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z1268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Y$156","v":0}]
[{"$f":"ROW()","v":1246},"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":"Y$162","v":0}]
[{"$f":"ROW()","v":1262},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1272},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1227+Y1242-Y1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE1227+BE1242-BE1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD1227+CD1242-CD1257","v":0},0,{"$f":"CF1227+CF1242-CF1257","v":0},0,{"$f":"CH1227+CH1242-CH1257","v":0}]
[{"$f":"ROW()","v":1283},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1287},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":1304},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1349","v":0},{"$f":"AA1349","v":0},{"$f":"AB1349","v":0},{"$f":"AC1349","v":0},{"$f":"AD1349","v":0},{"$f":"AE1349","v":0},{"$f":"AF1349","v":0},{"$f":"AG1349","v":0},{"$f":"AH1349","v":0},{"$f":"AI1349","v":0},{"$f":"AJ1349","v":0},{"$f":"AK1349","v":0},{"$f":"AL1349","v":0},{"$f":"AM1349","v":0},{"$f":"AN1349","v":0},{"$f":"AO1349","v":0},{"$f":"AP1349","v":0},{"$f":"AQ1349","v":0},{"$f":"AR1349","v":0},{"$f":"AS1349","v":0},{"$f":"AT1349","v":0},{"$f":"AU1349","v":0},{"$f":"AV1349","v":0},{"$f":"AW1349","v":0},{"$f":"AX1349","v":0},{"$f":"AY1349","v":0},{"$f":"AZ1349","v":0},{"$f":"BA1349","v":0},{"$f":"BB1349","v":0},{"$f":"BC1349","v":0},{"$f":"BD1349","v":0},{"$f":"BE1349","v":0},{"$f":"BF1349","v":0},{"$f":"BG1349","v":0},{"$f":"BH1349","v":0},{"$f":"BI1349","v":0},{"$f":"BJ1349","v":0},{"$f":"BK1349","v":0},{"$f":"BL1349","v":0},{"$f":"BM1349","v":0},{"$f":"BN1349","v":0},{"$f":"BO1349","v":0},{"$f":"BP1349","v":0},{"$f":"BQ1349","v":0},{"$f":"BR1349","v":0},{"$f":"BS1349","v":0},{"$f":"BT1349","v":0},{"$f":"BU1349","v":0},{"$f":"BV1349","v":0},{"$f":"BW1349","v":0},{"$f":"BX1349","v":0},{"$f":"BY1349","v":0},{"$f":"BZ1349","v":0},{"$f":"CA1349","v":0},{"$f":"CB1349","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1312},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$152","v":0}]
[{"$f":"ROW()","v":1319},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$159","v":0}]
[{"$f":"ROW()","v":1336},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"BY1300+BY1315-BY1330","v":0},0,{"$f":"CA1300+CA1315-CA1330","v":0},0,0,{"$f":"CD1300+CD1315-CD1330","v":0},0,{"$f":"CF1300+CF1315-CF1330","v":0},0,{"$f":"CH1300+CH1315-CH1330","v":0}]
[{"$f":"ROW()","v":1351},"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]
[{"$f":"ROW()","v":1366},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$42","v":0},{"$f":"MAX(AB1366-0.25,0)","v":0},{"$f":"MAX(AC1366-0.25,0)","v":0},{"$f":"MAX(AD1366-0.25,0)","v":0},{"$f":"MAX(AE1366-0.25,0)","v":0},{"$f":"MAX(AF1366-0.25,0)","v":0},{"$f":"MAX(AG1366-0.25,0)","v":0},{"$f":"MAX(AH1366-0.25,0)","v":0},{"$f":"MAX(AI1366-0.25,0)","v":0},{"$f":"MAX(AJ1366-0.25,0)","v":0},{"$f":"MAX(AK1366-0.25,0)","v":0},{"$f":"MAX(AL1366-0.25,0)","v":0},{"$f":"MAX(AM1366-0.25,0)","v":0},{"$f":"MAX(AN1366-0.25,0)","v":0},{"$f":"MAX(AO1366-0.25,0)","v":0},{"$f":"MAX(AP1366-0.25,0)","v":0},{"$f":"MAX(AQ1366-0.25,0)","v":0},{"$f":"MAX(AR1366-0.25,0)","v":0},{"$f":"MAX(AS1366-0.25,0)","v":0},{"$f":"MAX(AT1366-0.25,0)","v":0},{"$f":"MAX(AU1366-0.25,0)","v":0},{"$f":"MAX(AV1366-0.25,0)","v":0},{"$f":"MAX(AW1366-0.25,0)","v":0},{"$f":"MAX(AX1366-0.25,0)","v":0},{"$f":"MAX(AY1366-0.25,0)","v":0},{"$f":"MAX(AZ1366-0.25,0)","v":0},{"$f":"MAX(BA1366-0.25,0)","v":0},{"$f":"MAX(BB1366-0.25,0)","v":0},{"$f":"MAX(BC1366-0.25,0)","v":0},{"$f":"MAX(BD1366-0.25,0)","v":0},{"$f":"MAX(BE1366-0.25,0)","v":0},{"$f":"MAX(BF1366-0.25,0)","v":0},{"$f":"MAX(BG1366-0.25,0)","v":0},{"$f":"MAX(BH1366-0.25,0)","v":0},{"$f":"MAX(BI1366-0.25,0)","v":0},{"$f":"MAX(BJ1366-0.25,0)","v":0},{"$f":"MAX(BK1366-0.25,0)","v":0},{"$f":"MAX(BL1366-0.25,0)","v":0},{"$f":"MAX(BM1366-0.25,0)","v":0},{"$f":"MAX(BN1366-0.25,0)","v":0},{"$f":"MAX(BO1366-1,0)","v":0},{"$f":"MAX(BP1366-1,0)","v":0},{"$f":"MAX(BQ1366-1,0)","v":0},{"$f":"MAX(BR1366-1,0)","v":0},{"$f":"MAX(BS1366-1,0)","v":0},{"$f":"MAX(BT1366-1,0)","v":0},{"$f":"MAX(BU1366-1,0)","v":0},{"$f":"MAX(BV1366-1,0)","v":0},{"$f":"MAX(BW1366-1,0)","v":0},{"$f":"MAX(BX1366-1,0)","v":0},{"$f":"MAX(BY1366-1,0)","v":0},{"$f":"MAX(BZ1366-1,0)","v":0},{"$f":"MAX(CA1366-1,0)","v":0},{"$f":"MAX(CB1366-1,0)","v":0},{"$f":"MAX(CC1366-1,0)","v":0},{"$f":"MAX(CD1366-1,0)","v":0},{"$f":"MAX(CE1366-1,0)","v":0},{"$f":"MAX(CF1366-1,0)","v":0},{"$f":"MAX(CG1366-1,0)","v":0}]
[{"$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]
[{"$f":"ROW()","v":1383},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1395},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$159","v":0}]
[{"$f":"ROW()","v":1409},"Other assets",null,null,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(AB1379,IF(AB1364>=1,(AB1379/AB1364)*AB$12,IF(AB1364>0,MIN(AB1379,$AA1394/$AB1364*AB$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BH1379,IF(BH1364>=1,(BH1379/BH1364)*BH$12,IF(BH1364>0,MIN(BH1379,$AA1394/$AB1364*BH$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD1379,IF(CD1364>=1,(CD1379/CD1364)*CD$12,IF(CD1364>0,MIN(CD1379,$AA1394/$AB1364*CD$12),0)))","v":0},0,{"$f":"MIN(CF1379,IF(CF1364>=1,(CF1379/CF1364)*CF$12,IF(CF1364>0,MIN(CF1379,$AA1394/$AB1364*CF$12),0)))","v":0},0,{"$f":"MIN(CH1379,IF(CH1364>=1,(CH1379/CH1364)*CH$12,IF(CH1364>0,MIN(CH1379,$AA1394/$AB1364*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":1416},"Closing Asset Values"]
[{"$f":"ROW()","v":1424},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1379+AA1394-AA1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG1379+BG1394-BG1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD1379+CD1394-CD1409","v":0},0,{"$f":"CF1379+CF1394-CF1409","v":0},0,{"$f":"CH1379+CH1394-CH1409","v":0}]
[{"$f":"ROW()","v":1441},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(AC1441-0.25,0)","v":4.75},{"$f":"MAX(AD1441-0.25,0)","v":4.5},{"$f":"MAX(AE1441-0.25,0)","v":4.25},{"$f":"MAX(AF1441-0.25,0)","v":4},{"$f":"MAX(AG1441-0.25,0)","v":3.75},{"$f":"MAX(AH1441-0.25,0)","v":3.5},{"$f":"MAX(AI1441-0.25,0)","v":3.25},{"$f":"MAX(AJ1441-0.25,0)","v":3},{"$f":"MAX(AK1441-0.25,0)","v":2.75},{"$f":"MAX(AL1441-0.25,0)","v":2.5},{"$f":"MAX(AM1441-0.25,0)","v":2.25},{"$f":"MAX(AN1441-0.25,0)","v":2},{"$f":"MAX(AO1441-0.25,0)","v":1.75},{"$f":"MAX(AP1441-0.25,0)","v":1.5},{"$f":"MAX(AQ1441-0.25,0)","v":1.25},{"$f":"MAX(AR1441-0.25,0)","v":1},{"$f":"MAX(AS1441-0.25,0)","v":0.75},{"$f":"MAX(AT1441-0.25,0)","v":0.5},{"$f":"MAX(AU1441-0.25,0)","v":0.25},{"$f":"MAX(AV1441-0.25,0)","v":0},{"$f":"MAX(AW1441-0.25,0)","v":0},{"$f":"MAX(AX1441-0.25,0)","v":0},{"$f":"MAX(AY1441-0.25,0)","v":0},{"$f":"MAX(AZ1441-0.25,0)","v":0},{"$f":"MAX(BA1441-0.25,0)","v":0},{"$f":"MAX(BB1441-0.25,0)","v":0},{"$f":"MAX(BC1441-0.25,0)","v":0},{"$f":"MAX(BD1441-0.25,0)","v":0},{"$f":"MAX(BE1441-0.25,0)","v":0},{"$f":"MAX(BF1441-0.25,0)","v":0},{"$f":"MAX(BG1441-0.25,0)","v":0},{"$f":"MAX(BH1441-0.25,0)","v":0},{"$f":"MAX(BI1441-0.25,0)","v":0},{"$f":"MAX(BJ1441-0.25,0)","v":0},{"$f":"MAX(BK1441-0.25,0)","v":0},{"$f":"MAX(BL1441-0.25,0)","v":0},{"$f":"MAX(BM1441-0.25,0)","v":0},{"$f":"MAX(BN1441-0.25,0)","v":0},{"$f":"MAX(BO1441-1,0)","v":0},{"$f":"MAX(BP1441-1,0)","v":0},{"$f":"MAX(BQ1441-1,0)","v":0},{"$f":"MAX(BR1441-1,0)","v":0},{"$f":"MAX(BS1441-1,0)","v":0},{"$f":"MAX(BT1441-1,0)","v":0},{"$f":"MAX(BU1441-1,0)","v":0},{"$f":"MAX(BV1441-1,0)","v":0},{"$f":"MAX(BW1441-1,0)","v":0},{"$f":"MAX(BX1441-1,0)","v":0},{"$f":"MAX(BY1441-1,0)","v":0},{"$f":"MAX(BZ1441-1,0)","v":0},{"$f":"MAX(CA1441-1,0)","v":0},{"$f":"MAX(CB1441-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1449},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1456},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1501","v":0},{"$f":"AC1501","v":0},{"$f":"AD1501","v":0},{"$f":"AE1501","v":0},{"$f":"AF1501","v":0},{"$f":"AG1501","v":0},{"$f":"AH1501","v":0},{"$f":"AI1501","v":0},{"$f":"AJ1501","v":0},{"$f":"AK1501","v":0},{"$f":"AL1501","v":0},{"$f":"AM1501","v":0},{"$f":"AN1501","v":0},{"$f":"AO1501","v":0},{"$f":"AP1501","v":0},{"$f":"AQ1501","v":0},{"$f":"AR1501","v":0},{"$f":"AS1501","v":0},{"$f":"AT1501","v":0},{"$f":"AU1501","v":0},{"$f":"AV1501","v":0},{"$f":"AW1501","v":0},{"$f":"AX1501","v":0},{"$f":"AY1501","v":0},{"$f":"AZ1501","v":0},{"$f":"BA1501","v":0},{"$f":"BB1501","v":0},{"$f":"BC1501","v":0},{"$f":"BD1501","v":0},{"$f":"BE1501","v":0},{"$f":"BF1501","v":0},{"$f":"BG1501","v":0},{"$f":"BH1501","v":0},{"$f":"BI1501","v":0},{"$f":"BJ1501","v":0},{"$f":"BK1501","v":0},{"$f":"BL1501","v":0},{"$f":"BM1501","v":0},{"$f":"BN1501","v":0},{"$f":"BO1501","v":0},{"$f":"BP1501","v":0},{"$f":"BQ1501","v":0},{"$f":"BR1501","v":0},{"$f":"BS1501","v":0},{"$f":"BT1501","v":0},{"$f":"BU1501","v":0},{"$f":"BV1501","v":0},{"$f":"BW1501","v":0},{"$f":"BX1501","v":0},{"$f":"BY1501","v":0},{"$f":"BZ1501","v":0},{"$f":"CA1501","v":0},{"$f":"CB1501","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1466},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$154","v":0}]
[{"$f":"ROW()","v":1482},"SCADA and communications",null,null,null,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(AC1452,IF(AC1437>=1,(AC1452/AC1437)*AC$12,IF(AC1437>0,MIN(AC1452,$AB1467/$AC1437*AC$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BI1452,IF(BI1437>=1,(BI1452/BI1437)*BI$12,IF(BI1437>0,MIN(BI1452,$AB1467/$AC1437*BI$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1452,IF(CA1437>=1,(CA1452/CA1437)*CA$12,IF(CA1437>0,MIN(CA1452,$AB1467/$AC1437*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD1452,IF(CD1437>=1,(CD1452/CD1437)*CD$12,IF(CD1437>0,MIN(CD1452,$AB1467/$AC1437*CD$12),0)))","v":0},0,{"$f":"MIN(CF1452,IF(CF1437>=1,(CF1452/CF1437)*CF$12,IF(CF1437>0,MIN(CF1452,$AB1467/$AC1437*CF$12),0)))","v":0},0,{"$f":"MIN(CH1452,IF(CH1437>=1,(CH1452/CH1437)*CH$12,IF(CH1437>0,MIN(CH1452,$AB1467/$AC1437*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":1488},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1499},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1454+AB1469-AB1484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1454+BY1469-BY1484","v":0},0,{"$f":"CA1454+CA1469-CA1484","v":0},0,0,{"$f":"CD1454+CD1469-CD1484","v":0},0,{"$f":"CF1454+CF1469-CF1484","v":0},0,{"$f":"CH1454+CH1469-CH1484","v":0}]
[{"$f":"ROW()","v":1514},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1526},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1529},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1546},"Other assets",null,null,null,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$158","v":0}]
[{"$f":"ROW()","v":1559},"Cathodic protection",null,null,null,null,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(AD1529,IF(AD1514>=1,(AD1529/AD1514)*AD$12,IF(AD1514>0,MIN(AD1529,$AC1544/$AD1514*AD$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY1529,IF(BY1514>=1,(BY1529/BY1514)*BY$12,IF(BY1514>0,MIN(BY1529,$AC1544/$AD1514*BY$12),0)))","v":0},0,{"$f":"MIN(CA1529,IF(CA1514>=1,(CA1529/CA1514)*CA$12,IF(CA1514>0,MIN(CA1529,$AC1544/$AD1514*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD1529,IF(CD1514>=1,(CD1529/CD1514)*CD$12,IF(CD1514>0,MIN(CD1529,$AC1544/$AD1514*CD$12),0)))","v":0},0,{"$f":"MIN(CF1529,IF(CF1514>=1,(CF1529/CF1514)*CF$12,IF(CF1514>0,MIN(CF1529,$AC1544/$AD1514*CF$12),0)))","v":0},0,{"$f":"MIN(CH1529,IF(CH1514>=1,(CH1529/CH1514)*CH$12,IF(CH1514>0,MIN(CH1529,$AC1544/$AD1514*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":1561},"Other assets",null,null,null,null,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(AD1531,IF(AD1516>=1,(AD1531/AD1516)*AD$12,IF(AD1516>0,MIN(AD1531,$AC1546/$AD1516*AD$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BJ1531,IF(BJ1516>=1,(BJ1531/BJ1516)*BJ$12,IF(BJ1516>0,MIN(BJ1531,$AC1546/$AD1516*BJ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD1531,IF(CD1516>=1,(CD1531/CD1516)*CD$12,IF(CD1516>0,MIN(CD1531,$AC1546/$AD1516*CD$12),0)))","v":0},0,{"$f":"MIN(CF1531,IF(CF1516>=1,(CF1531/CF1516)*CF$12,IF(CF1516>0,MIN(CF1531,$AC1546/$AD1516*CF$12),0)))","v":0},0,{"$f":"MIN(CH1531,IF(CH1516>=1,(CH1531/CH1516)*CH$12,IF(CH1516>0,MIN(CH1531,$AC1546/$AD1516*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":1578},"Non-depreciable assets",null,null,null,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$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1592},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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$41","v":5},{"$f":"MAX(AE1593-0.25,0)","v":4.75},{"$f":"MAX(AF1593-0.25,0)","v":4.5},{"$f":"MAX(AG1593-0.25,0)","v":4.25},{"$f":"MAX(AH1593-0.25,0)","v":4},{"$f":"MAX(AI1593-0.25,0)","v":3.75},{"$f":"MAX(AJ1593-0.25,0)","v":3.5},{"$f":"MAX(AK1593-0.25,0)","v":3.25},{"$f":"MAX(AL1593-0.25,0)","v":3},{"$f":"MAX(AM1593-0.25,0)","v":2.75},{"$f":"MAX(AN1593-0.25,0)","v":2.5},{"$f":"MAX(AO1593-0.25,0)","v":2.25},{"$f":"MAX(AP1593-0.25,0)","v":2},{"$f":"MAX(AQ1593-0.25,0)","v":1.75},{"$f":"MAX(AR1593-0.25,0)","v":1.5},{"$f":"MAX(AS1593-0.25,0)","v":1.25},{"$f":"MAX(AT1593-0.25,0)","v":1},{"$f":"MAX(AU1593-0.25,0)","v":0.75},{"$f":"MAX(AV1593-0.25,0)","v":0.5},{"$f":"MAX(AW1593-0.25,0)","v":0.25},{"$f":"MAX(AX1593-0.25,0)","v":0},{"$f":"MAX(AY1593-0.25,0)","v":0},{"$f":"MAX(AZ1593-0.25,0)","v":0},{"$f":"MAX(BA1593-0.25,0)","v":0},{"$f":"MAX(BB1593-0.25,0)","v":0},{"$f":"MAX(BC1593-0.25,0)","v":0},{"$f":"MAX(BD1593-0.25,0)","v":0},{"$f":"MAX(BE1593-0.25,0)","v":0},{"$f":"MAX(BF1593-0.25,0)","v":0},{"$f":"MAX(BG1593-0.25,0)","v":0},{"$f":"MAX(BH1593-0.25,0)","v":0},{"$f":"MAX(BI1593-0.25,0)","v":0},{"$f":"MAX(BJ1593-0.25,0)","v":0},{"$f":"MAX(BK1593-0.25,0)","v":0},{"$f":"MAX(BL1593-0.25,0)","v":0},{"$f":"MAX(BM1593-0.25,0)","v":0},{"$f":"MAX(BN1593-0.25,0)","v":0},{"$f":"MAX(BO1593-1,0)","v":0},{"$f":"MAX(BP1593-1,0)","v":0},{"$f":"MAX(BQ1593-1,0)","v":0},{"$f":"MAX(BR1593-1,0)","v":0},{"$f":"MAX(BS1593-1,0)","v":0},{"$f":"MAX(BT1593-1,0)","v":0},{"$f":"MAX(BU1593-1,0)","v":0},{"$f":"MAX(BV1593-1,0)","v":0},{"$f":"MAX(BW1593-1,0)","v":0},{"$f":"MAX(BX1593-1,0)","v":0},{"$f":"MAX(BY1593-1,0)","v":0},{"$f":"MAX(BZ1593-1,0)","v":0},{"$f":"MAX(CA1593-1,0)","v":0},{"$f":"MAX(CB1593-1,0)","v":0},0,0,0,0,0]
[{"$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,{"$f":"AD1654","v":0},{"$f":"AE1654","v":0},{"$f":"AF1654","v":0},{"$f":"AG1654","v":0},{"$f":"AH1654","v":0},{"$f":"AI1654","v":0},{"$f":"AJ1654","v":0},{"$f":"AK1654","v":0},{"$f":"AL1654","v":0},{"$f":"AM1654","v":0},{"$f":"AN1654","v":0},{"$f":"AO1654","v":0},{"$f":"AP1654","v":0},{"$f":"AQ1654","v":0},{"$f":"AR1654","v":0},{"$f":"AS1654","v":0},{"$f":"AT1654","v":0},{"$f":"AU1654","v":0},{"$f":"AV1654","v":0},{"$f":"AW1654","v":0},{"$f":"AX1654","v":0},{"$f":"AY1654","v":0},{"$f":"AZ1654","v":0},{"$f":"BA1654","v":0},{"$f":"BB1654","v":0},{"$f":"BC1654","v":0},{"$f":"BD1654","v":0},{"$f":"BE1654","v":0},{"$f":"BF1654","v":0},{"$f":"BG1654","v":0},{"$f":"BH1654","v":0},{"$f":"BI1654","v":0},{"$f":"BJ1654","v":0},{"$f":"BK1654","v":0},{"$f":"BL1654","v":0},{"$f":"BM1654","v":0},{"$f":"BN1654","v":0},{"$f":"BO1654","v":0},{"$f":"BP1654","v":0},{"$f":"BQ1654","v":0},{"$f":"BR1654","v":0},{"$f":"BS1654","v":0},{"$f":"BT1654","v":0},{"$f":"BU1654","v":0},{"$f":"BV1654","v":0},{"$f":"BW1654","v":0},{"$f":"BX1654","v":0},{"$f":"BY1654","v":0},{"$f":"BZ1654","v":0},{"$f":"CA1654","v":0},{"$f":"CB1654","v":0},{"$f":"CC1654","v":0},{"$f":"CD1654","v":0},{"$f":"CE1654","v":0},{"$f":"CF1654","v":0},{"$f":"CG1654","v":0}]
[{"$f":"ROW()","v":1619},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$155","v":2.7940459999999997E-2}]
[{"$f":"ROW()","v":1625},"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":"AD$161","v":0}]
[{"$f":"ROW()","v":1642},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1651},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1606+AD1621-AD1636","v":7.2917999999999993E-3},7.200652499999999E-3,7.1095049999999986E-3,7.0183574999999982E-3,6.9272099999999979E-3,6.8360624999999975E-3,6.7449149999999972E-3,6.6537674999999968E-3,6.5626199999999964E-3,6.4714724999999961E-3,6.3803249999999957E-3,6.2891774999999954E-3,6.198029999999995E-3,6.1068824999999955E-3,6.015734999999996E-3,5.9245874999999957E-3,5.8334399999999953E-3,5.7422924999999958E-3,5.6511449999999954E-3,5.5599974999999951E-3,5.4688499999999956E-3,5.3777024999999961E-3,5.2865549999999957E-3,5.1954074999999954E-3,5.1042599999999959E-3,5.0131124999999964E-3,4.921964999999996E-3,4.8308174999999957E-3,4.7396699999999962E-3,4.6485224999999967E-3,4.5573749999999963E-3,4.466227499999996E-3,4.3750799999999965E-3,4.283932499999997E-3,4.1927849999999966E-3,4.1016374999999963E-3,4.0104899999999968E-3,3.6458999999999971E-3,3.2813099999999974E-3,2.9167199999999976E-3,2.5521299999999979E-3,2.1875399999999982E-3,1.8229499999999985E-3,1.4583599999999988E-3,1.0937699999999991E-3,7.2917999999999941E-4,3.6458999999999971E-4,{"$f":"BY1606+BY1621-BY1636","v":0},0,{"$f":"CA1606+CA1621-CA1636","v":0},0,0,{"$f":"CD1606+CD1621-CD1636","v":0},0,{"$f":"CF1606+CF1621-CF1636","v":0},0,{"$f":"CH1606+CH1621-CH1636","v":0}]
[{"$f":"ROW()","v":1659},{"$f":"TEXT(EOMONTH(LEFT(B1583,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/2001 Capex"}]
[{"$f":"ROW()","v":1677},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1683},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1692},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$152","v":0}]
[{"$f":"ROW()","v":1709},"Receipt and delivery point facilities",null,null,null,null,null,null,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(AF1679,IF(AF1664>=1,(AF1679/AF1664)*AF$12,IF(AF1664>0,MIN(AF1679,$AE1694/$AF1664*AF$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1679,IF(CA1664>=1,(CA1679/CA1664)*CA$12,IF(CA1664>0,MIN(CA1679,$AE1694/$AF1664*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD1679,IF(CD1664>=1,(CD1679/CD1664)*CD$12,IF(CD1664>0,MIN(CD1679,$AE1694/$AF1664*CD$12),0)))","v":0},0,{"$f":"MIN(CF1679,IF(CF1664>=1,(CF1679/CF1664)*CF$12,IF(CF1664>0,MIN(CF1679,$AE1694/$AF1664*CF$12),0)))","v":0},0,{"$f":"MIN(CH1679,IF(CH1664>=1,(CH1679/CH1664)*CH$12,IF(CH1664>0,MIN(CH1679,$AE1694/$AF1664*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":1719},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1706:N1718)","v":0},{"$f":"SUM(O1706:O1718)","v":0},{"$f":"SUM(P1706:P1718)","v":0},{"$f":"SUM(Q1706:Q1718)","v":0},{"$f":"SUM(R1706:R1718)","v":0},{"$f":"SUM(S1706:S1718)","v":0},{"$f":"SUM(T1706:T1718)","v":0},{"$f":"SUM(U1706:U1718)","v":0},{"$f":"SUM(V1706:V1718)","v":0},{"$f":"SUM(W1706:W1718)","v":0},{"$f":"SUM(X1706:X1718)","v":0},{"$f":"SUM(Y1706:Y1718)","v":0},{"$f":"SUM(Z1706:Z1718)","v":0},{"$f":"SUM(AA1706:AA1718)","v":0},{"$f":"SUM(AB1706:AB1718)","v":0},{"$f":"SUM(AC1706:AC1718)","v":0},{"$f":"SUM(AD1706:AD1718)","v":0},{"$f":"SUM(AE1706:AE1718)","v":0},{"$f":"SUM(AF1706:AF1718)","v":0},{"$f":"SUM(AG1706:AG1718)","v":0},{"$f":"SUM(AH1706:AH1718)","v":0},{"$f":"SUM(AI1706:AI1718)","v":0},{"$f":"SUM(AJ1706:AJ1718)","v":0},{"$f":"SUM(AK1706:AK1718)","v":0},{"$f":"SUM(AL1706:AL1718)","v":0},{"$f":"SUM(AM1706:AM1718)","v":0},{"$f":"SUM(AN1706:AN1718)","v":0},{"$f":"SUM(AO1706:AO1718)","v":0},{"$f":"SUM(AP1706:AP1718)","v":0},{"$f":"SUM(AQ1706:AQ1718)","v":0},{"$f":"SUM(AR1706:AR1718)","v":0},{"$f":"SUM(AS1706:AS1718)","v":0},{"$f":"SUM(AT1706:AT1718)","v":0},{"$f":"SUM(AU1706:AU1718)","v":0},{"$f":"SUM(AV1706:AV1718)","v":0},{"$f":"SUM(AW1706:AW1718)","v":0},{"$f":"SUM(AX1706:AX1718)","v":0},{"$f":"SUM(AY1706:AY1718)","v":0},{"$f":"SUM(AZ1706:AZ1718)","v":0},{"$f":"SUM(BA1706:BA1718)","v":0},{"$f":"SUM(BB1706:BB1718)","v":0},{"$f":"SUM(BC1706:BC1718)","v":0},{"$f":"SUM(BD1706:BD1718)","v":0},{"$f":"SUM(BE1706:BE1718)","v":0},{"$f":"SUM(BF1706:BF1718)","v":0},{"$f":"SUM(BG1706:BG1718)","v":0},{"$f":"SUM(BH1706:BH1718)","v":0},{"$f":"SUM(BI1706:BI1718)","v":0},{"$f":"SUM(BJ1706:BJ1718)","v":0},{"$f":"SUM(BK1706:BK1718)","v":0},{"$f":"SUM(BL1706:BL1718)","v":0},{"$f":"SUM(BM1706:BM1718)","v":0},{"$f":"SUM(BN1706:BN1718)","v":0},{"$f":"SUM(BO1706:BO1718)","v":0},{"$f":"SUM(BP1706:BP1718)","v":0},{"$f":"SUM(BQ1706:BQ1718)","v":0},{"$f":"SUM(BR1706:BR1718)","v":0},{"$f":"SUM(BS1706:BS1718)","v":0},{"$f":"SUM(BT1706:BT1718)","v":0},{"$f":"SUM(BU1706:BU1718)","v":0},{"$f":"SUM(BV1706:BV1718)","v":0},{"$f":"SUM(BW1706:BW1718)","v":0},{"$f":"SUM(BX1706:BX1718)","v":0},{"$f":"SUM(BY1706:BY1718)","v":0},{"$f":"SUM(BZ1706:BZ1718)","v":0},{"$f":"SUM(CA1706:CA1718)","v":0},{"$f":"SUM(CB1706:CB1718)","v":0},{"$f":"SUM(CC1706:CC1718)","v":0},0,{"$f":"SUM(CE1706:CE1718)","v":0},0,0,{"$f":"SUM(CH1706:CH1718)","v":0}]
[{"$f":"ROW()","v":1720},"Closing Asset Values"]
[{"$f":"ROW()","v":1741},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1742},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1756},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1769},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$153","v":0}]
[{"$f":"ROW()","v":1778},"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,{"$f":"AF$162","v":0}]
[{"$f":"ROW()","v":1788},"Maintenance bases and depots",null,null,null,null,null,null,null,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(AG1758,IF(AG1743>=1,(AG1758/AG1743)*AG$12,IF(AG1743>0,MIN(AG1758,$AF1773/$AG1743*AG$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY1758,IF(BY1743>=1,(BY1758/BY1743)*BY$12,IF(BY1743>0,MIN(BY1758,$AF1773/$AG1743*BY$12),0)))","v":0},0,{"$f":"MIN(CA1758,IF(CA1743>=1,(CA1758/CA1743)*CA$12,IF(CA1743>0,MIN(CA1758,$AF1773/$AG1743*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD1758,IF(CD1743>=1,(CD1758/CD1743)*CD$12,IF(CD1743>0,MIN(CD1758,$AF1773/$AG1743*CD$12),0)))","v":0},0,{"$f":"MIN(CF1758,IF(CF1743>=1,(CF1758/CF1743)*CF$12,IF(CF1743>0,MIN(CF1758,$AF1773/$AG1743*CF$12),0)))","v":0},0,{"$f":"MIN(CH1758,IF(CH1743>=1,(CH1758/CH1743)*CH$12,IF(CH1743>0,MIN(CH1758,$AF1773/$AG1743*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":1802},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1757+AF1772-AF1787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1757+BY1772-BY1787","v":0},0,{"$f":"CA1757+CA1772-CA1787","v":0},0,0,{"$f":"CD1757+CD1772-CD1787","v":0},0,{"$f":"CF1757+CF1772-CF1787","v":0},0,{"$f":"CH1757+CH1772-CH1787","v":0}]
[{"$f":"ROW()","v":1810},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1797:N1809)","v":0},{"$f":"SUM(O1797:O1809)","v":0},{"$f":"SUM(P1797:P1809)","v":0},{"$f":"SUM(Q1797:Q1809)","v":0},{"$f":"SUM(R1797:R1809)","v":0},{"$f":"SUM(S1797:S1809)","v":0},{"$f":"SUM(T1797:T1809)","v":0},{"$f":"SUM(U1797:U1809)","v":0},{"$f":"SUM(V1797:V1809)","v":0},{"$f":"SUM(W1797:W1809)","v":0},{"$f":"SUM(X1797:X1809)","v":0},{"$f":"SUM(Y1797:Y1809)","v":0},{"$f":"SUM(Z1797:Z1809)","v":0},{"$f":"SUM(AA1797:AA1809)","v":0},{"$f":"SUM(AB1797:AB1809)","v":0},{"$f":"SUM(AC1797:AC1809)","v":0},{"$f":"SUM(AD1797:AD1809)","v":0},{"$f":"SUM(AE1797:AE1809)","v":0},{"$f":"SUM(AF1797:AF1809)","v":0},{"$f":"SUM(AG1797:AG1809)","v":0},{"$f":"SUM(AH1797:AH1809)","v":0},{"$f":"SUM(AI1797:AI1809)","v":0},{"$f":"SUM(AJ1797:AJ1809)","v":0},{"$f":"SUM(AK1797:AK1809)","v":0},{"$f":"SUM(AL1797:AL1809)","v":0},{"$f":"SUM(AM1797:AM1809)","v":0},{"$f":"SUM(AN1797:AN1809)","v":0},{"$f":"SUM(AO1797:AO1809)","v":0},{"$f":"SUM(AP1797:AP1809)","v":0},{"$f":"SUM(AQ1797:AQ1809)","v":0},{"$f":"SUM(AR1797:AR1809)","v":0},{"$f":"SUM(AS1797:AS1809)","v":0},{"$f":"SUM(AT1797:AT1809)","v":0},{"$f":"SUM(AU1797:AU1809)","v":0},{"$f":"SUM(AV1797:AV1809)","v":0},{"$f":"SUM(AW1797:AW1809)","v":0},{"$f":"SUM(AX1797:AX1809)","v":0},{"$f":"SUM(AY1797:AY1809)","v":0},{"$f":"SUM(AZ1797:AZ1809)","v":0},{"$f":"SUM(BA1797:BA1809)","v":0},{"$f":"SUM(BB1797:BB1809)","v":0},{"$f":"SUM(BC1797:BC1809)","v":0},{"$f":"SUM(BD1797:BD1809)","v":0},{"$f":"SUM(BE1797:BE1809)","v":0},{"$f":"SUM(BF1797:BF1809)","v":0},{"$f":"SUM(BG1797:BG1809)","v":0},{"$f":"SUM(BH1797:BH1809)","v":0},{"$f":"SUM(BI1797:BI1809)","v":0},{"$f":"SUM(BJ1797:BJ1809)","v":0},{"$f":"SUM(BK1797:BK1809)","v":0},{"$f":"SUM(BL1797:BL1809)","v":0},{"$f":"SUM(BM1797:BM1809)","v":0},{"$f":"SUM(BN1797:BN1809)","v":0},{"$f":"SUM(BO1797:BO1809)","v":0},{"$f":"SUM(BP1797:BP1809)","v":0},{"$f":"SUM(BQ1797:BQ1809)","v":0},{"$f":"SUM(BR1797:BR1809)","v":0},{"$f":"SUM(BS1797:BS1809)","v":0},{"$f":"SUM(BT1797:BT1809)","v":0},{"$f":"SUM(BU1797:BU1809)","v":0},{"$f":"SUM(BV1797:BV1809)","v":0},{"$f":"SUM(BW1797:BW1809)","v":0},{"$f":"SUM(BX1797:BX1809)","v":0},{"$f":"SUM(BY1797:BY1809)","v":0},{"$f":"SUM(BZ1797:BZ1809)","v":0},{"$f":"SUM(CA1797:CA1809)","v":0},{"$f":"SUM(CB1797:CB1809)","v":0},{"$f":"SUM(CC1797:CC1809)","v":0},0,{"$f":"SUM(CE1797:CE1809)","v":0},0,0,{"$f":"SUM(CH1797:CH1809)","v":0}]
[{"$f":"ROW()","v":1820},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1835},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1846},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$154","v":0}]
[{"$f":"ROW()","v":1852},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$160","v":0}]
[{"$f":"ROW()","v":1868},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1878},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1833+AG1848-AG1863","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1833+BY1848-BY1863","v":0},0,{"$f":"CA1833+CA1848-CA1863","v":0},0,0,{"$f":"CD1833+CD1848-CD1863","v":0},0,{"$f":"CF1833+CF1848-CF1863","v":0},0,{"$f":"CH1833+CH1848-CH1863","v":0}]
[{"$f":"ROW()","v":1885},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1893},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1902}]
[{"$f":"ROW()","v":1915},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1925},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$157","v":4.2681799999999999E-3}]
[{"$f":"ROW()","v":1935},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,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(AI1905,IF(AI1890>=1,(AI1905/AI1890)*AI$12,IF(AI1890>0,MIN(AI1905,$AH1920/$AI1890*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(CA1905,IF(CA1890>=1,(CA1905/CA1890)*CA$12,IF(CA1890>0,MIN(CA1905,$AH1920/$AI1890*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD1905,IF(CD1890>=1,(CD1905/CD1890)*CD$12,IF(CD1890>0,MIN(CD1905,$AH1920/$AI1890*CD$12),0)))","v":0},0,{"$f":"MIN(CF1905,IF(CF1890>=1,(CF1905/CF1890)*CF$12,IF(CF1890>0,MIN(CF1905,$AH1920/$AI1890*CF$12),0)))","v":0},0,{"$f":"MIN(CH1905,IF(CH1890>=1,(CH1905/CH1890)*CH$12,IF(CH1890>0,MIN(CH1905,$AH1920/$AI1890*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":1947},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1934:N1946)","v":0},{"$f":"SUM(O1934:O1946)","v":0},{"$f":"SUM(P1934:P1946)","v":0},{"$f":"SUM(Q1934:Q1946)","v":0},{"$f":"SUM(R1934:R1946)","v":0},{"$f":"SUM(S1934:S1946)","v":0},{"$f":"SUM(T1934:T1946)","v":0},{"$f":"SUM(U1934:U1946)","v":0},{"$f":"SUM(V1934:V1946)","v":0},{"$f":"SUM(W1934:W1946)","v":0},{"$f":"SUM(X1934:X1946)","v":0},{"$f":"SUM(Y1934:Y1946)","v":0},{"$f":"SUM(Z1934:Z1946)","v":0},{"$f":"SUM(AA1934:AA1946)","v":0},{"$f":"SUM(AB1934:AB1946)","v":0},{"$f":"SUM(AC1934:AC1946)","v":0},{"$f":"SUM(AD1934:AD1946)","v":0},{"$f":"SUM(AE1934:AE1946)","v":0},{"$f":"SUM(AF1934:AF1946)","v":0},{"$f":"SUM(AG1934:AG1946)","v":0},{"$f":"SUM(AH1934:AH1946)","v":0},{"$f":"SUM(AI1934:AI1946)","v":0.10768328099999999},{"$f":"SUM(AJ1934:AJ1946)","v":0.10768328099999999},{"$f":"SUM(AK1934:AK1946)","v":0.10768328100000001},{"$f":"SUM(AL1934:AL1946)","v":0.10768328100000001},{"$f":"SUM(AM1934:AM1946)","v":0.10768328100000001},{"$f":"SUM(AN1934:AN1946)","v":0.10768328100000001},{"$f":"SUM(AO1934:AO1946)","v":0.10768328100000002},{"$f":"SUM(AP1934:AP1946)","v":0.10768328100000002},{"$f":"SUM(AQ1934:AQ1946)","v":0.10768328100000002},{"$f":"SUM(AR1934:AR1946)","v":0.10768328100000002},{"$f":"SUM(AS1934:AS1946)","v":0.10768328100000002},{"$f":"SUM(AT1934:AT1946)","v":0.10768328100000002},{"$f":"SUM(AU1934:AU1946)","v":0.10768328100000003},{"$f":"SUM(AV1934:AV1946)","v":0.10768328100000003},{"$f":"SUM(AW1934:AW1946)","v":0.10768328100000003},{"$f":"SUM(AX1934:AX1946)","v":0.10768328100000005},{"$f":"SUM(AY1934:AY1946)","v":0.10768328100000005},{"$f":"SUM(AZ1934:AZ1946)","v":0.10768328100000005},{"$f":"SUM(BA1934:BA1946)","v":0.10768328100000006},{"$f":"SUM(BB1934:BB1946)","v":0.10768328100000006},{"$f":"SUM(BC1934:BC1946)","v":0.10768328100000008},{"$f":"SUM(BD1934:BD1946)","v":0.10768328100000008},{"$f":"SUM(BE1934:BE1946)","v":0.10768328100000008},{"$f":"SUM(BF1934:BF1946)","v":0.10768328100000009},{"$f":"SUM(BG1934:BG1946)","v":0.10768328100000009},{"$f":"SUM(BH1934:BH1946)","v":0.1076832810000001},{"$f":"SUM(BI1934:BI1946)","v":0.1076832810000001},{"$f":"SUM(BJ1934:BJ1946)","v":0.10768328100000013},{"$f":"SUM(BK1934:BK1946)","v":0.10768328100000013},{"$f":"SUM(BL1934:BL1946)","v":0.10768328100000013},{"$f":"SUM(BM1934:BM1946)","v":0.10768328100000016},{"$f":"SUM(BN1934:BN1946)","v":0.10768328100000016},{"$f":"SUM(BO1934:BO1946)","v":0.43073312400000063},{"$f":"SUM(BP1934:BP1946)","v":0.43073312400000063},{"$f":"SUM(BQ1934:BQ1946)","v":0.40840625600000069},{"$f":"SUM(BR1934:BR1946)","v":0.40840625600000069},{"$f":"SUM(BS1934:BS1946)","v":0.40840625600000069},{"$f":"SUM(BT1934:BT1946)","v":0.40840625600000069},{"$f":"SUM(BU1934:BU1946)","v":0.40840625600000069},{"$f":"SUM(BV1934:BV1946)","v":0.40840625600000069},{"$f":"SUM(BW1934:BW1946)","v":0.40840625600000069},{"$f":"SUM(BX1934:BX1946)","v":0.40840625600000069},{"$f":"SUM(BY1934:BY1946)","v":0.40840625600000069},{"$f":"SUM(BZ1934:BZ1946)","v":0.40840625600000069},{"$f":"SUM(CA1934:CA1946)","v":0},{"$f":"SUM(CB1934:CB1946)","v":0},{"$f":"SUM(CC1934:CC1946)","v":0},0,{"$f":"SUM(CE1934:CE1946)","v":0},0,0,{"$f":"SUM(CH1934:CH1946)","v":0}]
[{"$f":"ROW()","v":1962},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1949:N1961)","v":0},{"$f":"SUM(O1949:O1961)","v":0},{"$f":"SUM(P1949:P1961)","v":0},{"$f":"SUM(Q1949:Q1961)","v":0},{"$f":"SUM(R1949:R1961)","v":0},{"$f":"SUM(S1949:S1961)","v":0},{"$f":"SUM(T1949:T1961)","v":0},{"$f":"SUM(U1949:U1961)","v":0},{"$f":"SUM(V1949:V1961)","v":0},{"$f":"SUM(W1949:W1961)","v":0},{"$f":"SUM(X1949:X1961)","v":0},{"$f":"SUM(Y1949:Y1961)","v":0},{"$f":"SUM(Z1949:Z1961)","v":0},{"$f":"SUM(AA1949:AA1961)","v":0},{"$f":"SUM(AB1949:AB1961)","v":0},{"$f":"SUM(AC1949:AC1961)","v":0},{"$f":"SUM(AD1949:AD1961)","v":0},{"$f":"SUM(AE1949:AE1961)","v":0},{"$f":"SUM(AF1949:AF1961)","v":0},{"$f":"SUM(AG1949:AG1961)","v":0},{"$f":"SUM(AH1949:AH1961)","v":8.3913938000000012},{"$f":"SUM(AI1949:AI1961)","v":8.2837105189999996},{"$f":"SUM(AJ1949:AJ1961)","v":8.1760272380000014},{"$f":"SUM(AK1949:AK1961)","v":8.0683439569999997},{"$f":"SUM(AL1949:AL1961)","v":7.9606606760000007},{"$f":"SUM(AM1949:AM1961)","v":7.8529773950000017},{"$f":"SUM(AN1949:AN1961)","v":7.7452941140000009},{"$f":"SUM(AO1949:AO1961)","v":7.6376108330000019},{"$f":"SUM(AP1949:AP1961)","v":7.5299275520000029},{"$f":"SUM(AQ1949:AQ1961)","v":7.4222442710000021},{"$f":"SUM(AR1949:AR1961)","v":7.3145609900000021},{"$f":"SUM(AS1949:AS1961)","v":7.2068777090000031},{"$f":"SUM(AT1949:AT1961)","v":7.0991944280000032},{"$f":"SUM(AU1949:AU1961)","v":6.9915111470000042},{"$f":"SUM(AV1949:AV1961)","v":6.8838278660000043},{"$f":"SUM(AW1949:AW1961)","v":6.7761445850000035},{"$f":"SUM(AX1949:AX1961)","v":6.6684613040000045},{"$f":"SUM(AY1949:AY1961)","v":6.5607780230000046},{"$f":"SUM(AZ1949:AZ1961)","v":6.4530947420000038},{"$f":"SUM(BA1949:BA1961)","v":6.3454114610000056},{"$f":"SUM(BB1949:BB1961)","v":6.2377281800000057},{"$f":"SUM(BC1949:BC1961)","v":6.1300448990000058},{"$f":"SUM(BD1949:BD1961)","v":6.0223616180000059},{"$f":"SUM(BE1949:BE1961)","v":5.914678337000006},{"$f":"SUM(BF1949:BF1961)","v":5.8069950560000061},{"$f":"SUM(BG1949:BG1961)","v":5.6993117750000071},{"$f":"SUM(BH1949:BH1961)","v":5.5916284940000072},{"$f":"SUM(BI1949:BI1961)","v":5.4839452130000073},{"$f":"SUM(BJ1949:BJ1961)","v":5.3762619320000082},{"$f":"SUM(BK1949:BK1961)","v":5.2685786510000083},{"$f":"SUM(BL1949:BL1961)","v":5.1608953700000075},{"$f":"SUM(BM1949:BM1961)","v":5.0532120890000076},{"$f":"SUM(BN1949:BN1961)","v":4.9455288080000086},{"$f":"SUM(BO1949:BO1961)","v":4.5147956840000081},{"$f":"SUM(BP1949:BP1961)","v":4.0840625600000076},{"$f":"SUM(BQ1949:BQ1961)","v":3.6756563040000065},{"$f":"SUM(BR1949:BR1961)","v":3.2672500480000055},{"$f":"SUM(BS1949:BS1961)","v":2.8588437920000049},{"$f":"SUM(BT1949:BT1961)","v":2.4504375360000044},{"$f":"SUM(BU1949:BU1961)","v":2.0420312800000038},{"$f":"SUM(BV1949:BV1961)","v":1.6336250240000028},{"$f":"SUM(BW1949:BW1961)","v":1.2252187680000022},{"$f":"SUM(BX1949:BX1961)","v":0.81681251200000138},{"$f":"SUM(BY1949:BY1961)","v":0.40840625600000069},{"$f":"SUM(BZ1949:BZ1961)","v":0},{"$f":"SUM(CA1949:CA1961)","v":0},{"$f":"SUM(CB1949:CB1961)","v":0},{"$f":"SUM(CC1949:CC1961)","v":0},0,{"$f":"SUM(CE1949:CE1961)","v":0},0,0,{"$f":"SUM(CH1949:CH1961)","v":0}]
[{"$f":"ROW()","v":1973},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(AJ1973-0.25,0)","v":4.75},{"$f":"MAX(AK1973-0.25,0)","v":4.5},{"$f":"MAX(AL1973-0.25,0)","v":4.25},{"$f":"MAX(AM1973-0.25,0)","v":4},{"$f":"MAX(AN1973-0.25,0)","v":3.75},{"$f":"MAX(AO1973-0.25,0)","v":3.5},{"$f":"MAX(AP1973-0.25,0)","v":3.25},{"$f":"MAX(AQ1973-0.25,0)","v":3},{"$f":"MAX(AR1973-0.25,0)","v":2.75},{"$f":"MAX(AS1973-0.25,0)","v":2.5},{"$f":"MAX(AT1973-0.25,0)","v":2.25},{"$f":"MAX(AU1973-0.25,0)","v":2},{"$f":"MAX(AV1973-0.25,0)","v":1.75},{"$f":"MAX(AW1973-0.25,0)","v":1.5},{"$f":"MAX(AX1973-0.25,0)","v":1.25},{"$f":"MAX(AY1973-0.25,0)","v":1},{"$f":"MAX(AZ1973-0.25,0)","v":0.75},{"$f":"MAX(BA1973-0.25,0)","v":0.5},{"$f":"MAX(BB1973-0.25,0)","v":0.25},{"$f":"MAX(BC1973-0.25,0)","v":0},{"$f":"MAX(BD1973-0.25,0)","v":0},{"$f":"MAX(BE1973-0.25,0)","v":0},{"$f":"MAX(BF1973-0.25,0)","v":0},{"$f":"MAX(BG1973-0.25,0)","v":0},{"$f":"MAX(BH1973-0.25,0)","v":0},{"$f":"MAX(BI1973-0.25,0)","v":0},{"$f":"MAX(BJ1973-0.25,0)","v":0},{"$f":"MAX(BK1973-0.25,0)","v":0},{"$f":"MAX(BL1973-0.25,0)","v":0},{"$f":"MAX(BM1973-0.25,0)","v":0},{"$f":"MAX(BN1973-0.25,0)","v":0},{"$f":"MAX(BO1973-1,0)","v":0},{"$f":"MAX(BP1973-1,0)","v":0},{"$f":"MAX(BQ1973-1,0)","v":0},{"$f":"MAX(BR1973-1,0)","v":0},{"$f":"MAX(BS1973-1,0)","v":0},{"$f":"MAX(BT1973-1,0)","v":0},{"$f":"MAX(BU1973-1,0)","v":0},{"$f":"MAX(BV1973-1,0)","v":0},{"$f":"MAX(BW1973-1,0)","v":0},{"$f":"MAX(BX1973-1,0)","v":0},{"$f":"MAX(BY1973-1,0)","v":0},{"$f":"MAX(BZ1973-1,0)","v":0},{"$f":"MAX(CA1973-1,0)","v":0},{"$f":"MAX(CB1973-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1983},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1995},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$151","v":0}]
[{"$f":"ROW()","v":2005},"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,{"$f":"AI$161","v":0}]
[{"$f":"ROW()","v":2012},"Compressor stations",null,null,null,null,null,null,null,null,null,null,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(AJ1982,IF(AJ1967>=1,(AJ1982/AJ1967)*AJ$12,IF(AJ1967>0,MIN(AJ1982,$AI1997/$AJ1967*AJ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1982,IF(CA1967>=1,(CA1982/CA1967)*CA$12,IF(CA1967>0,MIN(CA1982,$AI1997/$AJ1967*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD1982,IF(CD1967>=1,(CD1982/CD1967)*CD$12,IF(CD1967>0,MIN(CD1982,$AI1997/$AJ1967*CD$12),0)))","v":0},0,{"$f":"MIN(CF1982,IF(CF1967>=1,(CF1982/CF1967)*CF$12,IF(CF1967>0,MIN(CF1982,$AI1997/$AJ1967*CF$12),0)))","v":0},0,{"$f":"MIN(CH1982,IF(CH1967>=1,(CH1982/CH1967)*CH$12,IF(CH1967>0,MIN(CH1982,$AI1997/$AJ1967*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":2020},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2030},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1985+AI2000-AI2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1985+BY2000-BY2015","v":0},0,{"$f":"CA1985+CA2000-CA2015","v":0},0,0,{"$f":"CD1985+CD2000-CD2015","v":0},0,{"$f":"CF1985+CF2000-CF2015","v":0},0,{"$f":"CH1985+CH2000-CH2015","v":0}]
[{"$f":"ROW()","v":2045},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2052},"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,{"$f":"Inputs!$E$44","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2062},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2078},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$158","v":0}]
[{"$f":"ROW()","v":2084},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2071:N2083)","v":0},{"$f":"SUM(O2071:O2083)","v":0},{"$f":"SUM(P2071:P2083)","v":0},{"$f":"SUM(Q2071:Q2083)","v":0},{"$f":"SUM(R2071:R2083)","v":0},{"$f":"SUM(S2071:S2083)","v":0},{"$f":"SUM(T2071:T2083)","v":0},{"$f":"SUM(U2071:U2083)","v":0},{"$f":"SUM(V2071:V2083)","v":0},{"$f":"SUM(W2071:W2083)","v":0},{"$f":"SUM(X2071:X2083)","v":0},{"$f":"SUM(Y2071:Y2083)","v":0},{"$f":"SUM(Z2071:Z2083)","v":0},{"$f":"SUM(AA2071:AA2083)","v":0},{"$f":"SUM(AB2071:AB2083)","v":0},{"$f":"SUM(AC2071:AC2083)","v":0},{"$f":"SUM(AD2071:AD2083)","v":0},{"$f":"SUM(AE2071:AE2083)","v":0},{"$f":"SUM(AF2071:AF2083)","v":0},{"$f":"SUM(AG2071:AG2083)","v":0},{"$f":"SUM(AH2071:AH2083)","v":0},{"$f":"SUM(AI2071:AI2083)","v":0},{"$f":"SUM(AJ2071:AJ2083)","v":0},{"$f":"SUM(AK2071:AK2083)","v":0},{"$f":"SUM(AL2071:AL2083)","v":0},{"$f":"SUM(AM2071:AM2083)","v":0},{"$f":"SUM(AN2071:AN2083)","v":0},{"$f":"SUM(AO2071:AO2083)","v":0},{"$f":"SUM(AP2071:AP2083)","v":0},{"$f":"SUM(AQ2071:AQ2083)","v":0},{"$f":"SUM(AR2071:AR2083)","v":0},{"$f":"SUM(AS2071:AS2083)","v":0},{"$f":"SUM(AT2071:AT2083)","v":0},{"$f":"SUM(AU2071:AU2083)","v":0},{"$f":"SUM(AV2071:AV2083)","v":0},{"$f":"SUM(AW2071:AW2083)","v":0},{"$f":"SUM(AX2071:AX2083)","v":0},{"$f":"SUM(AY2071:AY2083)","v":0},{"$f":"SUM(AZ2071:AZ2083)","v":0},{"$f":"SUM(BA2071:BA2083)","v":0},{"$f":"SUM(BB2071:BB2083)","v":0},{"$f":"SUM(BC2071:BC2083)","v":0},{"$f":"SUM(BD2071:BD2083)","v":0},{"$f":"SUM(BE2071:BE2083)","v":0},{"$f":"SUM(BF2071:BF2083)","v":0},{"$f":"SUM(BG2071:BG2083)","v":0},{"$f":"SUM(BH2071:BH2083)","v":0},{"$f":"SUM(BI2071:BI2083)","v":0},{"$f":"SUM(BJ2071:BJ2083)","v":0},{"$f":"SUM(BK2071:BK2083)","v":0},{"$f":"SUM(BL2071:BL2083)","v":0},{"$f":"SUM(BM2071:BM2083)","v":0},{"$f":"SUM(BN2071:BN2083)","v":0},{"$f":"SUM(BO2071:BO2083)","v":0},{"$f":"SUM(BP2071:BP2083)","v":0},{"$f":"SUM(BQ2071:BQ2083)","v":0},{"$f":"SUM(BR2071:BR2083)","v":0},{"$f":"SUM(BS2071:BS2083)","v":0},{"$f":"SUM(BT2071:BT2083)","v":0},{"$f":"SUM(BU2071:BU2083)","v":0},{"$f":"SUM(BV2071:BV2083)","v":0},{"$f":"SUM(BW2071:BW2083)","v":0},{"$f":"SUM(BX2071:BX2083)","v":0},{"$f":"SUM(BY2071:BY2083)","v":0},{"$f":"SUM(BZ2071:BZ2083)","v":0},{"$f":"SUM(CA2071:CA2083)","v":0},{"$f":"SUM(CB2071:CB2083)","v":0},{"$f":"SUM(CC2071:CC2083)","v":0},0,{"$f":"SUM(CE2071:CE2083)","v":0},0,0,{"$f":"SUM(CH2071:CH2083)","v":0}]
[{"$f":"ROW()","v":2095},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2110},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2120},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2128},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$44","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2142},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2145},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2132:N2144)","v":0},{"$f":"SUM(O2132:O2144)","v":0},{"$f":"SUM(P2132:P2144)","v":0},{"$f":"SUM(Q2132:Q2144)","v":0},{"$f":"SUM(R2132:R2144)","v":0},{"$f":"SUM(S2132:S2144)","v":0},{"$f":"SUM(T2132:T2144)","v":0},{"$f":"SUM(U2132:U2144)","v":0},{"$f":"SUM(V2132:V2144)","v":0},{"$f":"SUM(W2132:W2144)","v":0},{"$f":"SUM(X2132:X2144)","v":0},{"$f":"SUM(Y2132:Y2144)","v":0},{"$f":"SUM(Z2132:Z2144)","v":0},{"$f":"SUM(AA2132:AA2144)","v":0},{"$f":"SUM(AB2132:AB2144)","v":0},{"$f":"SUM(AC2132:AC2144)","v":0},{"$f":"SUM(AD2132:AD2144)","v":0},{"$f":"SUM(AE2132:AE2144)","v":0},{"$f":"SUM(AF2132:AF2144)","v":0},{"$f":"SUM(AG2132:AG2144)","v":0},{"$f":"SUM(AH2132:AH2144)","v":0},{"$f":"SUM(AI2132:AI2144)","v":0},{"$f":"SUM(AJ2132:AJ2144)","v":0},{"$f":"SUM(AK2132:AK2144)","v":0},{"$f":"SUM(AL2132:AL2144)","v":0},{"$f":"SUM(AM2132:AM2144)","v":0},{"$f":"SUM(AN2132:AN2144)","v":0},{"$f":"SUM(AO2132:AO2144)","v":0},{"$f":"SUM(AP2132:AP2144)","v":0},{"$f":"SUM(AQ2132:AQ2144)","v":0},{"$f":"SUM(AR2132:AR2144)","v":0},{"$f":"SUM(AS2132:AS2144)","v":0},{"$f":"SUM(AT2132:AT2144)","v":0},{"$f":"SUM(AU2132:AU2144)","v":0},{"$f":"SUM(AV2132:AV2144)","v":0},{"$f":"SUM(AW2132:AW2144)","v":0},{"$f":"SUM(AX2132:AX2144)","v":0},{"$f":"SUM(AY2132:AY2144)","v":0},{"$f":"SUM(AZ2132:AZ2144)","v":0},{"$f":"SUM(BA2132:BA2144)","v":0},{"$f":"SUM(BB2132:BB2144)","v":0},{"$f":"SUM(BC2132:BC2144)","v":0},{"$f":"SUM(BD2132:BD2144)","v":0},{"$f":"SUM(BE2132:BE2144)","v":0},{"$f":"SUM(BF2132:BF2144)","v":0},{"$f":"SUM(BG2132:BG2144)","v":0},{"$f":"SUM(BH2132:BH2144)","v":0},{"$f":"SUM(BI2132:BI2144)","v":0},{"$f":"SUM(BJ2132:BJ2144)","v":0},{"$f":"SUM(BK2132:BK2144)","v":0},{"$f":"SUM(BL2132:BL2144)","v":0},{"$f":"SUM(BM2132:BM2144)","v":0},{"$f":"SUM(BN2132:BN2144)","v":0},{"$f":"SUM(BO2132:BO2144)","v":0},{"$f":"SUM(BP2132:BP2144)","v":0},{"$f":"SUM(BQ2132:BQ2144)","v":0},{"$f":"SUM(BR2132:BR2144)","v":0},{"$f":"SUM(BS2132:BS2144)","v":0},{"$f":"SUM(BT2132:BT2144)","v":0},{"$f":"SUM(BU2132:BU2144)","v":0},{"$f":"SUM(BV2132:BV2144)","v":0},{"$f":"SUM(BW2132:BW2144)","v":0},{"$f":"SUM(BX2132:BX2144)","v":0},{"$f":"SUM(BY2132:BY2144)","v":0},{"$f":"SUM(BZ2132:BZ2144)","v":0},{"$f":"SUM(CA2132:CA2144)","v":0},{"$f":"SUM(CB2132:CB2144)","v":0},{"$f":"SUM(CC2132:CC2144)","v":0},0,{"$f":"SUM(CE2132:CE2144)","v":0},0,0,{"$f":"SUM(CH2132:CH2144)","v":0}]
[{"$f":"ROW()","v":2157},"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":"AK$161","v":0}]
[{"$f":"ROW()","v":2174},"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]
[{"$f":"ROW()","v":2178},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2133+AK2148-AK2163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2133+BY2148-BY2163","v":0},0,{"$f":"CA2133+CA2148-CA2163","v":0},0,0,{"$f":"CD2133+CD2148-CD2163","v":0},0,{"$f":"CF2133+CF2148-CF2163","v":0},0,{"$f":"CH2133+CH2148-CH2163","v":0}]
[{"$f":"ROW()","v":2189},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2205},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2215},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35270363000000005,0.34388603925000005,0.33506844850000006,0.32625085775000007,0.31743326700000007,0.30861567625000008,0.29979808550000009,0.2909804947500001,0.2821629040000001,0.27334531325000011,0.26452772250000012,0.25571013175000012,0.24689254100000013,0.23807495025000014,0.22925735950000015,0.22043976875000015,0.21162217800000016,0.20280458725000017,0.19398699650000018,0.18516940575000015,0.17635181500000013,0.16753422425000014,0.15871663350000015,0.14989904275000013,0.14108145200000011,0.13226386125000011,0.12344627050000011,0.1146286797500001,0.10581108900000009,7.0540726000000054E-2,3.5270363000000027E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2221},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2208:N2220)","v":0},{"$f":"SUM(O2208:O2220)","v":0},{"$f":"SUM(P2208:P2220)","v":0},{"$f":"SUM(Q2208:Q2220)","v":0},{"$f":"SUM(R2208:R2220)","v":0},{"$f":"SUM(S2208:S2220)","v":0},{"$f":"SUM(T2208:T2220)","v":0},{"$f":"SUM(U2208:U2220)","v":0},{"$f":"SUM(V2208:V2220)","v":0},{"$f":"SUM(W2208:W2220)","v":0},{"$f":"SUM(X2208:X2220)","v":0},{"$f":"SUM(Y2208:Y2220)","v":0},{"$f":"SUM(Z2208:Z2220)","v":0},{"$f":"SUM(AA2208:AA2220)","v":0},{"$f":"SUM(AB2208:AB2220)","v":0},{"$f":"SUM(AC2208:AC2220)","v":0},{"$f":"SUM(AD2208:AD2220)","v":0},{"$f":"SUM(AE2208:AE2220)","v":0},{"$f":"SUM(AF2208:AF2220)","v":0},{"$f":"SUM(AG2208:AG2220)","v":0},{"$f":"SUM(AH2208:AH2220)","v":0},{"$f":"SUM(AI2208:AI2220)","v":0},{"$f":"SUM(AJ2208:AJ2220)","v":0},{"$f":"SUM(AK2208:AK2220)","v":0},{"$f":"SUM(AL2208:AL2220)","v":0},{"$f":"SUM(AM2208:AM2220)","v":1.11937804},{"$f":"SUM(AN2208:AN2220)","v":1.1002782887500002},{"$f":"SUM(AO2208:AO2220)","v":1.0811785375},{"$f":"SUM(AP2208:AP2220)","v":1.0620787862499999},{"$f":"SUM(AQ2208:AQ2220)","v":1.0429790350000001},{"$f":"SUM(AR2208:AR2220)","v":1.0238792837499999},{"$f":"SUM(AS2208:AS2220)","v":1.0047795325},{"$f":"SUM(AT2208:AT2220)","v":0.98567978124999989},{"$f":"SUM(AU2208:AU2220)","v":0.96658002999999981},{"$f":"SUM(AV2208:AV2220)","v":0.94748027874999974},{"$f":"SUM(AW2208:AW2220)","v":0.92838052749999966},{"$f":"SUM(AX2208:AX2220)","v":0.9092807762499997},{"$f":"SUM(AY2208:AY2220)","v":0.89018102499999974},{"$f":"SUM(AZ2208:AZ2220)","v":0.87108127374999955},{"$f":"SUM(BA2208:BA2220)","v":0.85198152249999959},{"$f":"SUM(BB2208:BB2220)","v":0.83288177124999963},{"$f":"SUM(BC2208:BC2220)","v":0.81378201999999955},{"$f":"SUM(BD2208:BD2220)","v":0.79468226874999948},{"$f":"SUM(BE2208:BE2220)","v":0.7755825174999994},{"$f":"SUM(BF2208:BF2220)","v":0.75648276624999944},{"$f":"SUM(BG2208:BG2220)","v":0.73738301499999959},{"$f":"SUM(BH2208:BH2220)","v":0.7182832637499994},{"$f":"SUM(BI2208:BI2220)","v":0.69918351249999944},{"$f":"SUM(BJ2208:BJ2220)","v":0.68008376124999936},{"$f":"SUM(BK2208:BK2220)","v":0.66098400999999951},{"$f":"SUM(BL2208:BL2220)","v":0.64188425874999955},{"$f":"SUM(BM2208:BM2220)","v":0.62278450749999947},{"$f":"SUM(BN2208:BN2220)","v":0.60368475624999951},{"$f":"SUM(BO2208:BO2220)","v":0.58458500499999955},{"$f":"SUM(BP2208:BP2220)","v":0.50818599999999958},{"$f":"SUM(BQ2208:BQ2220)","v":0.43178699499999951},{"$f":"SUM(BR2208:BR2220)","v":0.35538798999999954},{"$f":"SUM(BS2208:BS2220)","v":0.31984919099999959},{"$f":"SUM(BT2208:BT2220)","v":0.28431039199999969},{"$f":"SUM(BU2208:BU2220)","v":0.24877159299999974},{"$f":"SUM(BV2208:BV2220)","v":0.21323279399999978},{"$f":"SUM(BW2208:BW2220)","v":0.1776939949999998},{"$f":"SUM(BX2208:BX2220)","v":0.14215519599999984},{"$f":"SUM(BY2208:BY2220)","v":0.10661639699999988},{"$f":"SUM(BZ2208:BZ2220)","v":7.1077597999999922E-2},{"$f":"SUM(CA2208:CA2220)","v":3.5538798999999961E-2},{"$f":"SUM(CB2208:CB2220)","v":0},{"$f":"SUM(CC2208:CC2220)","v":0},0,{"$f":"SUM(CE2208:CE2220)","v":0},0,0,{"$f":"SUM(CH2208:CH2220)","v":0}]
[{"$f":"ROW()","v":2238},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,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(AM2208,IF(AM2193>=1,(AM2208/AM2193)*AM$12,IF(AM2193>0,MIN(AM2208,$AL2223/$AM2193*AM$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA2208,IF(CA2193>=1,(CA2208/CA2193)*CA$12,IF(CA2193>0,MIN(CA2208,$AL2223/$AM2193*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD2208,IF(CD2193>=1,(CD2208/CD2193)*CD$12,IF(CD2193>0,MIN(CD2208,$AL2223/$AM2193*CD$12),0)))","v":0},0,{"$f":"MIN(CF2208,IF(CF2193>=1,(CF2208/CF2193)*CF$12,IF(CF2193>0,MIN(CF2208,$AL2223/$AM2193*CF$12),0)))","v":0},0,{"$f":"MIN(CH2208,IF(CH2193>=1,(CH2208/CH2193)*CH$12,IF(CH2193>0,MIN(CH2208,$AL2223/$AM2193*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":2247},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2255},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2210+AL2225-AL2240","v":0.64945307000000008},0.64133490662500003,{"$f":"AN2210+AN2225-AN2240","v":0.63321674324999999},0.62509857987499995,0.61698041649999991,0.60886225312499986,0.60074408974999982,0.59262592637499978,0.58450776299999974,0.57638959962499969,0.56827143624999965,0.56015327287499961,0.55203510949999957,0.54391694612499952,0.53579878274999948,0.52768061937499944,0.5195624559999994,0.51144429262499935,0.50332612924999931,0.49520796587499932,0.48708980249999934,0.47897163912499935,0.47085347574999936,0.46273531237499937,0.45461714899999939,0.4464989856249994,0.43838082224999941,0.43026265887499943,0.42214449549999944,0.38967184199999949,0.35719918849999954,0.32472653499999959,0.29225388149999965,0.2597812279999997,0.22730857449999975,0.1948359209999998,0.16236326749999982,0.12989061399999985,9.7417960499999887E-2,{"$f":"BY2210+BY2225-BY2240","v":6.4945306999999924E-2},3.2472653499999962E-2,{"$f":"CA2210+CA2225-CA2240","v":0},0,0,{"$f":"CD2210+CD2225-CD2240","v":0},0,{"$f":"CF2210+CF2225-CF2240","v":0},0,{"$f":"CH2210+CH2225-CH2240","v":0}]
[{"$f":"ROW()","v":2262},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2279},"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,{"$f":"Inputs!$E$43","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2288},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2294},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2309},"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,{"$f":"AM$161","v":0}]
[{"$f":"ROW()","v":2320},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AN2290,IF(AN2275>=1,(AN2290/AN2275)*AN$12,IF(AN2275>0,MIN(AN2290,$AM2305/$AN2275*AN$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA2290,IF(CA2275>=1,(CA2290/CA2275)*CA$12,IF(CA2275>0,MIN(CA2290,$AM2305/$AN2275*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD2290,IF(CD2275>=1,(CD2290/CD2275)*CD$12,IF(CD2275>0,MIN(CD2290,$AM2305/$AN2275*CD$12),0)))","v":0},0,{"$f":"MIN(CF2290,IF(CF2275>=1,(CF2290/CF2275)*CF$12,IF(CF2275>0,MIN(CF2290,$AM2305/$AN2275*CF$12),0)))","v":0},0,{"$f":"MIN(CH2290,IF(CH2275>=1,(CH2290/CH2275)*CH$12,IF(CH2275>0,MIN(CH2290,$AM2305/$AN2275*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":2326},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2338},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2352},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2358}]
[{"$f":"ROW()","v":2371},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2384},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$160","v":0}]
[{"$f":"ROW()","v":2392},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AO2362,IF(AO2347>=1,(AO2362/AO2347)*AO$12,IF(AO2347>0,MIN(AO2362,$AN2377/$AO2347*AO$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA2362,IF(CA2347>=1,(CA2362/CA2347)*CA$12,IF(CA2347>0,MIN(CA2362,$AN2377/$AO2347*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD2362,IF(CD2347>=1,(CD2362/CD2347)*CD$12,IF(CD2347>0,MIN(CD2362,$AN2377/$AO2347*CD$12),0)))","v":0},0,{"$f":"MIN(CF2362,IF(CF2347>=1,(CF2362/CF2347)*CF$12,IF(CF2347>0,MIN(CF2362,$AN2377/$AO2347*CF$12),0)))","v":0},0,{"$f":"MIN(CH2362,IF(CH2347>=1,(CH2362/CH2347)*CH$12,IF(CH2347>0,MIN(CH2362,$AN2377/$AO2347*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":2399},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2416},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2421},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(AP2421-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,{"$f":"MAX(BF2421-0.25,0)","v":15.75},15.5,15.25,15,14.75,14.5,14.25,14,13.75,{"$f":"MAX(BO2421-1,0)","v":12.75},{"$f":"MAX(BP2421-1,0)","v":11.75},10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0]
[{"$f":"ROW()","v":2431},"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,{"$f":"Inputs!$E$43","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2442},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2457},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO$157","v":0}]
[{"$f":"ROW()","v":2463},"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,{"$f":"AO$163","v":0}]
[{"$f":"ROW()","v":2481},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO2436+AO2451-AO2466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2436+BY2451-BY2466","v":0},0,{"$f":"CA2436+CA2451-CA2466","v":0},0,0,{"$f":"CD2436+CD2451-CD2466","v":0},0,{"$f":"CF2436+CF2451-CF2466","v":0},0,{"$f":"CH2436+CH2451-CH2466","v":0}]
[{"$f":"ROW()","v":2489},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO2444+AO2459-AO2474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD2444+CD2459-CD2474","v":0},0,{"$f":"CF2444+CF2459-CF2474","v":0},0,{"$f":"CH2444+CH2459-CH2474","v":0}]
[{"$f":"ROW()","v":2502},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2515},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9509370000000001E-2,6.8640502874999995E-2,6.7771635749999989E-2,6.6902768624999984E-2,6.6033901499999978E-2,6.5165034374999972E-2,6.4296167249999966E-2,6.3427300124999961E-2,6.2558432999999955E-2,6.1689565874999956E-2,6.0820698749999957E-2,5.9951831624999959E-2,5.908296449999996E-2,5.8214097374999961E-2,5.7345230249999962E-2,5.6476363124999963E-2,5.5607495999999965E-2,5.4738628874999966E-2,5.3869761749999967E-2,5.3000894624999968E-2,5.2132027499999969E-2,5.1263160374999971E-2,5.0394293249999972E-2,4.9525426124999973E-2,4.8656558999999974E-2,4.5181090499999979E-2,4.1705621999999984E-2,3.8230153499999989E-2,3.4754684999999987E-2,3.1279216499999984E-2,2.7803747999999986E-2,2.4328279499999987E-2,2.0852810999999988E-2,1.737734249999999E-2,1.3901873999999991E-2,1.0426405499999992E-2,6.9509369999999956E-3,3.4754684999999978E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":2521},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP2566","v":0},{"$f":"AQ2566","v":0},{"$f":"AR2566","v":0},{"$f":"AS2566","v":0},{"$f":"AT2566","v":0},{"$f":"AU2566","v":0},{"$f":"AV2566","v":0},{"$f":"AW2566","v":0},{"$f":"AX2566","v":0},{"$f":"AY2566","v":0},{"$f":"AZ2566","v":0},{"$f":"BA2566","v":0},{"$f":"BB2566","v":0},{"$f":"BC2566","v":0},{"$f":"BD2566","v":0},{"$f":"BE2566","v":0},{"$f":"BF2566","v":0},{"$f":"BG2566","v":0},{"$f":"BH2566","v":0},{"$f":"BI2566","v":0},{"$f":"BJ2566","v":0},{"$f":"BK2566","v":0},{"$f":"BL2566","v":0},{"$f":"BM2566","v":0},{"$f":"BN2566","v":0},{"$f":"BO2566","v":0},{"$f":"BP2566","v":0},{"$f":"BQ2566","v":0},{"$f":"BR2566","v":0},{"$f":"BS2566","v":0},{"$f":"BT2566","v":0},{"$f":"BU2566","v":0},{"$f":"BV2566","v":0},{"$f":"BW2566","v":0},{"$f":"BX2566","v":0},{"$f":"BY2566","v":0},{"$f":"BZ2566","v":0},{"$f":"CA2566","v":0},{"$f":"CB2566","v":0},{"$f":"CC2566","v":0},{"$f":"CD2566","v":0},{"$f":"CE2566","v":0},{"$f":"CF2566","v":0},{"$f":"CG2566","v":0}]
[{"$f":"ROW()","v":2535},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$159","v":0}]
[{"$f":"ROW()","v":2547},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AQ2517,IF(AQ2502>=1,(AQ2517/AQ2502)*AQ$12,IF(AQ2502>0,MIN(AQ2517,$AP2532/$AQ2502*AQ$12),0)))","v":3.9472500000000001E-4},3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472499999999996E-4,3.9472499999999996E-4,3.9472499999999996E-4,3.9472499999999996E-4,3.9472499999999996E-4,3.947249999999999E-4,3.947249999999999E-4,3.947249999999999E-4,3.947249999999999E-4,3.9472499999999985E-4,3.9472499999999985E-4,3.9472499999999985E-4,3.947249999999998E-4,3.947249999999998E-4,3.9472499999999974E-4,3.947249999999998E-4,3.947249999999998E-4,3.9472499999999985E-4,1.5788999999999994E-3,1.5788999999999994E-3,1.5788999999999994E-3,1.5788999999999994E-3,0,0,0,0,0,0,{"$f":"MIN(BY2517,IF(BY2502>=1,(BY2517/BY2502)*BY$12,IF(BY2502>0,MIN(BY2517,$AP2532/$AQ2502*BY$12),0)))","v":0},0,{"$f":"MIN(CA2517,IF(CA2502>=1,(CA2517/CA2502)*CA$12,IF(CA2502>0,MIN(CA2517,$AP2532/$AQ2502*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD2517,IF(CD2502>=1,(CD2517/CD2502)*CD$12,IF(CD2502>0,MIN(CD2517,$AP2532/$AQ2502*CD$12),0)))","v":0},0,{"$f":"MIN(CF2517,IF(CF2502>=1,(CF2517/CF2502)*CF$12,IF(CF2502>0,MIN(CF2517,$AP2532/$AQ2502*CF$12),0)))","v":0},0,{"$f":"MIN(CH2517,IF(CH2502>=1,(CH2517/CH2502)*CH$12,IF(CH2502>0,MIN(CH2517,$AP2532/$AQ2502*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":2552},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2562},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP2517+AP2532-AP2547","v":1.5789000000000001E-2},1.5394275000000001E-2,1.499955E-2,1.4604825E-2,1.42101E-2,1.3815375E-2,1.3420649999999999E-2,1.3025924999999999E-2,1.2631199999999999E-2,1.2236474999999998E-2,1.1841749999999998E-2,1.1447024999999998E-2,1.1052299999999998E-2,1.0657574999999997E-2,1.0262849999999997E-2,9.8681249999999967E-3,9.4733999999999964E-3,9.0786749999999961E-3,8.6839499999999958E-3,8.2892249999999956E-3,7.8944999999999953E-3,7.4997749999999959E-3,7.1050499999999964E-3,6.710324999999997E-3,6.3155999999999976E-3,4.7366999999999982E-3,3.1577999999999988E-3,1.5788999999999994E-3,0,0,0,0,0,0,0,{"$f":"BY2517+BY2532-BY2547","v":0},0,{"$f":"CA2517+CA2532-CA2547","v":0},0,0,{"$f":"CD2517+CD2532-CD2547","v":0},0,{"$f":"CF2517+CF2532-CF2547","v":0},0,{"$f":"CH2517+CH2532-CH2547","v":0}]
[{"$f":"ROW()","v":2579},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0]
[{"$f":"ROW()","v":2585},"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,{"$f":"Inputs!$E$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2594},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2602},"Capex"]
[{"$f":"ROW()","v":2620},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AR2590,IF(AR2575>=1,(AR2590/AR2575)*AR$12,IF(AR2575>0,MIN(AR2590,$AQ2605/$AR2575*AR$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2590,IF(BY2575>=1,(BY2590/BY2575)*BY$12,IF(BY2575>0,MIN(BY2590,$AQ2605/$AR2575*BY$12),0)))","v":0},0,{"$f":"MIN(CA2590,IF(CA2575>=1,(CA2590/CA2575)*CA$12,IF(CA2575>0,MIN(CA2590,$AQ2605/$AR2575*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD2590,IF(CD2575>=1,(CD2590/CD2575)*CD$12,IF(CD2575>0,MIN(CD2590,$AQ2605/$AR2575*CD$12),0)))","v":0},0,{"$f":"MIN(CF2590,IF(CF2575>=1,(CF2590/CF2575)*CF$12,IF(CF2575>0,MIN(CF2590,$AQ2605/$AR2575*CF$12),0)))","v":0},0,{"$f":"MIN(CH2590,IF(CH2575>=1,(CH2590/CH2575)*CH$12,IF(CH2575>0,MIN(CH2590,$AQ2605/$AR2575*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":2626},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AR2596,IF(AR2581>=1,(AR2596/AR2581)*AR$12,IF(AR2581>0,MIN(AR2596,$AQ2611/$AR2581*AR$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD2596,IF(CD2581>=1,(CD2596/CD2581)*CD$12,IF(CD2581>0,MIN(CD2596,$AQ2611/$AR2581*CD$12),0)))","v":0},0,{"$f":"MIN(CF2596,IF(CF2581>=1,(CF2596/CF2581)*CF$12,IF(CF2581>0,MIN(CF2596,$AQ2611/$AR2581*CF$12),0)))","v":0},0,{"$f":"MIN(CH2596,IF(CH2581>=1,(CH2596/CH2581)*CH$12,IF(CH2581>0,MIN(CH2596,$AQ2611/$AR2581*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":2635},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ2590+AQ2605-AQ2620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2590+BY2605-BY2620","v":0},0,{"$f":"CA2590+CA2605-CA2620","v":0},0,0,{"$f":"CD2590+CD2605-CD2620","v":0},0,{"$f":"CF2590+CF2605-CF2620","v":0},0,{"$f":"CH2590+CH2605-CH2620","v":0}]
[{"$f":"ROW()","v":2652},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[{"$f":"ROW()","v":2658},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$42","v":0},{"$f":"MAX(AS2658-0.25,0)","v":0},{"$f":"MAX(AT2658-0.25,0)","v":0},{"$f":"MAX(AU2658-0.25,0)","v":0},{"$f":"MAX(AV2658-0.25,0)","v":0},{"$f":"MAX(AW2658-0.25,0)","v":0},{"$f":"MAX(AX2658-0.25,0)","v":0},{"$f":"MAX(AY2658-0.25,0)","v":0},{"$f":"MAX(AZ2658-0.25,0)","v":0},{"$f":"MAX(BA2658-0.25,0)","v":0},{"$f":"MAX(BB2658-0.25,0)","v":0},{"$f":"MAX(BC2658-0.25,0)","v":0},{"$f":"MAX(BD2658-0.25,0)","v":0},{"$f":"MAX(BE2658-0.25,0)","v":0},{"$f":"MAX(BF2658-0.25,0)","v":0},{"$f":"MAX(BG2658-0.25,0)","v":0},{"$f":"MAX(BH2658-0.25,0)","v":0},{"$f":"MAX(BI2658-0.25,0)","v":0},{"$f":"MAX(BJ2658-0.25,0)","v":0},{"$f":"MAX(BK2658-0.25,0)","v":0},{"$f":"MAX(BL2658-0.25,0)","v":0},{"$f":"MAX(BM2658-0.25,0)","v":0},{"$f":"MAX(BN2658-0.25,0)","v":0},{"$f":"MAX(BO2658-1,0)","v":0},{"$f":"MAX(BP2658-1,0)","v":0},{"$f":"MAX(BQ2658-1,0)","v":0},{"$f":"MAX(BR2658-1,0)","v":0},{"$f":"MAX(BS2658-1,0)","v":0},{"$f":"MAX(BT2658-1,0)","v":0},{"$f":"MAX(BU2658-1,0)","v":0},{"$f":"MAX(BV2658-1,0)","v":0},{"$f":"MAX(BW2658-1,0)","v":0},{"$f":"MAX(BX2658-1,0)","v":0},{"$f":"MAX(BY2658-1,0)","v":0},{"$f":"MAX(BZ2658-1,0)","v":0},{"$f":"MAX(CA2658-1,0)","v":0},{"$f":"MAX(CB2658-1,0)","v":0},{"$f":"MAX(CC2658-1,0)","v":0},{"$f":"MAX(CD2658-1,0)","v":0},{"$f":"MAX(CE2658-1,0)","v":0},{"$f":"MAX(CF2658-1,0)","v":0},{"$f":"MAX(CG2658-1,0)","v":0}]
[{"$f":"ROW()","v":2668},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2684},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$156","v":0}]
[{"$f":"ROW()","v":2695},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AS2665,IF(AS2650>=1,(AS2665/AS2650)*AS$12,IF(AS2650>0,MIN(AS2665,$AR2680/$AS2650*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(BY2665,IF(BY2650>=1,(BY2665/BY2650)*BY$12,IF(BY2650>0,MIN(BY2665,$AR2680/$AS2650*BY$12),0)))","v":0},0,{"$f":"MIN(CA2665,IF(CA2650>=1,(CA2665/CA2650)*CA$12,IF(CA2650>0,MIN(CA2665,$AR2680/$AS2650*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD2665,IF(CD2650>=1,(CD2665/CD2650)*CD$12,IF(CD2650>0,MIN(CD2665,$AR2680/$AS2650*CD$12),0)))","v":0},0,{"$f":"MIN(CF2665,IF(CF2650>=1,(CF2665/CF2650)*CF$12,IF(CF2650>0,MIN(CF2665,$AR2680/$AS2650*CF$12),0)))","v":0},0,{"$f":"MIN(CH2665,IF(CH2650>=1,(CH2665/CH2650)*CH$12,IF(CH2650>0,MIN(CH2665,$AR2680/$AS2650*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":2699},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AS2669,IF(AS2654>=1,(AS2669/AS2654)*AS$12,IF(AS2654>0,MIN(AS2669,$AR2684/$AS2654*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(BY2669,IF(BY2654>=1,(BY2669/BY2654)*BY$12,IF(BY2654>0,MIN(BY2669,$AR2684/$AS2654*BY$12),0)))","v":0},0,{"$f":"MIN(CA2669,IF(CA2654>=1,(CA2669/CA2654)*CA$12,IF(CA2654>0,MIN(CA2669,$AR2684/$AS2654*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD2669,IF(CD2654>=1,(CD2669/CD2654)*CD$12,IF(CD2654>0,MIN(CD2669,$AR2684/$AS2654*CD$12),0)))","v":0},0,{"$f":"MIN(CF2669,IF(CF2654>=1,(CF2669/CF2654)*CF$12,IF(CF2654>0,MIN(CF2669,$AR2684/$AS2654*CF$12),0)))","v":0},0,{"$f":"MIN(CH2669,IF(CH2654>=1,(CH2669/CH2654)*CH$12,IF(CH2654>0,MIN(CH2669,$AR2684/$AS2654*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":2716},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR2671+AR2686-AR2701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD2671+CD2686-CD2701","v":0},0,{"$f":"CF2671+CF2686-CF2701","v":0},0,{"$f":"CH2671+CH2686-CH2701","v":0}]
[{"$f":"ROW()","v":2718},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2731},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0]
[{"$f":"ROW()","v":2745},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2753},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2740:N2752)","v":0},{"$f":"SUM(O2740:O2752)","v":0},{"$f":"SUM(P2740:P2752)","v":0},{"$f":"SUM(Q2740:Q2752)","v":0},{"$f":"SUM(R2740:R2752)","v":0},{"$f":"SUM(S2740:S2752)","v":0},{"$f":"SUM(T2740:T2752)","v":0},{"$f":"SUM(U2740:U2752)","v":0},{"$f":"SUM(V2740:V2752)","v":0},{"$f":"SUM(W2740:W2752)","v":0},{"$f":"SUM(X2740:X2752)","v":0},{"$f":"SUM(Y2740:Y2752)","v":0},{"$f":"SUM(Z2740:Z2752)","v":0},{"$f":"SUM(AA2740:AA2752)","v":0},{"$f":"SUM(AB2740:AB2752)","v":0},{"$f":"SUM(AC2740:AC2752)","v":0},{"$f":"SUM(AD2740:AD2752)","v":0},{"$f":"SUM(AE2740:AE2752)","v":0},{"$f":"SUM(AF2740:AF2752)","v":0},{"$f":"SUM(AG2740:AG2752)","v":0},{"$f":"SUM(AH2740:AH2752)","v":0},{"$f":"SUM(AI2740:AI2752)","v":0},{"$f":"SUM(AJ2740:AJ2752)","v":0},{"$f":"SUM(AK2740:AK2752)","v":0},{"$f":"SUM(AL2740:AL2752)","v":0},{"$f":"SUM(AM2740:AM2752)","v":0},{"$f":"SUM(AN2740:AN2752)","v":0},{"$f":"SUM(AO2740:AO2752)","v":0},{"$f":"SUM(AP2740:AP2752)","v":0},{"$f":"SUM(AQ2740:AQ2752)","v":0},{"$f":"SUM(AR2740:AR2752)","v":0},{"$f":"SUM(AS2740:AS2752)","v":0},{"$f":"SUM(AT2740:AT2752)","v":0},{"$f":"SUM(AU2740:AU2752)","v":0},{"$f":"SUM(AV2740:AV2752)","v":0},{"$f":"SUM(AW2740:AW2752)","v":0},{"$f":"SUM(AX2740:AX2752)","v":0},{"$f":"SUM(AY2740:AY2752)","v":0},{"$f":"SUM(AZ2740:AZ2752)","v":0},{"$f":"SUM(BA2740:BA2752)","v":0},{"$f":"SUM(BB2740:BB2752)","v":0},{"$f":"SUM(BC2740:BC2752)","v":0},{"$f":"SUM(BD2740:BD2752)","v":0},{"$f":"SUM(BE2740:BE2752)","v":0},{"$f":"SUM(BF2740:BF2752)","v":0},{"$f":"SUM(BG2740:BG2752)","v":0},{"$f":"SUM(BH2740:BH2752)","v":0},{"$f":"SUM(BI2740:BI2752)","v":0},{"$f":"SUM(BJ2740:BJ2752)","v":0},{"$f":"SUM(BK2740:BK2752)","v":0},{"$f":"SUM(BL2740:BL2752)","v":0},{"$f":"SUM(BM2740:BM2752)","v":0},{"$f":"SUM(BN2740:BN2752)","v":0},{"$f":"SUM(BO2740:BO2752)","v":0},{"$f":"SUM(BP2740:BP2752)","v":0},{"$f":"SUM(BQ2740:BQ2752)","v":0},{"$f":"SUM(BR2740:BR2752)","v":0},{"$f":"SUM(BS2740:BS2752)","v":0},{"$f":"SUM(BT2740:BT2752)","v":0},{"$f":"SUM(BU2740:BU2752)","v":0},{"$f":"SUM(BV2740:BV2752)","v":0},{"$f":"SUM(BW2740:BW2752)","v":0},{"$f":"SUM(BX2740:BX2752)","v":0},{"$f":"SUM(BY2740:BY2752)","v":0},{"$f":"SUM(BZ2740:BZ2752)","v":0},{"$f":"SUM(CA2740:CA2752)","v":0},{"$f":"SUM(CB2740:CB2752)","v":0},{"$f":"SUM(CC2740:CC2752)","v":0},0,{"$f":"SUM(CE2740:CE2752)","v":0},0,0,{"$f":"SUM(CH2740:CH2752)","v":0}]
[{"$f":"ROW()","v":2763},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS$159","v":0}]
[{"$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$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD2748,IF(CD2733>=1,(CD2748/CD2733)*CD$12,IF(CD2733>0,MIN(CD2748,$AS2763/$AT2733*CD$12),0)))","v":0},0,{"$f":"MIN(CF2748,IF(CF2733>=1,(CF2748/CF2733)*CF$12,IF(CF2733>0,MIN(CF2748,$AS2763/$AT2733*CF$12),0)))","v":0},0,{"$f":"MIN(CH2748,IF(CH2733>=1,(CH2748/CH2733)*CH$12,IF(CH2733>0,MIN(CH2748,$AS2763/$AT2733*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":2789},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS2744+AS2759-AS2774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2744+BY2759-BY2774","v":0},0,{"$f":"CA2744+CA2759-CA2774","v":0},0,0,{"$f":"CD2744+CD2759-CD2774","v":0},0,{"$f":"CF2744+CF2759-CF2774","v":0},0,{"$f":"CH2744+CH2759-CH2774","v":0}]
[{"$f":"ROW()","v":2795},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2811},"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,{"$f":"Inputs!$E$43","v":5},4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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]
[{"$f":"ROW()","v":2828},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2836},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT$156","v":0}]
[{"$f":"ROW()","v":2845},"Depreciation"]
[{"$f":"ROW()","v":2858},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2868},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT2823+AT2838-AT2853","v":1.5931937999999999},1.5533639549999998,1.5135341099999997,1.4737042649999996,1.4338744199999995,1.3940445749999995,1.3542147299999994,1.3143848849999993,1.2745550399999992,1.2347251949999993,1.1948953499999992,1.1550655049999992,1.1152356599999993,1.0754058149999994,1.0355759699999993,0.99574612499999937,0.9559162799999994,0.91608643499999942,0.87625658999999945,0.83642674499999947,0.7965968999999995,0.6372775199999996,0.4779581399999997,0.3186387599999998,0.1593193799999999,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD2823+CD2838-CD2853","v":0},0,{"$f":"CF2823+CF2838-CF2853","v":0},0,{"$f":"CH2823+CH2838-CH2853","v":0}]
[{"$f":"ROW()","v":2878},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"MAX(BO2878-1,0)","v":14.25},13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0]
[{"$f":"ROW()","v":2890}]
[{"$f":"ROW()","v":2900},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU2945","v":0},{"$f":"AV2945","v":0},{"$f":"AW2945","v":0},{"$f":"AX2945","v":0},{"$f":"AY2945","v":0},{"$f":"AZ2945","v":0},{"$f":"BA2945","v":0},{"$f":"BB2945","v":0},{"$f":"BC2945","v":0},{"$f":"BD2945","v":0},{"$f":"BE2945","v":0},{"$f":"BF2945","v":0},{"$f":"BG2945","v":0},{"$f":"BH2945","v":0},{"$f":"BI2945","v":0},{"$f":"BJ2945","v":0},{"$f":"BK2945","v":0},{"$f":"BL2945","v":0},{"$f":"BM2945","v":0},{"$f":"BN2945","v":0},{"$f":"BO2945","v":0},{"$f":"BP2945","v":0},{"$f":"BQ2945","v":0},{"$f":"BR2945","v":0},{"$f":"BS2945","v":0},{"$f":"BT2945","v":0},{"$f":"BU2945","v":0},{"$f":"BV2945","v":0},{"$f":"BW2945","v":0},{"$f":"BX2945","v":0},{"$f":"BY2945","v":0},{"$f":"BZ2945","v":0},{"$f":"CA2945","v":0},{"$f":"CB2945","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2911},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU$155","v":0}]
[{"$f":"ROW()","v":2926},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AV2896,IF(AV2881>=1,(AV2896/AV2881)*AV$12,IF(AV2881>0,MIN(AV2896,$AU2911/$AV2881*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2896,IF(BY2881>=1,(BY2896/BY2881)*BY$12,IF(BY2881>0,MIN(BY2896,$AU2911/$AV2881*BY$12),0)))","v":0},0,{"$f":"MIN(CA2896,IF(CA2881>=1,(CA2896/CA2881)*CA$12,IF(CA2881>0,MIN(CA2896,$AU2911/$AV2881*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD2896,IF(CD2881>=1,(CD2896/CD2881)*CD$12,IF(CD2881>0,MIN(CD2896,$AU2911/$AV2881*CD$12),0)))","v":0},0,{"$f":"MIN(CF2896,IF(CF2881>=1,(CF2896/CF2881)*CF$12,IF(CF2881>0,MIN(CF2896,$AU2911/$AV2881*CF$12),0)))","v":0},0,{"$f":"MIN(CH2896,IF(CH2881>=1,(CH2896/CH2881)*CH$12,IF(CH2881>0,MIN(CH2896,$AU2911/$AV2881*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":2938},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU2893+AU2908-AU2923","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2893+BY2908-BY2923","v":0},0,{"$f":"CA2893+CA2908-CA2923","v":0},0,0,{"$f":"CD2893+CD2908-CD2923","v":0},0,{"$f":"CF2893+CF2908-CF2923","v":0},0,{"$f":"CH2893+CH2908-CH2923","v":0}]
[{"$f":"ROW()","v":2948},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2958},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2971},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2980},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":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,{"$f":"AV$156","v":0}]
[{"$f":"ROW()","v":2995},"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":"AV$163","v":0}]
[{"$f":"ROW()","v":3005},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AW2975,IF(AW2960>=1,(AW2975/AW2960)*AW$12,IF(AW2960>0,MIN(AW2975,$AV2990/$AW2960*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD2975,IF(CD2960>=1,(CD2975/CD2960)*CD$12,IF(CD2960>0,MIN(CD2975,$AV2990/$AW2960*CD$12),0)))","v":0},0,{"$f":"MIN(CF2975,IF(CF2960>=1,(CF2975/CF2960)*CF$12,IF(CF2960>0,MIN(CF2975,$AV2990/$AW2960*CF$12),0)))","v":0},0,{"$f":"MIN(CH2975,IF(CH2960>=1,(CH2975/CH2960)*CH$12,IF(CH2960>0,MIN(CH2975,$AV2990/$AW2960*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":3021},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV2976+AV2991-AV3006","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD2976+CD2991-CD3006","v":0},0,{"$f":"CF2976+CF2991-CF3006","v":0},0,{"$f":"CH2976+CH2991-CH3006","v":0}]
[{"$f":"ROW()","v":3027},{"$f":"TEXT(EOMONTH(LEFT(B2951,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/09/2005 Capex"}]
[{"$f":"ROW()","v":3038},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$42","v":0},{"$f":"MAX(AX3038-0.25,0)","v":0},{"$f":"MAX(AY3038-0.25,0)","v":0},{"$f":"MAX(AZ3038-0.25,0)","v":0},{"$f":"MAX(BA3038-0.25,0)","v":0},{"$f":"MAX(BB3038-0.25,0)","v":0},{"$f":"MAX(BC3038-0.25,0)","v":0},{"$f":"MAX(BD3038-0.25,0)","v":0},{"$f":"MAX(BE3038-0.25,0)","v":0},{"$f":"MAX(BF3038-0.25,0)","v":0},{"$f":"MAX(BG3038-0.25,0)","v":0},{"$f":"MAX(BH3038-0.25,0)","v":0},{"$f":"MAX(BI3038-0.25,0)","v":0},{"$f":"MAX(BJ3038-0.25,0)","v":0},{"$f":"MAX(BK3038-0.25,0)","v":0},{"$f":"MAX(BL3038-0.25,0)","v":0},{"$f":"MAX(BM3038-0.25,0)","v":0},{"$f":"MAX(BN3038-0.25,0)","v":0},{"$f":"MAX(BO3038-1,0)","v":0},{"$f":"MAX(BP3038-1,0)","v":0},{"$f":"MAX(BQ3038-1,0)","v":0},{"$f":"MAX(BR3038-1,0)","v":0},{"$f":"MAX(BS3038-1,0)","v":0},{"$f":"MAX(BT3038-1,0)","v":0},{"$f":"MAX(BU3038-1,0)","v":0},{"$f":"MAX(BV3038-1,0)","v":0},{"$f":"MAX(BW3038-1,0)","v":0},{"$f":"MAX(BX3038-1,0)","v":0},{"$f":"MAX(BY3038-1,0)","v":0},{"$f":"MAX(BZ3038-1,0)","v":0},{"$f":"MAX(CA3038-1,0)","v":0},{"$f":"MAX(CB3038-1,0)","v":0},{"$f":"MAX(CC3038-1,0)","v":0},{"$f":"MAX(CD3038-1,0)","v":0},{"$f":"MAX(CE3038-1,0)","v":0},{"$f":"MAX(CF3038-1,0)","v":0},{"$f":"MAX(CG3038-1,0)","v":0}]
[{"$f":"ROW()","v":3053},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW3098","v":0},{"$f":"AX3098","v":0},{"$f":"AY3098","v":0},{"$f":"AZ3098","v":0},{"$f":"BA3098","v":0},{"$f":"BB3098","v":0},{"$f":"BC3098","v":0},{"$f":"BD3098","v":0},{"$f":"BE3098","v":0},{"$f":"BF3098","v":0},{"$f":"BG3098","v":0},{"$f":"BH3098","v":0},{"$f":"BI3098","v":0},{"$f":"BJ3098","v":0},{"$f":"BK3098","v":0},{"$f":"BL3098","v":0},{"$f":"BM3098","v":0},{"$f":"BN3098","v":0},{"$f":"BO3098","v":0},{"$f":"BP3098","v":0},{"$f":"BQ3098","v":0},{"$f":"BR3098","v":0},{"$f":"BS3098","v":0},{"$f":"BT3098","v":0},{"$f":"BU3098","v":0},{"$f":"BV3098","v":0},{"$f":"BW3098","v":0},{"$f":"BX3098","v":0},{"$f":"BY3098","v":0},{"$f":"BZ3098","v":0},{"$f":"CA3098","v":0},{"$f":"CB3098","v":0},{"$f":"CC3098","v":0},{"$f":"CD3098","v":0},{"$f":"CE3098","v":0},{"$f":"CF3098","v":0},{"$f":"CG3098","v":0}]
[{"$f":"ROW()","v":3063},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW$155","v":0}]
[{"$f":"ROW()","v":3071},"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,{"$f":"AW$163","v":0}]
[{"$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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3098},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3100},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3117},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3121},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS3166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3132},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3142},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX$158","v":0.44005056999999997}]
[{"$f":"ROW()","v":3154},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AY3124,IF(AY3109>=1,(AY3124/AY3109)*AY$12,IF(AY3109>0,MIN(AY3124,$AX3139/$AY3109*AY$12),0)))","v":7.8748849999999999E-4},7.8748849999999999E-4,7.8748849999999999E-4,7.874885000000001E-4,7.874885000000001E-4,7.874885000000001E-4,7.874885000000001E-4,7.874885000000002E-4,7.874885000000002E-4,7.874885000000002E-4,7.8748850000000031E-4,7.8748850000000031E-4,7.8748850000000031E-4,7.8748850000000042E-4,7.8748850000000042E-4,7.8748850000000053E-4,3.1499540000000021E-3,3.1499540000000021E-3,3.1499540000000021E-3,3.1499540000000021E-3,3.1499540000000026E-3,3.1499540000000026E-3,0,0,0,0,{"$f":"MIN(BY3124,IF(BY3109>=1,(BY3124/BY3109)*BY$12,IF(BY3109>0,MIN(BY3124,$AX3139/$AY3109*BY$12),0)))","v":0},0,{"$f":"MIN(CA3124,IF(CA3109>=1,(CA3124/CA3109)*CA$12,IF(CA3109>0,MIN(CA3124,$AX3139/$AY3109*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD3124,IF(CD3109>=1,(CD3124/CD3109)*CD$12,IF(CD3109>0,MIN(CD3124,$AX3139/$AY3109*CD$12),0)))","v":0},0,{"$f":"MIN(CF3124,IF(CF3109>=1,(CF3124/CF3109)*CF$12,IF(CF3109>0,MIN(CF3124,$AX3139/$AY3109*CF$12),0)))","v":0},0,{"$f":"MIN(CH3124,IF(CH3109>=1,(CH3124/CH3109)*CH$12,IF(CH3109>0,MIN(CH3124,$AX3139/$AY3109*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":3164},"Closing Asset Values"]
[{"$f":"ROW()","v":3181},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(AZ3181-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,{"$f":"MAX(BO3181-1,0)","v":15.25},{"$f":"MAX(BP3181-1,0)","v":14.25},13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0]
[{"$f":"ROW()","v":3190},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$42","v":0},{"$f":"MAX(AZ3190-0.25,0)","v":0},{"$f":"MAX(BA3190-0.25,0)","v":0},{"$f":"MAX(BB3190-0.25,0)","v":0},{"$f":"MAX(BC3190-0.25,0)","v":0},{"$f":"MAX(BD3190-0.25,0)","v":0},{"$f":"MAX(BE3190-0.25,0)","v":0},{"$f":"MAX(BF3190-0.25,0)","v":0},{"$f":"MAX(BG3190-0.25,0)","v":0},{"$f":"MAX(BH3190-0.25,0)","v":0},{"$f":"MAX(BI3190-0.25,0)","v":0},{"$f":"MAX(BJ3190-0.25,0)","v":0},{"$f":"MAX(BK3190-0.25,0)","v":0},{"$f":"MAX(BL3190-0.25,0)","v":0},{"$f":"MAX(BM3190-0.25,0)","v":0},{"$f":"MAX(BN3190-0.25,0)","v":0},{"$f":"MAX(BO3190-1,0)","v":0},{"$f":"MAX(BP3190-1,0)","v":0},{"$f":"MAX(BQ3190-1,0)","v":0},{"$f":"MAX(BR3190-1,0)","v":0},{"$f":"MAX(BS3190-1,0)","v":0},{"$f":"MAX(BT3190-1,0)","v":0},{"$f":"MAX(BU3190-1,0)","v":0},{"$f":"MAX(BV3190-1,0)","v":0},{"$f":"MAX(BW3190-1,0)","v":0},{"$f":"MAX(BX3190-1,0)","v":0},{"$f":"MAX(BY3190-1,0)","v":0},{"$f":"MAX(BZ3190-1,0)","v":0},{"$f":"MAX(CA3190-1,0)","v":0},{"$f":"MAX(CB3190-1,0)","v":0},{"$f":"MAX(CC3190-1,0)","v":0},{"$f":"MAX(CD3190-1,0)","v":0},{"$f":"MAX(CE3190-1,0)","v":0},{"$f":"MAX(CF3190-1,0)","v":0},{"$f":"MAX(CG3190-1,0)","v":0}]
[{"$f":"ROW()","v":3200},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3214},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY$154","v":0}]
[{"$f":"ROW()","v":3222},"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":"AY$162","v":0}]
[{"$f":"ROW()","v":3231},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AZ3201,IF(AZ3186>=1,(AZ3201/AZ3186)*AZ$12,IF(AZ3186>0,MIN(AZ3201,$AY3216/$AZ3186*AZ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD3201,IF(CD3186>=1,(CD3201/CD3186)*CD$12,IF(CD3186>0,MIN(CD3201,$AY3216/$AZ3186*CD$12),0)))","v":0},0,{"$f":"MIN(CF3201,IF(CF3186>=1,(CF3201/CF3186)*CF$12,IF(CF3186>0,MIN(CF3201,$AY3216/$AZ3186*CF$12),0)))","v":0},0,{"$f":"MIN(CH3201,IF(CH3186>=1,(CH3201/CH3186)*CH$12,IF(CH3186>0,MIN(CH3201,$AY3216/$AZ3186*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":3237},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3254},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3241:N3253)","v":0},{"$f":"SUM(O3241:O3253)","v":0},{"$f":"SUM(P3241:P3253)","v":0},{"$f":"SUM(Q3241:Q3253)","v":0},{"$f":"SUM(R3241:R3253)","v":0},{"$f":"SUM(S3241:S3253)","v":0},{"$f":"SUM(T3241:T3253)","v":0},{"$f":"SUM(U3241:U3253)","v":0},{"$f":"SUM(V3241:V3253)","v":0},{"$f":"SUM(W3241:W3253)","v":0},{"$f":"SUM(X3241:X3253)","v":0},{"$f":"SUM(Y3241:Y3253)","v":0},{"$f":"SUM(Z3241:Z3253)","v":0},{"$f":"SUM(AA3241:AA3253)","v":0},{"$f":"SUM(AB3241:AB3253)","v":0},{"$f":"SUM(AC3241:AC3253)","v":0},{"$f":"SUM(AD3241:AD3253)","v":0},{"$f":"SUM(AE3241:AE3253)","v":0},{"$f":"SUM(AF3241:AF3253)","v":0},{"$f":"SUM(AG3241:AG3253)","v":0},{"$f":"SUM(AH3241:AH3253)","v":0},{"$f":"SUM(AI3241:AI3253)","v":0},{"$f":"SUM(AJ3241:AJ3253)","v":0},{"$f":"SUM(AK3241:AK3253)","v":0},{"$f":"SUM(AL3241:AL3253)","v":0},{"$f":"SUM(AM3241:AM3253)","v":0},{"$f":"SUM(AN3241:AN3253)","v":0},{"$f":"SUM(AO3241:AO3253)","v":0},{"$f":"SUM(AP3241:AP3253)","v":0},{"$f":"SUM(AQ3241:AQ3253)","v":0},{"$f":"SUM(AR3241:AR3253)","v":0},{"$f":"SUM(AS3241:AS3253)","v":0},{"$f":"SUM(AT3241:AT3253)","v":0},{"$f":"SUM(AU3241:AU3253)","v":0},{"$f":"SUM(AV3241:AV3253)","v":0},{"$f":"SUM(AW3241:AW3253)","v":0},{"$f":"SUM(AX3241:AX3253)","v":0},{"$f":"SUM(AY3241:AY3253)","v":0},{"$f":"SUM(AZ3241:AZ3253)","v":0},{"$f":"SUM(BA3241:BA3253)","v":0},{"$f":"SUM(BB3241:BB3253)","v":0},{"$f":"SUM(BC3241:BC3253)","v":0},{"$f":"SUM(BD3241:BD3253)","v":0},{"$f":"SUM(BE3241:BE3253)","v":0},{"$f":"SUM(BF3241:BF3253)","v":0},{"$f":"SUM(BG3241:BG3253)","v":0},{"$f":"SUM(BH3241:BH3253)","v":0},{"$f":"SUM(BI3241:BI3253)","v":0},{"$f":"SUM(BJ3241:BJ3253)","v":0},{"$f":"SUM(BK3241:BK3253)","v":0},{"$f":"SUM(BL3241:BL3253)","v":0},{"$f":"SUM(BM3241:BM3253)","v":0},{"$f":"SUM(BN3241:BN3253)","v":0},{"$f":"SUM(BO3241:BO3253)","v":0},{"$f":"SUM(BP3241:BP3253)","v":0},{"$f":"SUM(BQ3241:BQ3253)","v":0},{"$f":"SUM(BR3241:BR3253)","v":0},{"$f":"SUM(BS3241:BS3253)","v":0},{"$f":"SUM(BT3241:BT3253)","v":0},{"$f":"SUM(BU3241:BU3253)","v":0},{"$f":"SUM(BV3241:BV3253)","v":0},{"$f":"SUM(BW3241:BW3253)","v":0},{"$f":"SUM(BX3241:BX3253)","v":0},{"$f":"SUM(BY3241:BY3253)","v":0},{"$f":"SUM(BZ3241:BZ3253)","v":0},{"$f":"SUM(CA3241:CA3253)","v":0},{"$f":"SUM(CB3241:CB3253)","v":0},{"$f":"SUM(CC3241:CC3253)","v":0},0,{"$f":"SUM(CE3241:CE3253)","v":0},0,0,{"$f":"SUM(CH3241:CH3253)","v":0}]
[{"$f":"ROW()","v":3264},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3269},"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,{"$f":"Inputs!$E$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3281},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ3326","v":0},{"$f":"BA3326","v":0},{"$f":"BB3326","v":0},{"$f":"BC3326","v":0},{"$f":"BD3326","v":0},{"$f":"BE3326","v":0},{"$f":"BF3326","v":0},{"$f":"BG3326","v":0},{"$f":"BH3326","v":0},{"$f":"BI3326","v":0},{"$f":"BJ3326","v":0},{"$f":"BK3326","v":0},{"$f":"BL3326","v":0},{"$f":"BM3326","v":0},{"$f":"BN3326","v":0},{"$f":"BO3326","v":0},{"$f":"BP3326","v":0},{"$f":"BQ3326","v":0},{"$f":"BR3326","v":0},{"$f":"BS3326","v":0},{"$f":"BT3326","v":0},{"$f":"BU3326","v":0},{"$f":"BV3326","v":0},{"$f":"BW3326","v":0},{"$f":"BX3326","v":0},{"$f":"BY3326","v":0},{"$f":"BZ3326","v":0},{"$f":"CA3326","v":0},{"$f":"CB3326","v":0},{"$f":"CC3326","v":0},{"$f":"CD3326","v":0},{"$f":"CE3326","v":0},{"$f":"CF3326","v":0},{"$f":"CG3326","v":0}]
[{"$f":"ROW()","v":3295},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ$159","v":0}]
[{"$f":"ROW()","v":3301},"Depreciation"]
[{"$f":"ROW()","v":3314},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3327},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3335},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0]
[{"$f":"ROW()","v":3353},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3359},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3374},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA$162","v":0}]
[{"$f":"ROW()","v":3385},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BB3355,IF(BB3340>=1,(BB3355/BB3340)*BB$12,IF(BB3340>0,MIN(BB3355,$BA3370/$BB3340*BB$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD3355,IF(CD3340>=1,(CD3355/CD3340)*CD$12,IF(CD3340>0,MIN(CD3355,$BA3370/$BB3340*CD$12),0)))","v":0},0,{"$f":"MIN(CF3355,IF(CF3340>=1,(CF3355/CF3340)*CF$12,IF(CF3340>0,MIN(CF3355,$BA3370/$BB3340*CF$12),0)))","v":0},0,{"$f":"MIN(CH3355,IF(CH3340>=1,(CH3355/CH3340)*CH$12,IF(CH3340>0,MIN(CH3355,$BA3370/$BB3340*CH$12),0)))","v":0}]
[{"$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,{"$f":"BA3350+BA3365-BA3380","v":0},0,{"$f":"BC3350+BC3365-BC3380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3350+BY3365-BY3380","v":0},0,{"$f":"CA3350+CA3365-CA3380","v":0},0,0,{"$f":"CD3350+CD3365-CD3380","v":0},0,{"$f":"CF3350+CF3365-CF3380","v":0},0,{"$f":"CH3350+CH3365-CH3380","v":0}]
[{"$f":"ROW()","v":3400},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA3355+BA3370-BA3385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD3355+CD3370-CD3385","v":0},0,{"$f":"CF3355+CF3370-CF3385","v":0},0,{"$f":"CH3355+CH3370-CH3385","v":0}]
[{"$f":"ROW()","v":3417},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(BC3417-0.25,0)","v":4.75},{"$f":"MAX(BD3417-0.25,0)","v":4.5},{"$f":"MAX(BE3417-0.25,0)","v":4.25},{"$f":"MAX(BF3417-0.25,0)","v":4},{"$f":"MAX(BG3417-0.25,0)","v":3.75},{"$f":"MAX(BH3417-0.25,0)","v":3.5},{"$f":"MAX(BI3417-0.25,0)","v":3.25},{"$f":"MAX(BJ3417-0.25,0)","v":3},{"$f":"MAX(BK3417-0.25,0)","v":2.75},{"$f":"MAX(BL3417-0.25,0)","v":2.5},{"$f":"MAX(BM3417-0.25,0)","v":2.25},{"$f":"MAX(BN3417-0.25,0)","v":2},{"$f":"MAX(BO3417-1,0)","v":1},{"$f":"MAX(BP3417-1,0)","v":0},{"$f":"MAX(BQ3417-1,0)","v":0},{"$f":"MAX(BR3417-1,0)","v":0},{"$f":"MAX(BS3417-1,0)","v":0},{"$f":"MAX(BT3417-1,0)","v":0},{"$f":"MAX(BU3417-1,0)","v":0},{"$f":"MAX(BV3417-1,0)","v":0},{"$f":"MAX(BW3417-1,0)","v":0},{"$f":"MAX(BX3417-1,0)","v":0},{"$f":"MAX(BY3417-1,0)","v":0},{"$f":"MAX(BZ3417-1,0)","v":0},{"$f":"MAX(CA3417-1,0)","v":0},{"$f":"MAX(CB3417-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3424},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB3469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR3469","v":0},{"$f":"BS3469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3432},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB3477","v":0},{"$f":"BC3477","v":0},{"$f":"BD3477","v":0},{"$f":"BE3477","v":0},{"$f":"BF3477","v":0},{"$f":"BG3477","v":0},{"$f":"BH3477","v":0},{"$f":"BI3477","v":0},{"$f":"BJ3477","v":0},{"$f":"BK3477","v":0},{"$f":"BL3477","v":0},{"$f":"BM3477","v":0},{"$f":"BN3477","v":0},{"$f":"BO3477","v":0},{"$f":"BP3477","v":0},{"$f":"BQ3477","v":0},{"$f":"BR3477","v":0},{"$f":"BS3477","v":0},{"$f":"BT3477","v":0},{"$f":"BU3477","v":0},{"$f":"BV3477","v":0},{"$f":"BW3477","v":0},{"$f":"BX3477","v":0},{"$f":"BY3477","v":0},{"$f":"BZ3477","v":0},{"$f":"CA3477","v":0},{"$f":"CB3477","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3449},"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":"BB$161","v":0}]
[{"$f":"ROW()","v":3457},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BC3427,IF(BC3412>=1,(BC3427/BC3412)*BC$12,IF(BC3412>0,MIN(BC3427,$BB3442/$BC3412*BC$12),0)))","v":4.7548753750000002E-3},4.7548753750000002E-3,4.7548753750000002E-3,4.7548753749999994E-3,4.7548753749999994E-3,4.7548753749999994E-3,4.7548753749999985E-3,4.7548753749999985E-3,4.7548753749999985E-3,4.7548753749999976E-3,4.7548753749999976E-3,4.7548753749999968E-3,1.9019501499999987E-2,1.9019501499999987E-2,1.9019501499999987E-2,1.9019501499999987E-2,1.9019501499999987E-2,1.901950149999999E-2,1.901950149999999E-2,1.901950149999999E-2,1.9019501499999994E-2,1.9019501499999994E-2,{"$f":"MIN(BY3427,IF(BY3412>=1,(BY3427/BY3412)*BY$12,IF(BY3412>0,MIN(BY3427,$BB3442/$BC3412*BY$12),0)))","v":1.9019501499999997E-2},1.9019501499999997E-2,{"$f":"MIN(CA3427,IF(CA3412>=1,(CA3427/CA3412)*CA$12,IF(CA3412>0,MIN(CA3427,$BB3442/$BC3412*CA$12),0)))","v":1.9019501499999997E-2},1.9019501499999997E-2,1.9019501499999997E-2,{"$f":"MIN(CD3427,IF(CD3412>=1,(CD3427/CD3412)*CD$12,IF(CD3412>0,MIN(CD3427,$BB3442/$BC3412*CD$12),0)))","v":1.9019501500000001E-2},1.9019501500000001E-2,{"$f":"MIN(CF3427,IF(CF3412>=1,(CF3427/CF3412)*CF$12,IF(CF3412>0,MIN(CF3427,$BB3442/$BC3412*CF$12),0)))","v":0},0,{"$f":"MIN(CH3427,IF(CH3412>=1,(CH3427/CH3412)*CH$12,IF(CH3412>0,MIN(CH3427,$BB3442/$BC3412*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":3464},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3478},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3490},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3496},"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,{"$f":"Inputs!$E$44","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0]
[{"$f":"ROW()","v":3507},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3522},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC$158","v":0}]
[{"$f":"ROW()","v":3528},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3515:N3527)","v":0},{"$f":"SUM(O3515:O3527)","v":0},{"$f":"SUM(P3515:P3527)","v":0},{"$f":"SUM(Q3515:Q3527)","v":0},{"$f":"SUM(R3515:R3527)","v":0},{"$f":"SUM(S3515:S3527)","v":0},{"$f":"SUM(T3515:T3527)","v":0},{"$f":"SUM(U3515:U3527)","v":0},{"$f":"SUM(V3515:V3527)","v":0},{"$f":"SUM(W3515:W3527)","v":0},{"$f":"SUM(X3515:X3527)","v":0},{"$f":"SUM(Y3515:Y3527)","v":0},{"$f":"SUM(Z3515:Z3527)","v":0},{"$f":"SUM(AA3515:AA3527)","v":0},{"$f":"SUM(AB3515:AB3527)","v":0},{"$f":"SUM(AC3515:AC3527)","v":0},{"$f":"SUM(AD3515:AD3527)","v":0},{"$f":"SUM(AE3515:AE3527)","v":0},{"$f":"SUM(AF3515:AF3527)","v":0},{"$f":"SUM(AG3515:AG3527)","v":0},{"$f":"SUM(AH3515:AH3527)","v":0},{"$f":"SUM(AI3515:AI3527)","v":0},{"$f":"SUM(AJ3515:AJ3527)","v":0},{"$f":"SUM(AK3515:AK3527)","v":0},{"$f":"SUM(AL3515:AL3527)","v":0},{"$f":"SUM(AM3515:AM3527)","v":0},{"$f":"SUM(AN3515:AN3527)","v":0},{"$f":"SUM(AO3515:AO3527)","v":0},{"$f":"SUM(AP3515:AP3527)","v":0},{"$f":"SUM(AQ3515:AQ3527)","v":0},{"$f":"SUM(AR3515:AR3527)","v":0},{"$f":"SUM(AS3515:AS3527)","v":0},{"$f":"SUM(AT3515:AT3527)","v":0},{"$f":"SUM(AU3515:AU3527)","v":0},{"$f":"SUM(AV3515:AV3527)","v":0},{"$f":"SUM(AW3515:AW3527)","v":0},{"$f":"SUM(AX3515:AX3527)","v":0},{"$f":"SUM(AY3515:AY3527)","v":0},{"$f":"SUM(AZ3515:AZ3527)","v":0},{"$f":"SUM(BA3515:BA3527)","v":0},{"$f":"SUM(BB3515:BB3527)","v":0},{"$f":"SUM(BC3515:BC3527)","v":0},{"$f":"SUM(BD3515:BD3527)","v":0},{"$f":"SUM(BE3515:BE3527)","v":0},{"$f":"SUM(BF3515:BF3527)","v":0},{"$f":"SUM(BG3515:BG3527)","v":0},{"$f":"SUM(BH3515:BH3527)","v":0},{"$f":"SUM(BI3515:BI3527)","v":0},{"$f":"SUM(BJ3515:BJ3527)","v":0},{"$f":"SUM(BK3515:BK3527)","v":0},{"$f":"SUM(BL3515:BL3527)","v":0},{"$f":"SUM(BM3515:BM3527)","v":0},{"$f":"SUM(BN3515:BN3527)","v":0},{"$f":"SUM(BO3515:BO3527)","v":0},{"$f":"SUM(BP3515:BP3527)","v":0},{"$f":"SUM(BQ3515:BQ3527)","v":0},{"$f":"SUM(BR3515:BR3527)","v":0},{"$f":"SUM(BS3515:BS3527)","v":0},{"$f":"SUM(BT3515:BT3527)","v":0},{"$f":"SUM(BU3515:BU3527)","v":0},{"$f":"SUM(BV3515:BV3527)","v":0},{"$f":"SUM(BW3515:BW3527)","v":0},{"$f":"SUM(BX3515:BX3527)","v":0},{"$f":"SUM(BY3515:BY3527)","v":0},{"$f":"SUM(BZ3515:BZ3527)","v":0},{"$f":"SUM(CA3515:CA3527)","v":0},{"$f":"SUM(CB3515:CB3527)","v":0},{"$f":"SUM(CC3515:CC3527)","v":0},0,{"$f":"SUM(CE3515:CE3527)","v":0},0,0,{"$f":"SUM(CH3515:CH3527)","v":0}]
[{"$f":"ROW()","v":3537},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BD3507,IF(BD3492>=1,(BD3507/BD3492)*BD$12,IF(BD3492>0,MIN(BD3507,$BC3522/$BD3492*BD$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD3507,IF(CD3492>=1,(CD3507/CD3492)*CD$12,IF(CD3492>0,MIN(CD3507,$BC3522/$BD3492*CD$12),0)))","v":0},0,{"$f":"MIN(CF3507,IF(CF3492>=1,(CF3507/CF3492)*CF$12,IF(CF3492>0,MIN(CF3507,$BC3522/$BD3492*CF$12),0)))","v":0},0,{"$f":"MIN(CH3507,IF(CH3492>=1,(CH3507/CH3492)*CH$12,IF(CH3492>0,MIN(CH3507,$BC3522/$BD3492*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":3554},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3557},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3569},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(BE3569-0.25,0)","v":4.75},{"$f":"MAX(BF3569-0.25,0)","v":4.5},{"$f":"MAX(BG3569-0.25,0)","v":4.25},{"$f":"MAX(BH3569-0.25,0)","v":4},{"$f":"MAX(BI3569-0.25,0)","v":3.75},{"$f":"MAX(BJ3569-0.25,0)","v":3.5},{"$f":"MAX(BK3569-0.25,0)","v":3.25},{"$f":"MAX(BL3569-0.25,0)","v":3},{"$f":"MAX(BM3569-0.25,0)","v":2.75},{"$f":"MAX(BN3569-0.25,0)","v":2.5},{"$f":"MAX(BO3569-1,0)","v":1.5},{"$f":"MAX(BP3569-1,0)","v":0.5},{"$f":"MAX(BQ3569-1,0)","v":0},{"$f":"MAX(BR3569-1,0)","v":0},{"$f":"MAX(BS3569-1,0)","v":0},{"$f":"MAX(BT3569-1,0)","v":0},{"$f":"MAX(BU3569-1,0)","v":0},{"$f":"MAX(BV3569-1,0)","v":0},{"$f":"MAX(BW3569-1,0)","v":0},{"$f":"MAX(BX3569-1,0)","v":0},{"$f":"MAX(BY3569-1,0)","v":0},{"$f":"MAX(BZ3569-1,0)","v":0},{"$f":"MAX(CA3569-1,0)","v":0},{"$f":"MAX(CB3569-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3578},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3595},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD$155","v":0}]
[{"$f":"ROW()","v":3601},"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":"BD$161","v":0}]
[{"$f":"ROW()","v":3611},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BE3581,IF(BE3566>=1,(BE3581/BE3566)*BE$12,IF(BE3566>0,MIN(BE3581,$BD3596/$BE3566*BE$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3581,IF(BY3566>=1,(BY3581/BY3566)*BY$12,IF(BY3566>0,MIN(BY3581,$BD3596/$BE3566*BY$12),0)))","v":0},0,{"$f":"MIN(CA3581,IF(CA3566>=1,(CA3581/CA3566)*CA$12,IF(CA3566>0,MIN(CA3581,$BD3596/$BE3566*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD3581,IF(CD3566>=1,(CD3581/CD3566)*CD$12,IF(CD3566>0,MIN(CD3581,$BD3596/$BE3566*CD$12),0)))","v":0},0,{"$f":"MIN(CF3581,IF(CF3566>=1,(CF3581/CF3566)*CF$12,IF(CF3566>0,MIN(CF3581,$BD3596/$BE3566*CF$12),0)))","v":0},0,{"$f":"MIN(CH3581,IF(CH3566>=1,(CH3581/CH3566)*CH$12,IF(CH3566>0,MIN(CH3581,$BD3596/$BE3566*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":3627},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD3582+BD3597-BD3612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3582+BY3597-BY3612","v":0},0,{"$f":"CA3582+CA3597-CA3612","v":0},0,0,{"$f":"CD3582+CD3597-CD3612","v":0},0,{"$f":"CF3582+CF3597-CF3612","v":0},0,{"$f":"CH3582+CH3597-CH3612","v":0}]
[{"$f":"ROW()","v":3638},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,{"$f":"MAX(BO3638-1,0)","v":16.75},15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0]
[{"$f":"ROW()","v":3642},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3659},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3671},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$155","v":0}]
[{"$f":"ROW()","v":3674},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$158","v":0}]
[{"$f":"ROW()","v":3691},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3694},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3706},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3721},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(BG3721-0.25,0)","v":4.75},{"$f":"MAX(BH3721-0.25,0)","v":4.5},{"$f":"MAX(BI3721-0.25,0)","v":4.25},{"$f":"MAX(BJ3721-0.25,0)","v":4},{"$f":"MAX(BK3721-0.25,0)","v":3.75},{"$f":"MAX(BL3721-0.25,0)","v":3.5},{"$f":"MAX(BM3721-0.25,0)","v":3.25},{"$f":"MAX(BN3721-0.25,0)","v":3},{"$f":"MAX(BO3721-1,0)","v":2},{"$f":"MAX(BP3721-1,0)","v":1},{"$f":"MAX(BQ3721-1,0)","v":0},{"$f":"MAX(BR3721-1,0)","v":0},{"$f":"MAX(BS3721-1,0)","v":0},{"$f":"MAX(BT3721-1,0)","v":0},{"$f":"MAX(BU3721-1,0)","v":0},{"$f":"MAX(BV3721-1,0)","v":0},{"$f":"MAX(BW3721-1,0)","v":0},{"$f":"MAX(BX3721-1,0)","v":0},{"$f":"MAX(BY3721-1,0)","v":0},{"$f":"MAX(BZ3721-1,0)","v":0},{"$f":"MAX(CA3721-1,0)","v":0},{"$f":"MAX(CB3721-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3732},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19540859999999999,0.19052338499999999,0.18563816999999999,0.18075295499999999,0.17586773999999999,0.170982525,0.16609731,0.161212095,0.15632688,0.13678602000000001,0.11724516000000001,9.7704300000000008E-2,7.8163440000000001E-2,5.8622580000000001E-2,3.908172E-2,1.954086E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3738},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3754},"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":"BF$162","v":0}]
[{"$f":"ROW()","v":3764},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BG3734,IF(BG3719>=1,(BG3734/BG3719)*BG$12,IF(BG3719>0,MIN(BG3734,$BF3749/$BG3719*BG$12),0)))","v":1.5158574999999999E-4},1.5158574999999999E-4,1.5158574999999999E-4,1.5158574999999996E-4,1.5158574999999996E-4,1.5158574999999996E-4,1.5158574999999996E-4,1.5158574999999994E-4,6.0634299999999975E-4,6.0634299999999964E-4,6.0634299999999964E-4,6.0634299999999975E-4,6.0634299999999964E-4,6.0634299999999953E-4,6.0634299999999953E-4,6.0634299999999953E-4,6.0634299999999953E-4,6.0634299999999953E-4,{"$f":"MIN(BY3734,IF(BY3719>=1,(BY3734/BY3719)*BY$12,IF(BY3719>0,MIN(BY3734,$BF3749/$BG3719*BY$12),0)))","v":6.0634299999999953E-4},6.0634299999999953E-4,{"$f":"MIN(CA3734,IF(CA3719>=1,(CA3734/CA3719)*CA$12,IF(CA3719>0,MIN(CA3734,$BF3749/$BG3719*CA$12),0)))","v":6.0634299999999953E-4},6.0634299999999942E-4,6.0634299999999942E-4,{"$f":"MIN(CD3734,IF(CD3719>=1,(CD3734/CD3719)*CD$12,IF(CD3719>0,MIN(CD3734,$BF3749/$BG3719*CD$12),0)))","v":6.0634299999999942E-4},6.0634299999999942E-4,{"$f":"MIN(CF3734,IF(CF3719>=1,(CF3734/CF3719)*CF$12,IF(CF3719>0,MIN(CF3734,$BF3749/$BG3719*CF$12),0)))","v":6.0634299999999942E-4},0,{"$f":"MIN(CH3734,IF(CH3719>=1,(CH3734/CH3719)*CH$12,IF(CH3719>0,MIN(CH3734,$BF3749/$BG3719*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":3771},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3758:N3770)","v":0},{"$f":"SUM(O3758:O3770)","v":0},{"$f":"SUM(P3758:P3770)","v":0},{"$f":"SUM(Q3758:Q3770)","v":0},{"$f":"SUM(R3758:R3770)","v":0},{"$f":"SUM(S3758:S3770)","v":0},{"$f":"SUM(T3758:T3770)","v":0},{"$f":"SUM(U3758:U3770)","v":0},{"$f":"SUM(V3758:V3770)","v":0},{"$f":"SUM(W3758:W3770)","v":0},{"$f":"SUM(X3758:X3770)","v":0},{"$f":"SUM(Y3758:Y3770)","v":0},{"$f":"SUM(Z3758:Z3770)","v":0},{"$f":"SUM(AA3758:AA3770)","v":0},{"$f":"SUM(AB3758:AB3770)","v":0},{"$f":"SUM(AC3758:AC3770)","v":0},{"$f":"SUM(AD3758:AD3770)","v":0},{"$f":"SUM(AE3758:AE3770)","v":0},{"$f":"SUM(AF3758:AF3770)","v":0},{"$f":"SUM(AG3758:AG3770)","v":0},{"$f":"SUM(AH3758:AH3770)","v":0},{"$f":"SUM(AI3758:AI3770)","v":0},{"$f":"SUM(AJ3758:AJ3770)","v":0},{"$f":"SUM(AK3758:AK3770)","v":0},{"$f":"SUM(AL3758:AL3770)","v":0},{"$f":"SUM(AM3758:AM3770)","v":0},{"$f":"SUM(AN3758:AN3770)","v":0},{"$f":"SUM(AO3758:AO3770)","v":0},{"$f":"SUM(AP3758:AP3770)","v":0},{"$f":"SUM(AQ3758:AQ3770)","v":0},{"$f":"SUM(AR3758:AR3770)","v":0},{"$f":"SUM(AS3758:AS3770)","v":0},{"$f":"SUM(AT3758:AT3770)","v":0},{"$f":"SUM(AU3758:AU3770)","v":0},{"$f":"SUM(AV3758:AV3770)","v":0},{"$f":"SUM(AW3758:AW3770)","v":0},{"$f":"SUM(AX3758:AX3770)","v":0},{"$f":"SUM(AY3758:AY3770)","v":0},{"$f":"SUM(AZ3758:AZ3770)","v":0},{"$f":"SUM(BA3758:BA3770)","v":0},{"$f":"SUM(BB3758:BB3770)","v":0},{"$f":"SUM(BC3758:BC3770)","v":0},{"$f":"SUM(BD3758:BD3770)","v":0},{"$f":"SUM(BE3758:BE3770)","v":0},{"$f":"SUM(BF3758:BF3770)","v":0},{"$f":"SUM(BG3758:BG3770)","v":3.0712474875E-2},{"$f":"SUM(BH3758:BH3770)","v":3.0712474875000003E-2},{"$f":"SUM(BI3758:BI3770)","v":3.0712474875E-2},{"$f":"SUM(BJ3758:BJ3770)","v":3.0712474875000003E-2},{"$f":"SUM(BK3758:BK3770)","v":3.0712474875000003E-2},{"$f":"SUM(BL3758:BL3770)","v":3.0712474875E-2},{"$f":"SUM(BM3758:BM3770)","v":3.0712474875E-2},{"$f":"SUM(BN3758:BN3770)","v":3.0712474875E-2},{"$f":"SUM(BO3758:BO3770)","v":0.12284989949999998},{"$f":"SUM(BP3758:BP3770)","v":0.1228498995},{"$f":"SUM(BQ3758:BQ3770)","v":0.1228498995},{"$f":"SUM(BR3758:BR3770)","v":0.1228498995},{"$f":"SUM(BS3758:BS3770)","v":0.12284989950000001},{"$f":"SUM(BT3758:BT3770)","v":0.12284989950000001},{"$f":"SUM(BU3758:BU3770)","v":0.12284989950000001},{"$f":"SUM(BV3758:BV3770)","v":0.12284989950000001},{"$f":"SUM(BW3758:BW3770)","v":5.6705248500000006E-2},{"$f":"SUM(BX3758:BX3770)","v":5.6705248500000006E-2},{"$f":"SUM(BY3758:BY3770)","v":5.6705248500000006E-2},{"$f":"SUM(BZ3758:BZ3770)","v":5.6705248500000006E-2},{"$f":"SUM(CA3758:CA3770)","v":5.6705248500000006E-2},{"$f":"SUM(CB3758:CB3770)","v":5.6705248500000013E-2},{"$f":"SUM(CC3758:CC3770)","v":5.6705248500000013E-2},5.670524850000002E-2,{"$f":"SUM(CE3758:CE3770)","v":5.6705248500000013E-2},5.6705248500000013E-2,0,{"$f":"SUM(CH3758:CH3770)","v":0}]
[{"$f":"ROW()","v":3779},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3734+BF3749-BF3764","v":1.212686E-2},1.1975274249999999E-2,1.1823688499999999E-2,1.1672102749999998E-2,1.1520516999999997E-2,1.1368931249999997E-2,1.1217345499999996E-2,1.1065759749999996E-2,1.0914173999999995E-2,1.0307830999999995E-2,9.7014879999999942E-3,9.0951449999999955E-3,8.4888019999999949E-3,7.8824589999999944E-3,7.2761159999999948E-3,6.6697729999999952E-3,6.0634299999999955E-3,5.4570869999999959E-3,4.8507439999999962E-3,{"$f":"BY3734+BY3749-BY3764","v":4.2444009999999966E-3},3.638057999999997E-3,{"$f":"CA3734+CA3749-CA3764","v":3.0317149999999973E-3},2.4253719999999977E-3,1.8190289999999983E-3,{"$f":"CD3734+CD3749-CD3764","v":1.2126859999999988E-3},6.0634299999999942E-4,{"$f":"CF3734+CF3749-CF3764","v":0},0,{"$f":"CH3734+CH3749-CH3764","v":0}]
[{"$f":"ROW()","v":3796},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3804},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG3849","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS3849","v":0},0,0,0,{"$f":"BW3849","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3811},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3821},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG$153","v":0}]
[{"$f":"ROW()","v":3833},"Depreciation"]
[{"$f":"ROW()","v":3843},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3854},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG3809+BG3824-BG3839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3809+BY3824-BY3839","v":0},0,{"$f":"CA3809+CA3824-CA3839","v":0},0,0,{"$f":"CD3809+CD3824-CD3839","v":0},0,{"$f":"CF3809+CF3824-CF3839","v":0},0,{"$f":"CH3809+CH3824-CH3839","v":0}]
[{"$f":"ROW()","v":3869},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3881},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS3926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3891},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3901},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH$157","v":0}]
[{"$f":"ROW()","v":3914},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BJ3884,IF(BJ3869>=1,(BJ3884/BJ3869)*BJ$12,IF(BJ3869>0,MIN(BJ3884,$BH3899/$BI3869*BJ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3884,IF(BY3869>=1,(BY3884/BY3869)*BY$12,IF(BY3869>0,MIN(BY3884,$BH3899/$BI3869*BY$12),0)))","v":0},0,{"$f":"MIN(CA3884,IF(CA3869>=1,(CA3884/CA3869)*CA$12,IF(CA3869>0,MIN(CA3884,$BH3899/$BI3869*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD3884,IF(CD3869>=1,(CD3884/CD3869)*CD$12,IF(CD3869>0,MIN(CD3884,$BH3899/$BI3869*CD$12),0)))","v":0},0,{"$f":"MIN(CF3884,IF(CF3869>=1,(CF3884/CF3869)*CF$12,IF(CF3869>0,MIN(CF3884,$BH3899/$BI3869*CF$12),0)))","v":0},0,{"$f":"MIN(CH3884,IF(CH3869>=1,(CH3884/CH3869)*CH$12,IF(CH3869>0,MIN(CH3884,$BH3899/$BI3869*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":3923},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3910:N3922)","v":0},{"$f":"SUM(O3910:O3922)","v":0},{"$f":"SUM(P3910:P3922)","v":0},{"$f":"SUM(Q3910:Q3922)","v":0},{"$f":"SUM(R3910:R3922)","v":0},{"$f":"SUM(S3910:S3922)","v":0},{"$f":"SUM(T3910:T3922)","v":0},{"$f":"SUM(U3910:U3922)","v":0},{"$f":"SUM(V3910:V3922)","v":0},{"$f":"SUM(W3910:W3922)","v":0},{"$f":"SUM(X3910:X3922)","v":0},{"$f":"SUM(Y3910:Y3922)","v":0},{"$f":"SUM(Z3910:Z3922)","v":0},{"$f":"SUM(AA3910:AA3922)","v":0},{"$f":"SUM(AB3910:AB3922)","v":0},{"$f":"SUM(AC3910:AC3922)","v":0},{"$f":"SUM(AD3910:AD3922)","v":0},{"$f":"SUM(AE3910:AE3922)","v":0},{"$f":"SUM(AF3910:AF3922)","v":0},{"$f":"SUM(AG3910:AG3922)","v":0},{"$f":"SUM(AH3910:AH3922)","v":0},{"$f":"SUM(AI3910:AI3922)","v":0},{"$f":"SUM(AJ3910:AJ3922)","v":0},{"$f":"SUM(AK3910:AK3922)","v":0},{"$f":"SUM(AL3910:AL3922)","v":0},{"$f":"SUM(AM3910:AM3922)","v":0},{"$f":"SUM(AN3910:AN3922)","v":0},{"$f":"SUM(AO3910:AO3922)","v":0},{"$f":"SUM(AP3910:AP3922)","v":0},{"$f":"SUM(AQ3910:AQ3922)","v":0},{"$f":"SUM(AR3910:AR3922)","v":0},{"$f":"SUM(AS3910:AS3922)","v":0},{"$f":"SUM(AT3910:AT3922)","v":0},{"$f":"SUM(AU3910:AU3922)","v":0},{"$f":"SUM(AV3910:AV3922)","v":0},{"$f":"SUM(AW3910:AW3922)","v":0},{"$f":"SUM(AX3910:AX3922)","v":0},{"$f":"SUM(AY3910:AY3922)","v":0},{"$f":"SUM(AZ3910:AZ3922)","v":0},{"$f":"SUM(BA3910:BA3922)","v":0},{"$f":"SUM(BB3910:BB3922)","v":0},{"$f":"SUM(BC3910:BC3922)","v":0},{"$f":"SUM(BD3910:BD3922)","v":0},{"$f":"SUM(BE3910:BE3922)","v":0},{"$f":"SUM(BF3910:BF3922)","v":0},{"$f":"SUM(BG3910:BG3922)","v":0},{"$f":"SUM(BH3910:BH3922)","v":0},{"$f":"SUM(BI3910:BI3922)","v":0},{"$f":"SUM(BJ3910:BJ3922)","v":0},{"$f":"SUM(BK3910:BK3922)","v":0},{"$f":"SUM(BL3910:BL3922)","v":0},{"$f":"SUM(BM3910:BM3922)","v":0},{"$f":"SUM(BN3910:BN3922)","v":0},{"$f":"SUM(BO3910:BO3922)","v":0},{"$f":"SUM(BP3910:BP3922)","v":0},{"$f":"SUM(BQ3910:BQ3922)","v":0},{"$f":"SUM(BR3910:BR3922)","v":0},{"$f":"SUM(BS3910:BS3922)","v":0},{"$f":"SUM(BT3910:BT3922)","v":0},{"$f":"SUM(BU3910:BU3922)","v":0},{"$f":"SUM(BV3910:BV3922)","v":0},{"$f":"SUM(BW3910:BW3922)","v":0},{"$f":"SUM(BX3910:BX3922)","v":0},{"$f":"SUM(BY3910:BY3922)","v":0},{"$f":"SUM(BZ3910:BZ3922)","v":0},{"$f":"SUM(CA3910:CA3922)","v":0},{"$f":"SUM(CB3910:CB3922)","v":0},{"$f":"SUM(CC3910:CC3922)","v":0},0,{"$f":"SUM(CE3910:CE3922)","v":0},0,0,{"$f":"SUM(CH3910:CH3922)","v":0}]
[{"$f":"ROW()","v":3931},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH3886+BH3901-BH3916","v":0},{"$f":"BI3886+BI3901-BI3916","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3886+BY3901-BY3916","v":0},0,{"$f":"CA3886+CA3901-CA3916","v":0},0,0,{"$f":"CD3886+CD3901-CD3916","v":0},0,{"$f":"CF3886+CF3901-CF3916","v":0},0,{"$f":"CH3886+CH3901-CH3916","v":0}]
[{"$f":"ROW()","v":3938},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3925:N3937)","v":0},{"$f":"SUM(O3925:O3937)","v":0},{"$f":"SUM(P3925:P3937)","v":0},{"$f":"SUM(Q3925:Q3937)","v":0},{"$f":"SUM(R3925:R3937)","v":0},{"$f":"SUM(S3925:S3937)","v":0},{"$f":"SUM(T3925:T3937)","v":0},{"$f":"SUM(U3925:U3937)","v":0},{"$f":"SUM(V3925:V3937)","v":0},{"$f":"SUM(W3925:W3937)","v":0},{"$f":"SUM(X3925:X3937)","v":0},{"$f":"SUM(Y3925:Y3937)","v":0},{"$f":"SUM(Z3925:Z3937)","v":0},{"$f":"SUM(AA3925:AA3937)","v":0},{"$f":"SUM(AB3925:AB3937)","v":0},{"$f":"SUM(AC3925:AC3937)","v":0},{"$f":"SUM(AD3925:AD3937)","v":0},{"$f":"SUM(AE3925:AE3937)","v":0},{"$f":"SUM(AF3925:AF3937)","v":0},{"$f":"SUM(AG3925:AG3937)","v":0},{"$f":"SUM(AH3925:AH3937)","v":0},{"$f":"SUM(AI3925:AI3937)","v":0},{"$f":"SUM(AJ3925:AJ3937)","v":0},{"$f":"SUM(AK3925:AK3937)","v":0},{"$f":"SUM(AL3925:AL3937)","v":0},{"$f":"SUM(AM3925:AM3937)","v":0},{"$f":"SUM(AN3925:AN3937)","v":0},{"$f":"SUM(AO3925:AO3937)","v":0},{"$f":"SUM(AP3925:AP3937)","v":0},{"$f":"SUM(AQ3925:AQ3937)","v":0},{"$f":"SUM(AR3925:AR3937)","v":0},{"$f":"SUM(AS3925:AS3937)","v":0},{"$f":"SUM(AT3925:AT3937)","v":0},{"$f":"SUM(AU3925:AU3937)","v":0},{"$f":"SUM(AV3925:AV3937)","v":0},{"$f":"SUM(AW3925:AW3937)","v":0},{"$f":"SUM(AX3925:AX3937)","v":0},{"$f":"SUM(AY3925:AY3937)","v":0},{"$f":"SUM(AZ3925:AZ3937)","v":0},{"$f":"SUM(BA3925:BA3937)","v":0},{"$f":"SUM(BB3925:BB3937)","v":0},{"$f":"SUM(BC3925:BC3937)","v":0},{"$f":"SUM(BD3925:BD3937)","v":0},{"$f":"SUM(BE3925:BE3937)","v":0},{"$f":"SUM(BF3925:BF3937)","v":0},{"$f":"SUM(BG3925:BG3937)","v":0},{"$f":"SUM(BH3925:BH3937)","v":0},{"$f":"SUM(BI3925:BI3937)","v":0},{"$f":"SUM(BJ3925:BJ3937)","v":0},{"$f":"SUM(BK3925:BK3937)","v":0},{"$f":"SUM(BL3925:BL3937)","v":0},{"$f":"SUM(BM3925:BM3937)","v":0},{"$f":"SUM(BN3925:BN3937)","v":0},{"$f":"SUM(BO3925:BO3937)","v":0},{"$f":"SUM(BP3925:BP3937)","v":0},{"$f":"SUM(BQ3925:BQ3937)","v":0},{"$f":"SUM(BR3925:BR3937)","v":0},{"$f":"SUM(BS3925:BS3937)","v":0},{"$f":"SUM(BT3925:BT3937)","v":0},{"$f":"SUM(BU3925:BU3937)","v":0},{"$f":"SUM(BV3925:BV3937)","v":0},{"$f":"SUM(BW3925:BW3937)","v":0},{"$f":"SUM(BX3925:BX3937)","v":0},{"$f":"SUM(BY3925:BY3937)","v":0},{"$f":"SUM(BZ3925:BZ3937)","v":0},{"$f":"SUM(CA3925:CA3937)","v":0},{"$f":"SUM(CB3925:CB3937)","v":0},{"$f":"SUM(CC3925:CC3937)","v":0},0,{"$f":"SUM(CE3925:CE3937)","v":0},0,0,{"$f":"SUM(CH3925:CH3937)","v":0}]
[{"$f":"ROW()","v":3948},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3964},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI4009","v":0},{"$f":"BJ4009","v":0},{"$f":"BK4009","v":0},{"$f":"BL4009","v":0},{"$f":"BM4009","v":0},{"$f":"BN4009","v":0},{"$f":"BO4009","v":0},{"$f":"BP4009","v":0},{"$f":"BQ4009","v":0},{"$f":"BR4009","v":0},{"$f":"BS4009","v":0},{"$f":"BT4009","v":0},{"$f":"BU4009","v":0},{"$f":"BV4009","v":0},{"$f":"BW4009","v":0},{"$f":"BX4009","v":0},{"$f":"BY4009","v":0},{"$f":"BZ4009","v":0},{"$f":"CA4009","v":0},{"$f":"CB4009","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3970},"Capex"]
[{"$f":"ROW()","v":3980},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI$160","v":0}]
[{"$f":"ROW()","v":3997},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4006},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI3961+BI3976-BI3991","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3961+BY3976-BY3991","v":0},0,{"$f":"CA3961+CA3976-CA3991","v":0},0,0,{"$f":"CD3961+CD3976-CD3991","v":0},0,{"$f":"CF3961+CF3976-CF3991","v":0},0,{"$f":"CH3961+CH3976-CH3991","v":0}]
[{"$f":"ROW()","v":4014},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4001:N4013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ4001:BZ4013)","v":0},0,0,0,{"$f":"SUM(CD4001:CD4013)","v":0},0,{"$f":"SUM(CF4001:CF4013)","v":0},0,{"$f":"SUM(CH4001:CH4013)","v":0}]
[{"$f":"ROW()","v":4028},"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,{"$f":"Inputs!$E$44","v":20},19.75,19.5,19.25,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":4038},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14474334999999999,0.14293405812499999,0.14112476624999998,0.13931547437499997,0.13750618249999996,0.13026901499999996,0.12303184749999996,0.11579467999999996,0.10855751249999995,0.10132034499999995,9.4083177499999948E-2,8.6846009999999946E-2,7.9608842499999943E-2,7.2371674999999955E-2,6.5134507499999966E-2,5.7897339999999971E-2,5.0660172499999975E-2,4.342300499999998E-2,3.6185837499999984E-2,2.8948669999999989E-2,2.1711502499999993E-2,1.4474334999999994E-2,7.2371674999999972E-3,0]
[{"$f":"ROW()","v":4047},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ$151","v":7.4341769999999988E-2}]
[{"$f":"ROW()","v":4060},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4047:N4059)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6920998899999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ4047:BZ4059)","v":0},0,0,0,{"$f":"SUM(CD4047:CD4059)","v":0},0,{"$f":"SUM(CF4047:CF4059)","v":0},0,{"$f":"SUM(CH4047:CH4059)","v":0}]
[{"$f":"ROW()","v":4074},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4075},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4062:N4074)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4501588E-2,3.4501588E-2,3.4501588E-2,3.4501588E-2,0.138006352,0.138006352,0.138006352,0.138006352,0.138006352,0.138006352,0.138006352,0.13800635199999997,0.13800635199999997,3.1203636999999985E-2,3.1203636999999985E-2,{"$f":"SUM(BZ4062:BZ4074)","v":3.1203636999999985E-2},3.1203636999999985E-2,3.1203636999999989E-2,3.1203636999999992E-2,{"$f":"SUM(CD4062:CD4074)","v":3.1203636999999992E-2},3.1203636999999992E-2,{"$f":"SUM(CF4062:CF4074)","v":3.1203636999999992E-2},3.1203636999999992E-2,{"$f":"SUM(CH4062:CH4074)","v":0}]
[{"$f":"ROW()","v":4096},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25]
[{"$f":"ROW()","v":4097},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4107},"Opening Asset Values"]
[{"$f":"ROW()","v":4124},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK$152","v":0}]
[{"$f":"ROW()","v":4133},"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":"BK$161","v":0}]
[{"$f":"ROW()","v":4143},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BM4113,IF(BM4098>=1,(BM4113/BM4098)*BM$12,IF(BM4098>0,MIN(BM4113,$BK4128/$BL4098*BM$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY4113,IF(BY4098>=1,(BY4113/BY4098)*BY$12,IF(BY4098>0,MIN(BY4113,$BK4128/$BL4098*BY$12),0)))","v":0},0,{"$f":"MIN(CA4113,IF(CA4098>=1,(CA4113/CA4098)*CA$12,IF(CA4098>0,MIN(CA4113,$BK4128/$BL4098*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD4113,IF(CD4098>=1,(CD4113/CD4098)*CD$12,IF(CD4098>0,MIN(CD4113,$BK4128/$BL4098*CD$12),0)))","v":0},0,{"$f":"MIN(CF4113,IF(CF4098>=1,(CF4113/CF4098)*CF$12,IF(CF4098>0,MIN(CF4113,$BK4128/$BL4098*CF$12),0)))","v":0},0,{"$f":"MIN(CH4113,IF(CH4098>=1,(CH4113/CH4098)*CH$12,IF(CH4098>0,MIN(CH4113,$BK4128/$BL4098*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":4157},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4112+BK4127-BK4142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY4112+BY4127-BY4142","v":0},0,{"$f":"CA4112+CA4127-CA4142","v":0},0,0,{"$f":"CD4112+CD4127-CD4142","v":0},0,{"$f":"CF4112+CF4127-CF4142","v":0},0,{"$f":"CH4112+CH4127-CH4142","v":0}]
[{"$f":"ROW()","v":4165},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4174},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4191},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4197},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4184:N4196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ4184:BZ4196)","v":0},0,0,0,{"$f":"SUM(CD4184:CD4196)","v":0},0,{"$f":"SUM(CF4184:CF4196)","v":0},0,{"$f":"SUM(CH4184:CH4196)","v":0}]
[{"$f":"ROW()","v":4207},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL$159","v":0}]
[{"$f":"ROW()","v":4223},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4233},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL4188+BL4203-BL4218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY4188+BY4203-BY4218","v":0},0,{"$f":"CA4188+CA4203-CA4218","v":0},0,0,{"$f":"CD4188+CD4203-CD4218","v":0},0,{"$f":"CF4188+CF4203-CF4218","v":0},0,{"$f":"CH4188+CH4203-CH4218","v":0}]
[{"$f":"ROW()","v":4240},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4255},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$43","v":5},4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4257},"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,{"$f":"Inputs!$E$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4270},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4287},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM$163","v":0}]
[{"$f":"ROW()","v":4290},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BN4260,IF(BN4245>=1,(BN4260/BN4245)*BN$12,IF(BN4245>0,MIN(BN4260,$BM4275/$BN4245*BN$12),0)))","v":0},{"$f":"MIN(BO4260,IF(BO4245>=1,(BO4260/BO4245)*BO$12,IF(BO4245>0,MIN(BO4260,$BM4275/$BN4245*BO$12),0)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY4260,IF(BY4245>=1,(BY4260/BY4245)*BY$12,IF(BY4245>0,MIN(BY4260,$BM4275/$BN4245*BY$12),0)))","v":0},0,{"$f":"MIN(CA4260,IF(CA4245>=1,(CA4260/CA4245)*CA$12,IF(CA4245>0,MIN(CA4260,$BM4275/$BN4245*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD4260,IF(CD4245>=1,(CD4260/CD4245)*CD$12,IF(CD4245>0,MIN(CD4260,$BM4275/$BN4245*CD$12),0)))","v":0},0,{"$f":"MIN(CF4260,IF(CF4245>=1,(CF4260/CF4245)*CF$12,IF(CF4245>0,MIN(CF4260,$BM4275/$BN4245*CF$12),0)))","v":0},0,{"$f":"MIN(CH4260,IF(CH4245>=1,(CH4260/CH4245)*CH$12,IF(CH4245>0,MIN(CH4260,$BM4275/$BN4245*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":4302},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4317},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4328},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4334}]
[{"$f":"ROW()","v":4350},"Capex"]
[{"$f":"ROW()","v":4360},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN$160","v":0}]
[{"$f":"ROW()","v":4367},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BO4337,IF(BO4322>=1,(BO4337/BO4322)*BO$12,IF(BO4322>0,MIN(BO4337,$BN4352/$BO4322*BO$12),0)))","v":1.4129704999999999E-3},1.4129704999999999E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000003E-3,1.4129705000000003E-3,1.4129705000000003E-3,1.4129705000000003E-3,1.4129705000000003E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000003E-3,1.4129705000000001E-3,{"$f":"MIN(CD4337,IF(CD4322>=1,(CD4337/CD4322)*CD$12,IF(CD4322>0,MIN(CD4337,$BN4352/$BO4322*CD$12),0)))","v":1.4129705000000001E-3},1.4129705000000001E-3,{"$f":"MIN(CF4337,IF(CF4322>=1,(CF4337/CF4322)*CF$12,IF(CF4322>0,MIN(CF4337,$BN4352/$BO4322*CF$12),0)))","v":1.4129705000000001E-3},1.4129705000000001E-3,{"$f":"MIN(CH4337,IF(CH4322>=1,(CH4337/CH4322)*CH$12,IF(CH4322>0,MIN(CH4337,$BN4352/$BO4322*CH$12),0)))","v":1.4129705000000001E-3}]
[{"$f":"ROW()","v":4375},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4392},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4400},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":4407},"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,{"$f":"Inputs!$E$43","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4421},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO4466","v":0},{"$f":"BP4466","v":0},{"$f":"BQ4466","v":0},{"$f":"BR4466","v":0},{"$f":"BS4466","v":0},{"$f":"BT4466","v":0},{"$f":"BU4466","v":0},{"$f":"BV4466","v":0},{"$f":"BW4466","v":0},{"$f":"BX4466","v":0},{"$f":"BY4466","v":0},{"$f":"BZ4466","v":0},{"$f":"CA4466","v":0},{"$f":"CB4466","v":0},{"$f":"CC4466","v":0},{"$f":"CD4466","v":0},{"$f":"CE4466","v":0},{"$f":"CF4466","v":0},{"$f":"CG4466","v":0}]
[{"$f":"ROW()","v":4433},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO$157","v":6.8273239999999999E-2}]
[{"$f":"ROW()","v":4439},"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":"BO$163","v":0}]
[{"$f":"ROW()","v":4450},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"MIN(CD4420,IF(CD4405>=1,(CD4420/CD4405)*CD$12,IF(CD4405>0,MIN(CD4420,$BO4435/$BP4405*CD$12),0)))","v":0},0,{"$f":"MIN(CF4420,IF(CF4405>=1,(CF4420/CF4405)*CF$12,IF(CF4405>0,MIN(CF4420,$BO4435/$BP4405*CF$12),0)))","v":0},0,{"$f":"MIN(CH4420,IF(CH4405>=1,(CH4420/CH4405)*CH$12,IF(CH4405>0,MIN(CH4420,$BO4435/$BP4405*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":4465},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO4420+BO4435-BO4450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD4420+CD4435-CD4450","v":0},0,{"$f":"CF4420+CF4435-CF4450","v":0},0,{"$f":"CH4420+CH4435-CH4450","v":0}]
[{"$f":"ROW()","v":4471},{"$f":"TEXT(EOMONTH(LEFT(B4395,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2011 Capex"}]
[{"$f":"ROW()","v":4483},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$43","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4497},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP4542","v":0},{"$f":"BQ4542","v":0},{"$f":"BR4542","v":0},{"$f":"BS4542","v":0},{"$f":"BT4542","v":0},{"$f":"BU4542","v":0},{"$f":"BV4542","v":0},{"$f":"BW4542","v":0},{"$f":"BX4542","v":0},{"$f":"BY4542","v":0},{"$f":"BZ4542","v":0},{"$f":"CA4542","v":0},{"$f":"CB4542","v":0},{"$f":"CC4542","v":0},{"$f":"CD4542","v":0},{"$f":"CE4542","v":0},{"$f":"CF4542","v":0},{"$f":"CG4542","v":0}]
[{"$f":"ROW()","v":4500},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4512},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP$160","v":0}]
[{"$f":"ROW()","v":4529},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4533},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP4488+BP4503-BP4518","v":0},0,0,0,0,0,0,0,0,{"$f":"BY4488+BY4503-BY4518","v":0},0,{"$f":"CA4488+CA4503-CA4518","v":0},0,0,{"$f":"CD4488+CD4503-CD4518","v":0},0,{"$f":"CF4488+CF4503-CF4518","v":0},0,{"$f":"CH4488+CH4503-CH4518","v":0}]
[{"$f":"ROW()","v":4544},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4554},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4570},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4576},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4593},"Depreciation"]
[{"$f":"ROW()","v":4602},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"MIN(CD4572,IF(CD4557>=1,(CD4572/CD4557)*CD$12,IF(CD4557>0,MIN(CD4572,$BQ4587/$BR4557*CD$12),0)))","v":0},0,{"$f":"MIN(CF4572,IF(CF4557>=1,(CF4572/CF4557)*CF$12,IF(CF4557>0,MIN(CF4572,$BQ4587/$BR4557*CF$12),0)))","v":0},0,{"$f":"MIN(CH4572,IF(CH4557>=1,(CH4572/CH4557)*CH$12,IF(CH4557>0,MIN(CH4572,$BQ4587/$BR4557*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":4614},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ4569+BQ4584-BQ4599","v":0},0,0,0,0,0,0,0,{"$f":"BY4569+BY4584-BY4599","v":0},0,{"$f":"CA4569+CA4584-CA4599","v":0},0,0,{"$f":"CD4569+CD4584-CD4599","v":0},0,{"$f":"CF4569+CF4584-CF4599","v":0},0,{"$f":"CH4569+CH4584-CH4599","v":0}]
[{"$f":"ROW()","v":4617},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ4572+BQ4587-BQ4602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD4572+CD4587-CD4602","v":0},0,{"$f":"CF4572+CF4587-CF4602","v":0},0,{"$f":"CH4572+CH4587-CH4602","v":0}]
[{"$f":"ROW()","v":4634},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$42","v":0},{"$f":"MAX(BS4634-1,0)","v":0},{"$f":"MAX(BT4634-1,0)","v":0},{"$f":"MAX(BU4634-1,0)","v":0},{"$f":"MAX(BV4634-1,0)","v":0},{"$f":"MAX(BW4634-1,0)","v":0},{"$f":"MAX(BX4634-1,0)","v":0},{"$f":"MAX(BY4634-1,0)","v":0},{"$f":"MAX(BZ4634-1,0)","v":0},{"$f":"MAX(CA4634-1,0)","v":0},{"$f":"MAX(CB4634-1,0)","v":0},{"$f":"MAX(CC4634-1,0)","v":0},{"$f":"MAX(CD4634-1,0)","v":0},{"$f":"MAX(CE4634-1,0)","v":0},{"$f":"MAX(CF4634-1,0)","v":0},{"$f":"MAX(CG4634-1,0)","v":0}]
[{"$f":"ROW()","v":4647},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53413231408400008,0.4807190826756001,0.42730585126720011,0.37389261985880007,0.32047938845040008,0.2670661570420001,0.21365292563360008,0.16023969422520007,0.10682646281680006,5.3413231408400028E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":4649},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR4694","v":0},{"$f":"BS4694","v":0},{"$f":"BT4694","v":0},{"$f":"BU4694","v":0},{"$f":"BV4694","v":0},{"$f":"BW4694","v":0},{"$f":"BX4694","v":0},{"$f":"BY4694","v":0},{"$f":"BZ4694","v":0},{"$f":"CA4694","v":0},{"$f":"CB4694","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4664},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR$160","v":0}]
[{"$f":"ROW()","v":4675},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"MIN(BY4645,IF(BY4630>=1,(BY4645/BY4630)*BY$12,IF(BY4630>0,MIN(BY4645,$BR4660/$BS4630*BY$12),0)))","v":0},0,{"$f":"MIN(CA4645,IF(CA4630>=1,(CA4645/CA4630)*CA$12,IF(CA4630>0,MIN(CA4645,$BR4660/$BS4630*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD4645,IF(CD4630>=1,(CD4645/CD4630)*CD$12,IF(CD4630>0,MIN(CD4645,$BR4660/$BS4630*CD$12),0)))","v":0},0,{"$f":"MIN(CF4645,IF(CF4630>=1,(CF4645/CF4630)*CF$12,IF(CF4630>0,MIN(CF4645,$BR4660/$BS4630*CF$12),0)))","v":0},0,{"$f":"MIN(CH4645,IF(CH4630>=1,(CH4645/CH4630)*CH$12,IF(CH4630>0,MIN(CH4645,$BR4660/$BS4630*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":4681},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4697},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4707},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":4714}]
[{"$f":"ROW()","v":4722},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.781308687307568E-2,1.6922432529421896E-2,1.6031778185768113E-2,1.5141123842114329E-2,1.4250469498460545E-2,1.3359815154806762E-2,1.2469160811152978E-2,1.1578506467499194E-2,1.0687852123845411E-2,9.7971977801916271E-3,8.9065434365378435E-3,8.0158890928840598E-3,7.1252347492302753E-3,6.2345804055764908E-3,5.3439260619227063E-3]
[{"$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,{"$f":"BS$159","v":0}]
[{"$f":"ROW()","v":4747},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BU4717,IF(BU4702>=1,(BU4717/BU4702)*BU$12,IF(BU4702>0,MIN(BU4717,$BS4732/$BT4702*BU$12),0)))","v":0},0,0,0,{"$f":"MIN(BY4717,IF(BY4702>=1,(BY4717/BY4702)*BY$12,IF(BY4702>0,MIN(BY4717,$BS4732/$BT4702*BY$12),0)))","v":0},0,{"$f":"MIN(CA4717,IF(CA4702>=1,(CA4717/CA4702)*CA$12,IF(CA4702>0,MIN(CA4717,$BS4732/$BT4702*CA$12),0)))","v":0},0,0,{"$f":"MIN(CD4717,IF(CD4702>=1,(CD4717/CD4702)*CD$12,IF(CD4702>0,MIN(CD4717,$BS4732/$BT4702*CD$12),0)))","v":0},0,{"$f":"MIN(CF4717,IF(CF4702>=1,(CF4717/CF4702)*CF$12,IF(CF4702>0,MIN(CF4717,$BS4732/$BT4702*CF$12),0)))","v":0},0,{"$f":"MIN(CH4717,IF(CH4702>=1,(CH4717/CH4702)*CH$12,IF(CH4702>0,MIN(CH4717,$BS4732/$BT4702*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":4754},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"MIN(CD4724,IF(CD4709>=1,(CD4724/CD4709)*CD$12,IF(CD4709>0,MIN(CD4724,$BS4739/$BT4709*CD$12),0)))","v":0},0,{"$f":"MIN(CF4724,IF(CF4709>=1,(CF4724/CF4709)*CF$12,IF(CF4709>0,MIN(CF4724,$BS4739/$BT4709*CF$12),0)))","v":0},0,{"$f":"MIN(CH4724,IF(CH4709>=1,(CH4724/CH4709)*CH$12,IF(CH4709>0,MIN(CH4724,$BS4739/$BT4709*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":4771},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4780},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":4786},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$42","v":0},{"$f":"MAX(BU4786-1,0)","v":0},{"$f":"MAX(BV4786-1,0)","v":0},{"$f":"MAX(BW4786-1,0)","v":0},{"$f":"MAX(BX4786-1,0)","v":0},{"$f":"MAX(BY4786-1,0)","v":0},{"$f":"MAX(BZ4786-1,0)","v":0},{"$f":"MAX(CA4786-1,0)","v":0},{"$f":"MAX(CB4786-1,0)","v":0},{"$f":"MAX(CC4786-1,0)","v":0},{"$f":"MAX(CD4786-1,0)","v":0},{"$f":"MAX(CE4786-1,0)","v":0},{"$f":"MAX(CF4786-1,0)","v":0},{"$f":"MAX(CG4786-1,0)","v":0}]
[{"$f":"ROW()","v":4797},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4812},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT$156","v":0}]
[{"$f":"ROW()","v":4818},"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,{"$f":"BT$162","v":0}]
[{"$f":"ROW()","v":4830},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BU4800,IF(BU4785>=1,(BU4800/BU4785)*BU$12,IF(BU4785>0,MIN(BU4800,$BT4815/$BU4785*BU$12),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"MIN(CD4800,IF(CD4785>=1,(CD4800/CD4785)*CD$12,IF(CD4785>0,MIN(CD4800,$BT4815/$BU4785*CD$12),0)))","v":0},0,{"$f":"MIN(CF4800,IF(CF4785>=1,(CF4800/CF4785)*CF$12,IF(CF4785>0,MIN(CF4800,$BT4815/$BU4785*CF$12),0)))","v":0},0,{"$f":"MIN(CH4800,IF(CH4785>=1,(CH4800/CH4785)*CH$12,IF(CH4785>0,MIN(CH4800,$BT4815/$BU4785*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":4844},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT4799+BT4814-BT4829","v":6.6868610916319404E-2},6.0181749824687464E-2,5.3494888733055523E-2,4.6808027641423583E-2,4.0121166549791643E-2,3.3434305458159702E-2,2.6747444366527762E-2,2.0060583274895821E-2,1.3373722183263881E-2,6.6868610916319404E-3,{"$f":"CD4799+CD4814-CD4829","v":0},0,{"$f":"CF4799+CF4814-CF4829","v":0},0,{"$f":"CH4799+CH4814-CH4829","v":0}]
[{"$f":"ROW()","v":4857},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":4866}]
[{"$f":"ROW()","v":4876},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU4921","v":0},{"$f":"BV4921","v":0},{"$f":"BW4921","v":0},{"$f":"BX4921","v":0},{"$f":"BY4921","v":0},{"$f":"BZ4921","v":0},{"$f":"CA4921","v":0},{"$f":"CB4921","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4890},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU$158","v":0.32115210083082424}]
[{"$f":"ROW()","v":4902},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8959199999999983E-2,9.8959199999999969E-2,9.8959199999999969E-2,{"$f":"MIN(BY4872,IF(BY4857>=1,(BY4872/BY4857)*BY$12,IF(BY4857>0,MIN(BY4872,$BU4887/$BV4857*BY$12),0)))","v":9.8959199999999983E-2},9.8959199999999969E-2,{"$f":"MIN(CA4872,IF(CA4857>=1,(CA4872/CA4857)*CA$12,IF(CA4857>0,MIN(CA4872,$BU4887/$BV4857*CA$12),0)))","v":9.8959199999999969E-2},9.8959199999999969E-2,9.8959199999999969E-2,{"$f":"MIN(CD4872,IF(CD4857>=1,(CD4872/CD4857)*CD$12,IF(CD4857>0,MIN(CD4872,$BU4887/$BV4857*CD$12),0)))","v":9.8959199999999969E-2},9.8959199999999969E-2,{"$f":"MIN(CF4872,IF(CF4857>=1,(CF4872/CF4857)*CF$12,IF(CF4857>0,MIN(CF4872,$BU4887/$BV4857*CF$12),0)))","v":0},0,{"$f":"MIN(CH4872,IF(CH4857>=1,(CH4872/CH4857)*CH$12,IF(CH4857>0,MIN(CH4872,$BU4887/$BV4857*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":4907},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4913},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU4868+BU4883-BU4898","v":0.49193520369378596},0.46733844350909665,0.44274168332440733,0.41814492313971802,{"$f":"BY4868+BY4883-BY4898","v":0.3935481629550287},0.36895140277033939,{"$f":"CA4868+CA4883-CA4898","v":0.34435464258565007},0.31975788240096076,0.29516112221627144,{"$f":"CD4868+CD4883-CD4898","v":0.27056436203158218},0.2459676018468929,{"$f":"CF4868+CF4883-CF4898","v":0.22137084166220361},0.19677408147751432,{"$f":"CH4868+CH4883-CH4898","v":0.17217732129282504}]
[{"$f":"ROW()","v":4934},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":4940},"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,{"$f":"Inputs!$E$44","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$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]
[{"$f":"ROW()","v":4957},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4944:N4956)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.432076756091138,1.3510110177686059,1.2699452794460733,{"$f":"SUM(BZ4944:BZ4956)","v":1.1888795411235409},1.1078138028010083,1.0267480644784759,0.94568232615594339,{"$f":"SUM(CD4944:CD4956)","v":0.86461658783341078},0.78355084951087839,{"$f":"SUM(CF4944:CF4956)","v":0.70248511118834589},0.6214193728658135,{"$f":"SUM(CH4944:CH4956)","v":0.55927743557923215}]
[{"$f":"ROW()","v":4971},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV$163","v":0}]
[{"$f":"ROW()","v":4981},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2420701035951059E-2,1.2420701035951061E-2,{"$f":"MIN(BY4951,IF(BY4936>=1,(BY4951/BY4936)*BY$12,IF(BY4936>0,MIN(BY4951,$BV4966/$BW4936*BY$12),0)))","v":1.2420701035951061E-2},1.2420701035951063E-2,1.2420701035951061E-2,1.2420701035951061E-2,1.2420701035951061E-2,{"$f":"MIN(CD4951,IF(CD4936>=1,(CD4951/CD4936)*CD$12,IF(CD4936>0,MIN(CD4951,$BV4966/$BW4936*CD$12),0)))","v":1.2420701035951061E-2},1.2420701035951061E-2,{"$f":"MIN(CF4951,IF(CF4936>=1,(CF4951/CF4936)*CF$12,IF(CF4936>0,MIN(CF4951,$BV4966/$BW4936*CF$12),0)))","v":1.2420701035951061E-2},0,{"$f":"MIN(CH4951,IF(CH4936>=1,(CH4951/CH4936)*CH$12,IF(CH4936>0,MIN(CH4951,$BV4966/$BW4936*CH$12),0)))","v":0}]
[{"$f":"ROW()","v":4990},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV4945+BV4960-BV4975","v":0},0,0,{"$f":"BY4945+BY4960-BY4975","v":0},0,{"$f":"CA4945+CA4960-CA4975","v":0},0,0,{"$f":"CD4945+CD4960-CD4975","v":0},0,{"$f":"CF4945+CF4960-CF4975","v":0},0,{"$f":"CH4945+CH4960-CH4975","v":0}]
[{"$f":"ROW()","v":5003},{"$f":"TEXT(EOMONTH(LEFT(B4927,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2018 Capex"}]
[{"$f":"ROW()","v":5013},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(BX5013-1,0)","v":4},{"$f":"MAX(BY5013-1,0)","v":3},{"$f":"MAX(BZ5013-1,0)","v":2},{"$f":"MAX(CA5013-1,0)","v":1},{"$f":"MAX(CB5013-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":5023},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18754422409527186,0.17816701289050826,0.16878980168574467,0.15941259048098108,0.15003537927621749,0.1406581680714539,0.13128095686669031,0.12190374566192672,0.11252653445716312,0.10314932325239953,9.3772112047635942E-2]
[{"$f":"ROW()","v":5039},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW$155","v":0.10990726754910647}]
[{"$f":"ROW()","v":5050},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BX5020,IF(BX5005>=1,(BX5020/BX5005)*BX$12,IF(BX5005>0,MIN(BX5020,$BW5035/$BX5005*BX$12),0)))","v":4.5712478947764863E-5},4.5712478947764863E-5,4.5712478947764863E-5,4.5712478947764863E-5,4.5712478947764863E-5,4.5712478947764863E-5,{"$f":"MIN(CD5020,IF(CD5005>=1,(CD5020/CD5005)*CD$12,IF(CD5005>0,MIN(CD5020,$BW5035/$BX5005*CD$12),0)))","v":4.5712478947764863E-5},4.5712478947764863E-5,{"$f":"MIN(CF5020,IF(CF5005>=1,(CF5020/CF5005)*CF$12,IF(CF5005>0,MIN(CF5020,$BW5035/$BX5005*CF$12),0)))","v":4.5712478947764863E-5},4.5712478947764863E-5,{"$f":"MIN(CH5020,IF(CH5005>=1,(CH5020/CH5005)*CH$12,IF(CH5005>0,MIN(CH5020,$BW5035/$BX5005*CH$12),0)))","v":4.571247894776487E-5}]
[{"$f":"ROW()","v":5061},"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,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5071},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW5026+BW5041-BW5056","v":1.9079290414764666E-2},1.8125325894026434E-2,{"$f":"BY5026+BY5041-BY5056","v":1.7171361373288202E-2},1.621739685254997E-2,{"$f":"CA5026+CA5041-CA5056","v":1.5263432331811736E-2},1.4309467811073503E-2,1.3355503290335269E-2,{"$f":"CD5026+CD5041-CD5056","v":1.2401538769597036E-2},1.1447574248858802E-2,{"$f":"CF5026+CF5041-CF5056","v":1.0493609728120568E-2},9.5396452073823346E-3,{"$f":"CH5026+CH5041-CH5056","v":8.585680686644101E-3}]
[{"$f":"ROW()","v":5073},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CD5028+CD5043-CD5058","v":0},0,{"$f":"CF5028+CF5043-CF5058","v":0},0,{"$f":"CH5028+CH5043-CH5058","v":0}]
[{"$f":"ROW()","v":5086},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":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,0.39699999999999996,0.35729999999999995,0.31759999999999994,0.27789999999999992,0.23819999999999994,0.19849999999999995,0.15879999999999997,0.11909999999999998,7.9399999999999998E-2,3.9699999999999999E-2]
[{"$f":"ROW()","v":5108},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5118},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX$158","v":0.33699999999999997}]
[{"$f":"ROW()","v":5133},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3699999999999994E-2,3.3699999999999994E-2,3.3699999999999994E-2,3.3699999999999994E-2,3.3699999999999987E-2,{"$f":"MIN(CD5103,IF(CD5088>=1,(CD5103/CD5088)*CD$12,IF(CD5088>0,MIN(CD5103,$BX5118/$BY5088*CD$12),0)))","v":3.3699999999999994E-2},3.3699999999999994E-2,{"$f":"MIN(CF5103,IF(CF5088>=1,(CF5103/CF5088)*CF$12,IF(CF5088>0,MIN(CF5103,$BX5118/$BY5088*CF$12),0)))","v":3.3699999999999994E-2},3.3699999999999994E-2,{"$f":"MIN(CH5103,IF(CH5088>=1,(CH5103/CH5088)*CH$12,IF(CH5088>0,MIN(CH5103,$BX5118/$BY5088*CH$12),0)))","v":3.3699999999999994E-2}]
[{"$f":"ROW()","v":5140},"Closing Asset Values"]
[{"$f":"ROW()","v":5150},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5166},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":5176},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL/2","v":5},{"$f":"BZ5176","v":5},5,5,5,5,5,5,5]
[{"$f":"ROW()","v":5183},"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,{"$f":"Inputs!$E$44/2","v":10},10,10,10,10,10,10,10,10]
[{"$f":"ROW()","v":5198},"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,0.79531369674442498,0.71578232706998246,0.6442040943629842,0.57978368492668575,0.52180531643401717,0.46962478479061548,0.42266230631155394,0.38039607568039857,0.3423564681123587]
[{"$f":"ROW()","v":5200},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5187:N5199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5187:BZ5199)","v":9.1936433040738663},7.4198913964418214,6.1160510928371679,5.1281014410038379,{"$f":"SUM(CD5187:CD5199)","v":4.3581821259913509},3.743084664524527,{"$f":"SUM(CF5187:CF5199)","v":3.2411694417096766},2.8243724481315167,{"$f":"SUM(CH5187:CH5199)","v":2.4732933272750337}]
[{"$f":"ROW()","v":5213},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY$162","v":0.79531369674442498}]
[{"$f":"ROW()","v":5230},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5217:N5229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5217:BZ5229)","v":1.7737519076320436},1.303840303604654,0.98794965183332961,0.76991931501248778,{"$f":"SUM(CD5217:CD5229)","v":0.61509746146682409},0.50191522281484979,{"$f":"SUM(CF5217:CF5229)","v":0.41679699357816036},0.3510791208564833,{"$f":"SUM(CH5217:CH5229)","v":0.29913900537081239}]
[{"$f":"ROW()","v":5233},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY5188+BY5203-BY5218","v":0},0,0,0,0,{"$f":"CD5188+CD5203-CD5218","v":0},0,{"$f":"CF5188+CF5203-CF5218","v":0},0,{"$f":"CH5188+CH5203-CH5218","v":0}]
[{"$f":"ROW()","v":5245},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5232:N5244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1936433040738663,{"$f":"SUM(BZ5232:BZ5244)","v":7.4198913964418214},6.1160510928371679,5.1281014410038379,4.3581821259913509,{"$f":"SUM(CD5232:CD5244)","v":3.743084664524527},3.2411694417096766,{"$f":"SUM(CF5232:CF5244)","v":2.8243724481315167},2.4732933272750337,{"$f":"SUM(CH5232:CH5244)","v":2.1741543219042212}]
[{"$f":"ROW()","v":5260},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$45/2","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5271},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5277},"Capex"]
[{"$f":"ROW()","v":5293},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(CA5263,IF(CA5248>=1,(CA5263/CA5248)*CA$12,IF(CA5248>0,MIN(CA5263,$BZ5278/$CA5248*CA$12),0)))","v":6.1373873686806674E-4},5.5236486318126004E-4,4.9712837686313413E-4,{"$f":"MIN(CD5263,IF(CD5248>=1,(CD5263/CD5248)*CD$12,IF(CD5248>0,MIN(CD5263,$BZ5278/$CA5248*CD$12),0)))","v":4.474155391768207E-4},4.0267398525913858E-4,{"$f":"MIN(CF5263,IF(CF5248>=1,(CF5263/CF5248)*CF$12,IF(CF5248>0,MIN(CF5263,$BZ5278/$CA5248*CF$12),0)))","v":3.6240658673322474E-4},3.2616592805990226E-4,{"$f":"MIN(CH5263,IF(CH5248>=1,(CH5263/CH5248)*CH$12,IF(CH5248>0,MIN(CH5263,$BZ5278/$CA5248*CH$12),0)))","v":2.9354933525391202E-4}]
[{"$f":"ROW()","v":5303},"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,0.82802241623624528,0.49681344974174718,0.29808806984504832,0.17885284190702899,0.1073117051442174,6.4387023086530437E-2,3.8632213851918264E-2,2.3179328311150958E-2]
[{"$f":"ROW()","v":5313},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ5268+BZ5283-BZ5298","v":0},0,0,0,{"$f":"CD5268+CD5283-CD5298","v":0},0,{"$f":"CF5268+CF5283-CF5298","v":0},0,{"$f":"CH5268+CH5283-CH5298","v":0}]
[{"$f":"ROW()","v":5326},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"CB5326","v":10},10,10,10,10,10]
[{"$f":"ROW()","v":5335},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$44/2","v":10},10,10,10,10,10,10]
[{"$f":"ROW()","v":5343},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27272733684638628,0.21818186947710902,0.17454549558168722,0.13963639646534978,0.11170911717227983,8.9367293737823858E-2,7.1493834990259089E-2]
[{"$f":"ROW()","v":5350},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1323927509228322,2.8191534758305492,2.5372381282474943,2.2835143154227451,2.0551628838804707,1.8496465954924237,1.6646819359431813]
[{"$f":"ROW()","v":5367},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5354:N5366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5354:BZ5366)","v":0},13.008892302256617,0,0,{"$f":"SUM(CD5354:CD5366)","v":0},0,{"$f":"SUM(CF5354:CF5366)","v":0},0,{"$f":"SUM(CH5354:CH5366)","v":0}]
[{"$f":"ROW()","v":5376},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4672852089779765E-2,5.9738281671823809E-2,{"$f":"MIN(CD5346,IF(CD5331>=1,(CD5346/CD5331)*CD$12,IF(CD5331>0,MIN(CD5346,$CA5361/$CB5331*CD$12),0)))","v":4.779062533745905E-2},3.8232500269967239E-2,{"$f":"MIN(CF5346,IF(CF5331>=1,(CF5346/CF5331)*CF$12,IF(CF5331>0,MIN(CF5346,$CA5361/$CB5331*CF$12),0)))","v":3.058600021597379E-2},2.4468800172779033E-2,{"$f":"MIN(CH5346,IF(CH5331>=1,(CH5346/CH5331)*CH$12,IF(CH5331>0,MIN(CH5346,$CA5361/$CB5331*CH$12),0)))","v":1.9575040138223226E-2}]
[{"$f":"ROW()","v":5382},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5369:N5381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5369:BZ5381)","v":0},0,2.6381005855890756,1.8474406937570051,{"$f":"SUM(CD5369:CD5381)","v":1.3393275407390022},1.0107749442759026,{"$f":"SUM(CF5369:CF5381)","v":0.79274235542844407},0.64344403682130513,{"$f":"SUM(CH5369:CH5381)","v":0.53749988694740458}]
[{"$f":"ROW()","v":5393},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5408},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41/2","v":2.5},2.5,2.5,2.5,2.5,2.5]
[{"$f":"ROW()","v":5414},"Opening Asset Values"]
[{"$f":"ROW()","v":5426},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98953383078841139,0.89058044770957023,0.80152240293861321,0.72137016264475184,0.64923314638027663,0.58430983174224893]
[{"$f":"ROW()","v":5440},"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":"CB$161","v":4.3015921871106331}]
[{"$f":"ROW()","v":5447},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49329447457293946,0.44396502711564551,{"$f":"MIN(CE5417,IF(CE5402>=1,(CE5417/CE5402)*CE$12,IF(CE5402>0,MIN(CE5417,$CB5432/$CC5402*CE$12),0)))","v":0.39956852440408092},0.35961167196367283,0.32365050476730556,{"$f":"MIN(CH5417,IF(CH5402>=1,(CH5417/CH5402)*CH$12,IF(CH5402>0,MIN(CH5417,$CB5432/$CC5402*CH$12),0)))","v":0.29128545429057501}]
[{"$f":"ROW()","v":5455},"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,1.7206368748442533,1.0323821249065519,0.61942927494393119,0.37165756496635866,0.22299453897981519,0.13379672338788912]
[{"$f":"ROW()","v":5472},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":5476},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"CD5476","v":10},{"$f":"CE5476","v":10},{"$f":"CF5476","v":10},{"$f":"CG5476","v":10}]
[{"$f":"ROW()","v":5487},"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,{"$f":"Inputs!$E$44/2","v":10},10,10,10,10]
[{"$f":"ROW()","v":5497},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":5513},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC$158","v":0.64850167116602342}]
[{"$f":"ROW()","v":5519},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5506:N5518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5506:BZ5518)","v":0},0,0,19.344574677101324,0,0,0,0,0]
[{"$f":"ROW()","v":5536},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC5491+CC5506-CC5521","v":0.11692133296919963},0.10522919967227966,9.4706279705051688E-2,8.5235651734546516E-2,7.6712086561091866E-2,6.9040877904982673E-2]
[{"$f":"ROW()","v":5545},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":5551},"Effective Tax Asset Life (years)"]
[{"$f":"ROW()","v":5569},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.024940116124574,10.822446104512117,9.740201494060905,8.7661813446548145]
[{"$f":"ROW()","v":5577},"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,3.2143120706025674,1.9285872423615404,1.1571523454169244,0.69429140725015459]
[{"$f":"ROW()","v":5590},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD$159","v":0.29032230928008473}]
[{"$f":"ROW()","v":5592},"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,{"$f":"CD$161","v":3.2143120706025674}]
[{"$f":"ROW()","v":5609},"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]
[{"$f":"ROW()","v":5619},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD5574+CD5589-CD5604","v":10.522891675322162},8.418313340257729,6.7346506722061834,5.3877205377649471,4.3101764302119578]
[{"$f":"ROW()","v":5624},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":5640},"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,{"$f":"Inputs!$E$45/2","v":0},0,0]
[{"$f":"ROW()","v":5650},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6021196722983899,2.881695737838712,2.3053565902709696]
[{"$f":"ROW()","v":5656},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5643:N5655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5643:BZ5655)","v":0},0,0,0,0,0,12.949074636222932,10.808322090226664,9.1465524365092499]
[{"$f":"ROW()","v":5669},"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,{"$f":"CE$162","v":1.443502061898952}]
[{"$f":"ROW()","v":5682},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":5690},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE5645+CE5660-CE5675","v":4.5598297309722984},4.1038467578750684,3.6934620820875614,3.3241158738788052]
[{"$f":"ROW()","v":5708},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL/2","v":5},5]
[{"$f":"ROW()","v":5714},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$43/2","v":2.5},2.5]
[{"$f":"ROW()","v":5723},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":5740},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF$157","v":0.4278335525405203}]
[{"$f":"ROW()","v":5750},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12762748244642558,0.11486473420178303]
[{"$f":"ROW()","v":5755},"Maintenance bases and depots (straight line)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1391677627026016E-2,2.1391677627026012E-2]
[{"$f":"ROW()","v":5772},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":5773},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF5728+CF5743-CF5758","v":0},0,0]
[{"$f":"ROW()","v":5787},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL/2","v":5}]
[{"$f":"ROW()","v":5804},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5849","v":0}]
[{"$f":"ROW()","v":5805},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6649225500826258]
[{"$f":"ROW()","v":5806},"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,1.5168752861402959]
[{"$f":"ROW()","v":5807},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5808},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5795:N5807)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5795:BZ5807)","v":0},0,0,0,0,{"$f":"SUM(CE5795:CE5807)","v":0},0,0,6.6718578250877636]
[{"$f":"ROW()","v":5809},"Capex"]
[{"$f":"ROW()","v":5810},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG$151","v":4.2764243728221303E-2}]
[{"$f":"ROW()","v":5811},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG$152","v":1.2753884266936268}]
[{"$f":"ROW()","v":5812},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG$153","v":2.7346190586724286}]
[{"$f":"ROW()","v":5813},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG$154","v":7.5388851530120669E-3}]
[{"$f":"ROW()","v":5814},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG$155","v":0}]
[{"$f":"ROW()","v":5815},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG$156","v":0}]
[{"$f":"ROW()","v":5816},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG$157","v":0.26909540279790672}]
[{"$f":"ROW()","v":5817},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG$158","v":0.16065397181964583}]
[{"$f":"ROW()","v":5818},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG$159","v":0}]
[{"$f":"ROW()","v":5819},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG$160","v":0}]
[{"$f":"ROW()","v":5820},"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":"CG$161","v":0.6649225500826258}]
[{"$f":"ROW()","v":5821},"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":"CG$162","v":1.5168752861402959}]
[{"$f":"ROW()","v":5822},"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":"CG$163","v":0}]
[{"$f":"ROW()","v":5823},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5810:N5822)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5810:BZ5822)","v":0},0,0,0,0,{"$f":"SUM(CE5810:CE5822)","v":0},0,6.6718578250877636,0]
[{"$f":"ROW()","v":5824},"Depreciation (Diminishing Value)"]
[{"$f":"ROW()","v":5825},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CH5795,IF(CH5780>=1,(CH5795/CH5780)*CH$12,IF(CH5780>0,MIN(CH5795,$CG5810/$CH5780*CH$12),0)))","v":4.27642437282213E-3}]
[{"$f":"ROW()","v":5826},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12753884266936269]
[{"$f":"ROW()","v":5827},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27346190586724284]
[{"$f":"ROW()","v":5828},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5388851530120674E-4]
[{"$f":"ROW()","v":5829},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5830},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5831},"Maintenance bases and depots (straight line)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3454770139895336E-2]
[{"$f":"ROW()","v":5832},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2130794363929169E-2]
[{"$f":"ROW()","v":5833},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5834},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5835},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26596902003305034]
[{"$f":"ROW()","v":5836},"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,0.15168752861402959]
[{"$f":"ROW()","v":5837},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5838},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5825:N5837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5825:BZ5837)","v":0},0,0,0,0,{"$f":"SUM(CE5825:CE5837)","v":0},0,0,0.86927317457563325]
[{"$f":"ROW()","v":5839},"Closing Asset Values"]
[{"$f":"ROW()","v":5840},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5795+CG5810-CG5825","v":4.2764243728221303E-2},3.8487819355399175E-2]
[{"$f":"ROW()","v":5841},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5796+CG5811-CG5826","v":1.2753884266936268},1.1478495840242642]
[{"$f":"ROW()","v":5842},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5797+CG5812-CG5827","v":2.7346190586724286},2.4611571528051859]
[{"$f":"ROW()","v":5843},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5798+CG5813-CG5828","v":7.5388851530120669E-3},6.7849966377108604E-3]
[{"$f":"ROW()","v":5844},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5799+CG5814-CG5829","v":0},0]
[{"$f":"ROW()","v":5845},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5800+CG5815-CG5830","v":0},0]
[{"$f":"ROW()","v":5846},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5801+CG5816-CG5831","v":0.26909540279790672},0.2556406326580114]
[{"$f":"ROW()","v":5847},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5802+CG5817-CG5832","v":0.16065397181964583},{"$f":"CH5802+CH5817-CH5832","v":0.12852317745571668}]
[{"$f":"ROW()","v":5848},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5803+CG5818-CG5833","v":0},{"$f":"CH5803+CH5818-CH5833","v":0}]
[{"$f":"ROW()","v":5849},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5804+CG5819-CG5834","v":0},0]
[{"$f":"ROW()","v":5850},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5805+CG5820-CG5835","v":0.6649225500826258},0.39895353004957546]
[{"$f":"ROW()","v":5851},"Shared support assets (net IOT & cyber security)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5806+CG5821-CG5836","v":1.5168752861402959},1.3651877575262663]
[{"$f":"ROW()","v":5852},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG5807+CG5822-CG5837","v":0},0]
[{"$f":"ROW()","v":5853},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5840:N5852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5840:BZ5852)","v":0},0,0,0,0,{"$f":"SUM(CE5840:CE5852)","v":0},0,6.6718578250877636,5.8025846505121299]
[{"$f":"ROW()","v":5854},{"$f":"TEXT(EOMONTH(LEFT(B5778,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2029 Capex"}]
[{"$f":"ROW()","v":5855},"Effective Tax Asset Life (years)"]
[{"$f":"ROW()","v":5856},"Pipeline and laterals"]
[{"$f":"ROW()","v":5857},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":5858},"Compressor stations"]
[{"$f":"ROW()","v":5859},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":5860},"SCADA and communications"]
[{"$f":"ROW()","v":5861},"Cathodic protection"]
[{"$f":"ROW()","v":5862},"Maintenance bases and depots"]
[{"$f":"ROW()","v":5863},"Other assets"]
[{"$f":"ROW()","v":5864},"Equity Raising Cost"]
[{"$f":"ROW()","v":5865},"Non-depreciable assets"]
[{"$f":"ROW()","v":5866},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":5867},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":5868},"Miscellaneous assets"]
[{"$f":"ROW()","v":5869}]
[{"$f":"ROW()","v":5870},"Opening Asset Values"]
[{"$f":"ROW()","v":5871},"Pipeline and laterals"]
[{"$f":"ROW()","v":5872},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":5873},"Compressor stations"]
[{"$f":"ROW()","v":5874},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":5875},"SCADA and communications"]
[{"$f":"ROW()","v":5876},"Cathodic protection"]
[{"$f":"ROW()","v":5877},"Maintenance bases and depots"]
[{"$f":"ROW()","v":5878},"Other assets"]
[{"$f":"ROW()","v":5879},"Equity Raising Cost"]
[{"$f":"ROW()","v":5880},"Non-depreciable assets"]
[{"$f":"ROW()","v":5881},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":5882},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":5883},"Miscellaneous assets"]
[{"$f":"ROW()","v":5884},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5871:N5883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5871:BZ5883)","v":0},0,0,0,0,{"$f":"SUM(CE5871:CE5883)","v":0},0,0,0]
[{"$f":"ROW()","v":5885},"Capex"]
[{"$f":"ROW()","v":5886},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH$151","v":0}]
[{"$f":"ROW()","v":5887},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH$152","v":0.38809291903517784}]
[{"$f":"ROW()","v":5888},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH$153","v":0.38203280342372647}]
[{"$f":"ROW()","v":5889},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH$154","v":0}]
[{"$f":"ROW()","v":5890},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH$155","v":0}]
[{"$f":"ROW()","v":5891},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH$156","v":1.6873605175442511E-2}]
[{"$f":"ROW()","v":5892},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH$157","v":0}]
[{"$f":"ROW()","v":5893},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH$158","v":0.34812981271506299}]
[{"$f":"ROW()","v":5894},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH$159","v":0}]
[{"$f":"ROW()","v":5895},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH$160","v":0}]
[{"$f":"ROW()","v":5896},"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,{"$f":"CH$161","v":0.4911705760539799}]
[{"$f":"ROW()","v":5897},"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,{"$f":"CH$162","v":1.5549488558224174}]
[{"$f":"ROW()","v":5898},"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,{"$f":"CH$163","v":0}]
[{"$f":"ROW()","v":5899},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5886:N5898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5886:BZ5898)","v":0},0,0,0,0,{"$f":"SUM(CE5886:CE5898)","v":0},0,0,3.1812485722258073]
[{"$f":"ROW()","v":5900},"Depreciation (Diminishing Value)"]
[{"$f":"ROW()","v":5901},"Pipeline and laterals"]
[{"$f":"ROW()","v":5902},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":5903},"Compressor stations"]
[{"$f":"ROW()","v":5904},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":5905},"SCADA and communications"]
[{"$f":"ROW()","v":5906},"Cathodic protection"]
[{"$f":"ROW()","v":5907},"Maintenance bases and depots (straight line)"]
[{"$f":"ROW()","v":5908},"Other assets"]
[{"$f":"ROW()","v":5909},"Equity Raising Cost"]
[{"$f":"ROW()","v":5910},"Non-depreciable assets"]
[{"$f":"ROW()","v":5911},"Shared support assets - IOT & cyber security"]
[{"$f":"ROW()","v":5912},"Shared support assets (net IOT & cyber security)"]
[{"$f":"ROW()","v":5913},"Miscellaneous assets"]
[{"$f":"ROW()","v":5914},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5901:N5913)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5901:BZ5913)","v":0},0,0,0,0,{"$f":"SUM(CE5901:CE5913)","v":0},0,0,0]
[{"$f":"ROW()","v":5915},"Closing Asset Values"]
[{"$f":"ROW()","v":5916},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5871+CH5886-CH5901","v":0}]
[{"$f":"ROW()","v":5917},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5872+CH5887-CH5902","v":0.38809291903517784}]
[{"$f":"ROW()","v":5918},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5873+CH5888-CH5903","v":0.38203280342372647}]
[{"$f":"ROW()","v":5919},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5874+CH5889-CH5904","v":0}]
[{"$f":"ROW()","v":5920},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5875+CH5890-CH5905","v":0}]
[{"$f":"ROW()","v":5921},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5876+CH5891-CH5906","v":1.6873605175442511E-2}]
[{"$f":"ROW()","v":5922},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5877+CH5892-CH5907","v":0}]
[{"$f":"ROW()","v":5923},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5878+CH5893-CH5908","v":0.34812981271506299}]
[{"$f":"ROW()","v":5924},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5879+CH5894-CH5909","v":0}]
[{"$f":"ROW()","v":5925},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH5880+CH5895-CH5910","v":0}]
[{"$f":"ROW()","v":5926},"Shared support assets - IOT & cyber security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4911705760539799]
[{"$f":"ROW()","v":5927},"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,1.5549488558224174]
[{"$f":"ROW()","v":5928},"Miscellaneous assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":5929},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5916:N5928)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ5916:BZ5928)","v":0},0,0,0,0,{"$f":"SUM(CE5916:CE5928)","v":0},0,0,3.1812485722258073]

{"sheet":"Specul_Inv","index":14,"n_rows":18,"n_cols":63,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Speculative Investment"]
["Ref",{"$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,{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":1},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":1},{"$f":"Inputs!U6","v":1},{"$f":"Inputs!V6","v":1},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1},{"$f":"Inputs!AA6","v":1},{"$f":"Inputs!AB6","v":1},{"$f":"Inputs!AC6","v":1},{"$f":"Inputs!AD6","v":1},{"$f":"Inputs!AE6","v":1},{"$f":"Inputs!AF6","v":1},{"$f":"Inputs!AG6","v":1},{"$f":"Inputs!AH6","v":1},{"$f":"Inputs!AI6","v":1},{"$f":"Inputs!AJ6","v":1},{"$f":"Inputs!AK6","v":1},{"$f":"Inputs!AL6","v":1},{"$f":"Inputs!AM6","v":1},{"$f":"Inputs!AN6","v":1},{"$f":"Inputs!AO6","v":1},{"$f":"Inputs!AP6","v":1},{"$f":"Inputs!AQ6","v":1},{"$f":"Inputs!AR6","v":1},{"$f":"Inputs!AS6","v":1},{"$f":"Inputs!AT6","v":1},{"$f":"Inputs!AU6","v":2},{"$f":"Inputs!AV6","v":2},{"$f":"Inputs!AW6","v":2},{"$f":"Inputs!AX6","v":2},{"$f":"Inputs!AY6","v":2},{"$f":"Inputs!AZ6","v":3},{"$f":"Inputs!BA6","v":3},{"$f":"Inputs!BB6","v":3},{"$f":"Inputs!BC6","v":3},{"$f":"Inputs!BD6","v":3},{"$f":"Inputs!BE6","v":4},{"$f":"Inputs!BF6","v":4},{"$f":"Inputs!BG6","v":4},{"$f":"Inputs!BH6","v":4},{"$f":"Inputs!BI6","v":4},{"$f":"Inputs!BJ6","v":5},{"$f":"Inputs!BK6","v":5},{"$f":"Inputs!BL6","v":5},{"$f":"Inputs!BM6","v":5},{"$f":"Inputs!BN6","v":5}]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$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",{"$f":"BG7+BG11-1","v":"2025-12-31"},"2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$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",{"$f":"AM8","v":"2008-12-31"},"2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31",{"$f":"BG8","v":"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",{"$f":"Inputs!F11","v":92},{"$f":"Inputs!G11","v":91},{"$f":"Inputs!H11","v":91},{"$f":"Inputs!I11","v":92},{"$f":"Inputs!J11","v":92},{"$f":"Inputs!K11","v":90},{"$f":"Inputs!L11","v":91},{"$f":"Inputs!M11","v":92},{"$f":"Inputs!N11","v":92},{"$f":"Inputs!O11","v":90},{"$f":"Inputs!P11","v":91},{"$f":"Inputs!Q11","v":92},{"$f":"Inputs!R11","v":92},{"$f":"Inputs!S11","v":90},{"$f":"Inputs!T11","v":91},{"$f":"Inputs!U11","v":92},{"$f":"Inputs!V11","v":92},{"$f":"Inputs!W11","v":91},{"$f":"Inputs!X11","v":91},{"$f":"Inputs!Y11","v":92},{"$f":"Inputs!Z11","v":92},{"$f":"Inputs!AA11","v":90},{"$f":"Inputs!AB11","v":91},{"$f":"Inputs!AC11","v":92},{"$f":"Inputs!AD11","v":92},{"$f":"Inputs!AE11","v":90},{"$f":"Inputs!AF11","v":91},{"$f":"Inputs!AG11","v":92},{"$f":"Inputs!AH11","v":92},{"$f":"Inputs!AI11","v":90},{"$f":"Inputs!AJ11","v":91},{"$f":"Inputs!AK11","v":92},{"$f":"Inputs!AL11","v":92},{"$f":"Inputs!AM11","v":91},{"$f":"Inputs!AN11","v":91},{"$f":"Inputs!AO11","v":92},{"$f":"Inputs!AP11","v":92},{"$f":"Inputs!AQ11","v":90},{"$f":"Inputs!AR11","v":91},{"$f":"Inputs!AS11","v":92},{"$f":"Inputs!AT11","v":92},{"$f":"Inputs!AU11","v":365},{"$f":"Inputs!AV11","v":365},{"$f":"Inputs!AW11","v":366},{"$f":"Inputs!AX11","v":365},{"$f":"Inputs!AY11","v":365},{"$f":"Inputs!AZ11","v":365},{"$f":"Inputs!BA11","v":366},{"$f":"Inputs!BB11","v":365},{"$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},{"$f":"Inputs!BJ11","v":365},{"$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)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$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":5.6319999999999995E-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":7.457999999999998E-2},{"$f":"WACC!P34","v":7.457999999999998E-2},{"$f":"WACC!Q34","v":7.457999999999998E-2},{"$f":"WACC!R34","v":7.457999999999998E-2},{"$f":"WACC!S34","v":7.457999999999998E-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$13)","v":61475.711359999994},63989.422459654714,66592.896101848222,69240.762836649912,71961.924816130253,74776.571581463548,{"$f":"BF18*(1+BG$13)","v":80353.408290009102},{"$f":"BG18*(1+BH$13)","v":86346.165480277981},{"$f":"BH18*(1+BI$13)","v":92785.862501797121},{"$f":"BI18*(1+BJ$13)","v":99705.832127181158},{"$f":"BJ18*(1+BK$13)","v":107141.89308722634}]

{"sheet":"SolverSheet","index":15,"n_rows":48,"n_cols":13,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Solver sheet for solving multiple variables"]
[]
["Year ending",null,{"$f":"Recalc_From_Year","v":2025},"to",{"$f":"Recalc_End_Year","v":2029},null,null,null,2025,{"$f":"I3+1","v":2026},{"$f":"J3+1","v":2027},2028,2029]
["Solver_Years",null,{"$f":"HLOOKUP(Recalc_From_Year,$I$3:$M$4,2,FALSE)","v":1},"to",{"$f":"HLOOKUP(Recalc_End_Year,$I$3:$M$4,2,FALSE)","v":5},null,null,null,1,{"$f":"I4+1","v":2},3,4,5]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Trailing Average DRP"]
[]
["Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Inputs!BE24=\"\",\"\",Inputs!BE24)","v":2.325E-2},{"$f":"IF(Inputs!BF24=\"\",\"\",Inputs!BF24)","v":2.2880000000000001E-2},{"$f":"IF(Inputs!BG24=\"\",\"\",Inputs!BG24)","v":2.12E-2},{"$f":"IF(Inputs!BH24=\"\",\"\",Inputs!BH24)","v":2.036E-2},{"$f":"IF(Inputs!BI24=\"\",\"\",Inputs!BI24)","v":2.002E-2}]
[]
["Conditions and inputs"]
[]
[1,"Make sure that PV of CoS = PV of Total Revenue",null,null,null,null,null,null,{"$f":"CoS!G60","v":"X Factor 2025"},{"$f":"CoS!H60","v":"X Factor 2026"},{"$f":"CoS!I60","v":"X Factor 2027"},{"$f":"CoS!J60","v":"X Factor 2028"},{"$f":"CoS!K60","v":"X Factor 2029"}]
[null,"1. Toll charge",null,null,"Solver Input 1 (real):",null,null,null,0.48160942451888522]
[null,"2. Reservation charge",null,null,"Solver Input 1 (real):",null,null,null,0.71567922003219164]
[null,"3. Throughput charge",null,null,"Solver Input 1 (real):",null,null,null,0.68707895524554718]
[null,null,null,null,null,"Total PV"]
[null,"Cost of Service",null,null,null,{"$f":"CoS!C45","v":295.48636972363209}]
[null,"Total Revenue",null,null,null,{"$f":"CoS!C46","v":295.48636973363205}]
[null,"Solver Target (0)",null,null,null,{"$f":"F18-F17","v":9.9999510894122068E-9}]
[null,"Delta (should be OK)",null,null,"Solver Target 1:",{"$f":"IF(ABS(F19)<=0.000001,\"OK\",\"Error\")","v":"OK"}]
[]
[{"$f":"A12+1","v":2},"Compute the Cost of Raising Equity"]
[null,"Equity Raising Costs (manual entry, capitalised and included in RAB)",null,null,"Solver Input 2:",null,null,null,0.29032230928008479,0,0,0,0]
[null,"External Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!G85","v":0.26254856348130917},{"$f":"Tax_CoRE!H85","v":-3.8156974204397932E-2},{"$f":"Tax_CoRE!I85","v":-9.652878569395984E-2},{"$f":"Tax_CoRE!J85","v":-0.12087762025765325},{"$f":"Tax_CoRE!K85","v":-0.16797691655610672}]
[null,"Equity Raising Costs",null,null,null,null,"Accuracy level",null,{"$f":"Tax_CoRE!G88","v":0.29032315889229948},{"$f":"Tax_CoRE!H88","v":0},{"$f":"Tax_CoRE!I88","v":0},{"$f":"Tax_CoRE!J88","v":0},{"$f":"Tax_CoRE!K88","v":0}]
[null,"Solver Target (0)",null,null,"Solver Target 2:",{"$f":"IF(AND(ABS(I26)<=$G26,ABS(J26)<=$G26,ABS(K26)<=$G26,ABS(L26)<=$G26,ABS(M26)<=$G26),\"OK\",\"Error\")","v":"OK"},1E-4,null,{"$f":"I23-I25","v":-8.4961221469281867E-7},{"$f":"J23-J25","v":0},0,0,0]
[null,"Solver Target (Equity Raising Cost Minimised)",null,null,null,{"$f":"SUM(I23:M23)","v":0.29032230928008479}]
[]
[{"$f":"A22+1","v":3},"Tariff Allocation NPV check"]
[null,"Toll charge",null,null,null,{"$f":"TolNPV","v":9.9999510894122068E-9}]
[null,"Reservation charge",null,null,null,{"$f":"ResNPV","v":0}]
[null,"Throughput charge",null,null,null,{"$f":"ThrNPV","v":0}]
[null,"Solver Target (0 for each allocation)",null,null,"Solver Target 2:",{"$f":"IF(AND(ABS(F30)<=0.0000001,ABS(F31)<=0.000001,ABS(F32)<=0.000001),\"OK\",\"Error\")","v":"OK"}]
[]
["Solver Settings"]
[]
[null,"Tariff Recalculation",{"$f":"Recalc_From_Year","v":2025},{"$f":"Recalc_End_Year","v":2029}]
[null,"When the Trailing Average DRP is entered in the Input sheet this model will",null,null,null,null,null,null,"Solver_Setting_1","Solver_Setting_2","Solver_Setting_3","Solver_Setting_4","Solver_Setting_5"]
[null,"automatically identify the years to compute.",null,null,null,null,null,null,{"$f":"IF($C37=I$3,\"Load this column\",\"\")","v":"Load this column"},{"$f":"IF($C37=J$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C37=K$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C37=L$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C37=M$3,\"Load this column\",\"\")","v":""}]
[null,"The macro will also select the right settings for solver to compute.",null,null,null,null,null,null,{"$f":"\"Solve for \"&I$3&\"-\"&$M$3","v":"Solve for 2025-2029"},{"$f":"\"Solve for \"&J$3&\"-\"&$M$3","v":"Solve for 2026-2029"},"Solve for 2027-2029","Solve for 2028-2029","Solve for 2029-2029"]
[null,null,null,null,null,null,null,null,{"$f":"MIN($F$27)","v":0.29032230928008479},{"$f":"MIN($F$27)","v":0.29032230928008479},{"$f":"MIN($F$27)","v":0.29032230928008479},{"$f":"MIN($F$27)","v":0.29032230928008479},{"$f":"MIN($F$27)","v":0.29032230928008479}]
[null,null,null,null,null,null,null,null,{"$f":"COUNT($I$13:$I$15,$I$23:$M$23)","v":8},{"$f":"COUNT($J$13:$J$15,$J$23:$M$23)","v":4},{"$f":"COUNT($K$13:$K$15,$K$23:$M$23)","v":3},{"$f":"COUNT($L$13:$L$15,$L$23:$M$23)","v":2},{"$f":"COUNT($M$13:$M$15,$M$23)","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"$F$19=0","v":false},{"$f":"$F$19=0","v":false},{"$f":"$F$19=0","v":false},{"$f":"$F$19=0","v":false},{"$f":"$F$19=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"$F$27>=0","v":true},{"$f":"$F$27>=0","v":true},{"$f":"$F$27>=0","v":true},{"$f":"$F$27>=0","v":true},{"$f":"$F$27>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$F$30:$F$32=0","v":false},{"$f":"$F$30:$F$32=0","v":false},{"$f":"$F$30:$F$32=0","v":false},{"$f":"$F$30:$F$32=0","v":false},{"$f":"$F$30:$F$32=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_2_1=$I$25:$M$25","v":false},{"$f":"Solver_Input_2_2=$J$25:$M$25","v":true},{"$f":"Solver_Input_2_3=$K$25:$M$25","v":true},{"$f":"Solver_Input_2_4=$L$25:$M$25","v":true},{"$f":"Solver_Input_2_5=$M$25","v":true}]
[null,null,null,null,null,null,null,null,{"$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":16,"n_rows":147,"n_cols":14,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"Goldfields Gas Pipeline Tariff Model, September 2024 [Revised Proposal] "}]
[null,"Tariff Variation Mechanism"]
["Ref",{"$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}]
[{"$f":"ROW()","v":4},"Actual or Forecast",null,null,null,null,{"$f":"Inputs!BG4","v":"Historic"},{"$f":"Inputs!BH4","v":"Forecast"},{"$f":"Inputs!BI4","v":"Forecast"},{"$f":"Inputs!BJ4","v":"Forecast"},{"$f":"Inputs!BK4","v":"Forecast"},{"$f":"Inputs!BL4","v":"Forecast"},{"$f":"Inputs!BM4","v":"Forecast"},{"$f":"Inputs!BN4","v":"Forecast"}]
[{"$f":"ROW()","v":5},"Year Type",null,null,null,null,{"$f":"Inputs!BG5","v":"Calendar"},{"$f":"Inputs!BH5","v":"Calendar"},{"$f":"Inputs!BI5","v":"Calendar"},{"$f":"Inputs!BJ5","v":"Calendar"},{"$f":"Inputs!BK5","v":"Calendar"},{"$f":"Inputs!BL5","v":"Calendar"},{"$f":"Inputs!BM5","v":"Calendar"},{"$f":"Inputs!BN5","v":"Calendar"}]
[{"$f":"ROW()","v":6},"Regulatory Period",null,null,null,null,{"$f":"Inputs!BG6","v":4},{"$f":"Inputs!BH6","v":4},{"$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,{"$f":"Inputs!BG7","v":"2022-01-01"},{"$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"}]
[{"$f":"ROW()","v":8},"End Date",null,null,null,null,{"$f":"Inputs!BG8","v":"2022-12-31"},{"$f":"Inputs!BH8","v":"2023-12-31"},{"$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",null,null,null,null,{"$f":"Inputs!BG9","v":2022},{"$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}]
[{"$f":"ROW()","v":10},"Quarter",null,null,null,null,{"$f":"Inputs!BG10","v":"-"},{"$f":"Inputs!BH10","v":"-"},{"$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,{"$f":"Inputs!BG11","v":365},{"$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}]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,null,null,{"$f":"Inputs!BG12","v":1},{"$f":"Inputs!BH12","v":1},{"$f":"Inputs!BI12","v":1},{"$f":"Inputs!BJ12","v":1},{"$f":"Inputs!BK12","v":1},{"$f":"Inputs!BL12","v":1},{"$f":"Inputs!BM12","v":1},{"$f":"Inputs!BN12","v":1}]
[{"$f":"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":2022},2023,2024,2025,2026,2027,2028,2029]
[{"$f":"ROW()","v":17},null,"Days=",null,null,null,{"$f":"G11","v":365},365,366,365,365,365,366,365]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,"Tariff variation year t=",null,null,null,null,null,null,{"$f":"IF(Recalc_From_Year=J16,J16,\"\")","v":2025},{"$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,128.4,135.30000000000001,{"$f":"(H22*(1+I23))","v":139.35900000000001},{"$f":"(I22*(1+J23))","v":142.8569109},146.44261936358998,150.11832910961607,153.88629917026742,157.74884527944113]
[{"$f":"ROW()","v":23},null,"Inflation Z=",null,null,null,null,null,0.03,{"$f":"WACC!O25","v":2.5100000000000001E-2},{"$f":"WACC!P25","v":2.5100000000000001E-2},{"$f":"WACC!Q25","v":2.5100000000000001E-2},{"$f":"WACC!R25","v":2.5100000000000001E-2},{"$f":"WACC!S25","v":2.5100000000000001E-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!CJ19","v":0.13167200000000001},{"$f":"Revenue!CK19","v":0.19508647614525065},{"$f":"Revenue!CL19","v":0.19508647614525065},{"$f":"Revenue!CM19","v":0.19508647614525065},{"$f":"Revenue!CN19","v":0.19508647614525065},{"$f":"Revenue!CO19","v":0.19508647614525065}]
[{"$f":"ROW()","v":27},null,"Reservation charge p2j=",null,null,null,null,null,{"$f":"Revenue!CJ20","v":7.9799999999999999E-4},{"$f":"Revenue!CK20","v":1.369112017585689E-3},{"$f":"Revenue!CL20","v":1.369112017585689E-3},{"$f":"Revenue!CM20","v":1.369112017585689E-3},{"$f":"Revenue!CN20","v":1.369112017585689E-3},{"$f":"Revenue!CO20","v":1.369112017585689E-3}]
[{"$f":"ROW()","v":28},null,"Throughput charge p3j=",null,null,null,null,null,{"$f":"Revenue!CJ21","v":2.1499999999999999E-4},{"$f":"Revenue!CK21","v":3.6272197537779262E-4},{"$f":"Revenue!CL21","v":3.6272197537779262E-4},{"$f":"Revenue!CM21","v":3.6272197537779262E-4},{"$f":"Revenue!CN21","v":3.6272197537779262E-4},{"$f":"Revenue!CO21","v":3.6272197537779262E-4}]
[{"$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,{"$f":"Revenue!CJ19","v":0.13167200000000001},{"$f":"Revenue!CK19","v":0.19508647614525065}]
[{"$f":"ROW()","v":32},null,"Capacity Reservation charge p2j=",null,null,null,null,null,{"$f":"Revenue!CJ20","v":7.9799999999999999E-4},{"$f":"Revenue!CK20","v":1.369112017585689E-3}]
[{"$f":"ROW()","v":33},null,"Throughput charge p3j=",null,null,null,null,null,{"$f":"Revenue!CJ21","v":2.1499999999999999E-4},{"$f":"Revenue!CK21","v":3.6272197537779262E-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!CI23","v":{"$error":"#REF!"}},{"$f":"Revenue!CJ23","v":{"$error":"#REF!"}},{"$f":"Revenue!CK23","v":123.2630014858841},{"$f":"Revenue!CL23","v":124.66300148588411},{"$f":"Revenue!CM23","v":124.66300148588411},{"$f":"Revenue!CN23","v":124.66300148588411},{"$f":"Revenue!CO23","v":124.66300148588411}]
[{"$f":"ROW()","v":37},null,"Reserved Capacity x Distance (PJkms/day) q2j=",null,null,null,null,{"$f":"Revenue!CI24","v":{"$error":"#REF!"}},{"$f":"Revenue!CJ24","v":{"$error":"#REF!"}},{"$f":"Revenue!CK24","v":112.86546010921246},{"$f":"Revenue!CL24","v":113.30535410921247},{"$f":"Revenue!CM24","v":113.30535410921247},{"$f":"Revenue!CN24","v":113.30535410921247},{"$f":"Revenue!CO24","v":113.30535410921247}]
[{"$f":"ROW()","v":38},null,"Throughput x Distance (PJkms/day) q3j=",null,null,null,null,{"$f":"Revenue!CI25","v":{"$error":"#REF!"}},{"$f":"Revenue!CJ25","v":{"$error":"#REF!"}},{"$f":"Revenue!CK25","v":97.351123897619473},{"$f":"Revenue!CL25","v":97.739875074035098},{"$f":"Revenue!CM25","v":97.739875074035098},{"$f":"Revenue!CN25","v":97.739875074035098},{"$f":"Revenue!CO25","v":97.739875074035098}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,"p1jxq1j=",null,null,null,null,null,null,{"$f":"J31*J36*J$17/1000","v":8.7771347786232923},{"$f":"IF(K31=\"\",\"\",K31*K36*K$17/1000)","v":""},{"$f":"IF(L31=\"\",\"\",L31*L36*L$17/1000)","v":""},"",""]
[{"$f":"ROW()","v":41},null,"p2jxq2j=",null,null,null,null,null,null,{"$f":"J32*J37*J$17","v":56.40179209913925},{"$f":"IF(K32=\"\",\"\",K32*K37*K$17)","v":""},{"$f":"IF(L32=\"\",\"\",L32*L37*L$17)","v":""},"",""]
[{"$f":"ROW()","v":42},null,"p3jxq3j=",null,null,null,null,null,null,{"$f":"J33*J38*J$17","v":12.888658067368361},{"$f":"IF(K33=\"\",\"\",K33*K38*K$17)","v":""},"","",""]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,{"$f":"SUM(J40:J42)","v":78.067584945130903},{"$f":"IF(K31=\"\",\"\",SUM(K40:K42))","v":""},{"$f":"IF(L31=\"\",\"\",SUM(L40:L42))","v":""},"",""]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},"Check limits on varied Reference Tariff Components"]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,"Tariff variation year t=",null,null,null,null,null,null,{"$f":"J$19","v":2025},{"$f":"K$19","v":""},{"$f":"L$19","v":""},"",""]
[{"$f":"ROW()","v":50},null,"Period j=",null,null,null,null,null,null,{"$f":"J$20","v":0},{"$f":"K$20","v":1},{"$f":"L$20","v":2},{"$f":"M$20","v":3},{"$f":"N$20","v":4}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},"LHS"]
[{"$f":"ROW()","v":53},null,"Toll charge p1j;t=",null,null,null,null,null,{"$f":"I31","v":0.13167200000000001},{"$f":"IF(J31=\"\",\"\",J31)","v":0.19508647614525065},{"$f":"IF(K31=\"\",\"\",K31)","v":""},"","",""]
[{"$f":"ROW()","v":54},null,"Reservation charge p2j;t=",null,null,null,null,null,{"$f":"I32","v":7.9799999999999999E-4},{"$f":"IF(J32=\"\",\"\",J32)","v":1.369112017585689E-3},{"$f":"IF(K32=\"\",\"\",K32)","v":""},"","",""]
[{"$f":"ROW()","v":55},null,"Throughput charge p3j;t=",null,null,null,null,null,{"$f":"I33","v":2.1499999999999999E-4},{"$f":"IF(J33=\"\",\"\",J33)","v":3.6272197537779262E-4},"","","",""]
[{"$f":"ROW()","v":56},"RHS"]
[{"$f":"ROW()","v":57},null,"Toll charge p1j;t_1=",null,null,null,null,null,null,{"$f":"I53","v":0.13167200000000001},{"$f":"IF(K31=\"\",\"\",J53)","v":""},"","",""]
[{"$f":"ROW()","v":58},null,"Reservation charge p2j;t_1=",null,null,null,null,null,null,{"$f":"I54","v":7.9799999999999999E-4},"","","",""]
[{"$f":"ROW()","v":59},null,"Throughput charge p3j;t_1=",null,null,null,null,null,null,{"$f":"I55","v":2.1499999999999999E-4},"","","",""]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61},null,"(1+ X-Factor1;t)=",null,null,null,null,null,null,{"$f":"1+J85","v":1.4816094245188851},{"$f":"IF(K85=\"\",\"\",(1+K85))","v":""},"","",""]
[{"$f":"ROW()","v":62},null,"(1+X-Factor2;t)=",null,null,null,null,null,null,{"$f":"1+J86","v":1.7156792200321918},"","","",""]
[{"$f":"ROW()","v":63},null,"(1+X-Factor3;t)=",null,null,null,null,null,null,{"$f":"1+J87","v":1.6870789552455472},"","","",""]
[{"$f":"ROW()","v":64}]
[{"$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$23)","v":0.99029126213592233},{"$f":"(1+$F$65)/(1+$I$23)","v":0.99029126213592233},{"$f":"(1+$F$65)/(1+$I$23)","v":0.99029126213592233},{"$f":"(1+$F$65)/(1+$I$23)","v":0.99029126213592233},{"$f":"(1+$F$65)/(1+$I$23)","v":0.99029126213592233}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,"SepCPI_t_1 / SepCPI_t_2=",null,null,null,null,null,null,{"$f":"J144","v":1.03},{"$f":"K144","v":1.0250999999999999},{"$f":"L144","v":1.0250999999999999},{"$f":"M144","v":1.0250999999999999},{"$f":"N144","v":1.0250999999999999}]
[{"$f":"ROW()","v":69}]
[{"$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$68","v":0.19898820566815567},{"$f":"IF(K85=\"\",\"\",K57*K61*K$66*K$68)","v":""},"","",""]
[{"$f":"ROW()","v":72},null,"Reservation charge p2j;t=",null,null,null,null,null,null,{"$f":"J58*J62*J$66*J$68","v":1.3964942579374029E-3},"","","",""]
[{"$f":"ROW()","v":73},null,"Throughput charge p3j;t=",null,null,null,null,null,null,{"$f":"J59*J63*J$66*J$68","v":3.6997641488534846E-4},"","","",""]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75},"Check LHS =< RHS for p1j;t=",null,null,null,null,null,null,null,{"$f":"IF(J85=\"\",\"\",IF(J53<=J71,\"OK\",\"Error\"))","v":"OK"},"","","",""]
[{"$f":"ROW()","v":76},"Check LHS =< RHS for p2j,t=",null,null,null,null,null,null,null,{"$f":"IF(J86=\"\",\"\",IF(J54<=J72,\"OK\",\"Error\"))","v":"OK"},"","","",""]
[{"$f":"ROW()","v":77},"Check LHS =< RHS for p3j;t=",null,null,null,null,null,null,null,{"$f":"IF(J87=\"\",\"\",IF(J55<=J73,\"OK\",\"Error\"))","v":"OK"},"","","",""]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},"X_Factor conditions"]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,"Tariff variation year t=",null,null,null,null,null,null,{"$f":"J$19","v":2025},{"$f":"K$19","v":""},{"$f":"L$19","v":""},"",""]
[{"$f":"ROW()","v":83},null,"Period j=",null,null,null,null,null,null,{"$f":"J$20","v":0},{"$f":"K$20","v":1},{"$f":"L$20","v":2},{"$f":"M$20","v":3},{"$f":"N$20","v":4}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},null,"X-Factor1;t=",null,null,null,null,null,null,{"$f":"CoS!G61","v":0.48160942451888522},{"$f":"CoS!H61","v":""},{"$f":"CoS!I61","v":""},{"$f":"CoS!J61","v":""},{"$f":"CoS!K61","v":""}]
[{"$f":"ROW()","v":86},null,"X-Factor2;t=",null,null,null,null,null,null,{"$f":"CoS!G62","v":0.71567922003219164},{"$f":"CoS!H62","v":""},{"$f":"CoS!I62","v":""},{"$f":"CoS!J62","v":""},{"$f":"CoS!K62","v":""}]
[{"$f":"ROW()","v":87},null,"X-Factor3;t=",null,null,null,null,null,null,{"$f":"CoS!G63","v":0.68707895524554718},{"$f":"CoS!H63","v":""},{"$f":"CoS!I63","v":""},{"$f":"CoS!J63","v":""},{"$f":"CoS!K63","v":""}]
[{"$f":"ROW()","v":88}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,null,null,"r1","r2","r3","r4"]
[{"$f":"ROW()","v":90},null,"WACCj=",null,null,null,null,null,null,null,{"$f":"WACC!K31","v":4.4593058823529409E-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$90)-1","v":0.13731419858891125},0.18624152231304136]
[{"$f":"ROW()","v":92},null,"Discount factor",null,null,null,null,{"$f":"CoS!E19","v":1},{"$f":"CoS!F19","v":0.93059613988721168},{"$f":"CoS!G19","v":0.86600917557297885},{"$f":"CoS!H19","v":0.80590479589512065},{"$f":"CoS!I19","v":0.74997189217659044},{"$f":"CoS!J19","v":0.69792094788344317},{"$f":"CoS!K19","v":0.6494825400467561}]
[{"$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,{"$f":"SUM(J95:N95)","v":33.389959788770376},{"$f":"F95/F$98","v":0.11300000003001816},null,null,{"$f":"CoS!G70*'Tariff Variation Mechanism'!J$92","v":7.6010792535284777},{"$f":"CoS!H70*'Tariff Variation Mechanism'!K$92","v":7.1538750080743752},{"$f":"CoS!I70*'Tariff Variation Mechanism'!L$92","v":6.6573684677496088},{"$f":"CoS!J70*'Tariff Variation Mechanism'!M$92","v":6.2122948811765308},{"$f":"CoS!K70*'Tariff Variation Mechanism'!N$92","v":5.7653421782413847}]
[{"$f":"ROW()","v":96},null,"PVR2=",null,null,{"$f":"SUM(J96:N96)","v":213.34115894046241},{"$f":"F96/F$98","v":0.72199999997556596},null,null,{"$f":"CoS!G71*'Tariff Variation Mechanism'!J$92","v":48.844469476614137},{"$f":"CoS!H71*'Tariff Variation Mechanism'!K$92","v":45.631633915177126},{"$f":"CoS!I71*'Tariff Variation Mechanism'!L$92","v":42.464622378210201},{"$f":"CoS!J71*'Tariff Variation Mechanism'!M$92","v":39.625680553689236},{"$f":"CoS!K71*'Tariff Variation Mechanism'!N$92","v":36.774752616771686}]
[{"$f":"ROW()","v":97},null,"PVR3=",null,null,{"$f":"SUM(J97:N97)","v":48.755251004399298},0.16499999999441603,null,null,{"$f":"CoS!G72*'Tariff Variation Mechanism'!J$92","v":11.161696147163697},{"$f":"CoS!H72*'Tariff Variation Mechanism'!K$92","v":10.4285097676237},{"$f":"CoS!I72*'Tariff Variation Mechanism'!L$92","v":9.7047309345266974},{"$f":"CoS!J72*'Tariff Variation Mechanism'!M$92","v":9.0559281193181587},{"$f":"CoS!K72*'Tariff Variation Mechanism'!N$92","v":8.4043860357670503}]
[{"$f":"ROW()","v":98},null,"PVR",null,null,{"$f":"SUM(J98:N98)","v":295.48636973363205},1,null,null,{"$f":"SUM(J95:J97)","v":67.607244877306314},{"$f":"SUM(K95:K97)","v":63.2140186908752},58.826721780486508,54.893903554183929,50.944480830780122]
[{"$f":"ROW()","v":99},null,"PV of Building Block Revenue  BBRevj=",null,null,{"$f":"SUM(J99:N99)","v":295.48636972363209},null,null,null,{"$f":"CoS!G45*J$92","v":65.895046873381489},{"$f":"CoS!H45*K$92","v":62.877322516003638},{"$f":"CoS!I45*L$92","v":59.311569887901236},{"$f":"CoS!J45*M$92","v":55.665769031236806},{"$f":"CoS!K45*N$92","v":51.736661415108927}]
[{"$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$19","v":2025},{"$f":"K$19","v":""},{"$f":"L$19","v":""},"",""]
[{"$f":"ROW()","v":129},null,"Period j=",null,null,null,null,null,null,{"$f":"J$20","v":0},{"$f":"K$20","v":1},{"$f":"L$20","v":2},{"$f":"M$20","v":3},{"$f":"N$20","v":4}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131},"LHS"]
[{"$f":"ROW()","v":132},null,"LHS1=",null,null,null,null,null,null,{"$f":"J31*H36*H$17/1000","v":{"$error":"#REF!"}},{"$f":"IF(K85=\"\",\"\",K31*I36*I$17/1000)","v":""},{"$f":"IF(L85=\"\",\"\",L31*J36*J$17/1000)","v":""},"",""]
[{"$f":"ROW()","v":133},null,"LHS2=",null,null,null,null,null,null,{"$f":"J32*H37*H$17","v":{"$error":"#REF!"}},{"$f":"IF(K86=\"\",\"\",K32*I37*I$17)","v":""},{"$f":"IF(L86=\"\",\"\",L32*J37*J$17)","v":""},"",""]
[{"$f":"ROW()","v":134},null,"LHS3=",null,null,null,null,null,null,{"$f":"J33*H38*H$17","v":{"$error":"#REF!"}},{"$f":"IF(K87=\"\",\"\",K33*I38*I$17)","v":""},{"$f":"IF(L87=\"\",\"\",L33*J38*J$17)","v":""},"",""]
[{"$f":"ROW()","v":135},null,"LHS = Sum (p_t x q_t-2)=",null,null,null,null,null,null,{"$f":"SUM(J132:J134)","v":{"$error":"#REF!"}},{"$f":"IF(K$85=\"\",\"\",SUM(K132:K134))","v":""},{"$f":"IF(L$85=\"\",\"\",SUM(L132:L134))","v":""},{"$f":"IF(M$85=\"\",\"\",SUM(M132:M134))","v":""},{"$f":"IF(N$85=\"\",\"\",SUM(N132:N134))","v":""}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},"RHS"]
[{"$f":"ROW()","v":138},null,"(1+X-Factor1) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"(1+J85)*I31*H36*H$17/1000","v":{"$error":"#REF!"}},{"$f":"IF(K85=\"\",\"\",(1+K85)*J31*I36*I$17/1000)","v":""},{"$f":"IF(L85=\"\",\"\",(1+L85)*K31*J36*J$17/1000)","v":""},"",""]
[{"$f":"ROW()","v":139},null,"(1+X-Factor2) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"(1+J86)*I32*H37*H$17","v":{"$error":"#REF!"}},{"$f":"IF(K86=\"\",\"\",(1+K86)*J32*I37*I$17)","v":""},{"$f":"IF(L86=\"\",\"\",(1+L86)*K32*J37*J$17)","v":""},"",""]
[{"$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$17","v":{"$error":"#REF!"}},{"$f":"IF(K87=\"\",\"\",(1+K87)*J33*I38*I$17)","v":""},{"$f":"IF(L87=\"\",\"\",(1+L87)*K33*J38*J$17)","v":""},"",""]
[{"$f":"ROW()","v":141},null,"Sum (1+X-Factor) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"SUM(J138:J140)","v":{"$error":"#REF!"}},{"$f":"IF(K$85=\"\",\"\",SUM(K138:K140))","v":""},{"$f":"IF(L$85=\"\",\"\",SUM(L138:L140))","v":""},{"$f":"IF(M$85=\"\",\"\",SUM(M138:M140))","v":""},{"$f":"IF(N$85=\"\",\"\",SUM(N138:N140))","v":""}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,"1/(1+Z)=",null,null,null,null,null,null,{"$f":"1/(1+$I$23)","v":0.970873786407767},{"$f":"1/(1+$I$23)","v":0.970873786407767},{"$f":"1/(1+$I$23)","v":0.970873786407767},{"$f":"1/(1+$I$23)","v":0.970873786407767},{"$f":"1/(1+$I$23)","v":0.970873786407767}]
[{"$f":"ROW()","v":144},null,"SepCPI_t_1 / SepCPI_t_2=",null,null,null,null,null,null,{"$f":"I22/H22","v":1.03},{"$f":"J22/I22","v":1.0250999999999999},{"$f":"K22/J22","v":1.0250999999999999},{"$f":"L22/K22","v":1.0250999999999999},{"$f":"M22/L22","v":1.0250999999999999}]
[{"$f":"ROW()","v":145},null,"RHS=",null,null,null,null,null,null,{"$f":"J141*J143*J144","v":{"$error":"#REF!"}},{"$f":"IF(K$85=\"\",\"\",K141*K143*K144)","v":""},{"$f":"IF(L$85=\"\",\"\",L141*L143*L144)","v":""},{"$f":"IF(M$85=\"\",\"\",M141*M143*M144)","v":""},{"$f":"IF(N$85=\"\",\"\",N141*N143*N144)","v":""}]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},"Check LHS =< RHS",null,null,null,null,null,null,null,{"$f":"IF(J$85=\"\",\"\",IF(J135<=J145,\"OK\",\"Error \"))","v":{"$error":"#REF!"}},{"$f":"IF(K$85=\"\",\"\",IF(K135<=K145,\"OK\",\"Error \"))","v":""},{"$f":"IF(L$85=\"\",\"\",IF(L135<=L145,\"OK\",\"Error \"))","v":""},"",""]